417 Eliston St, Summerville, SC, 29486 | $397/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1900 sft

4840 Nesbitt Ave, North Charleston, SC, 29405

3 Bed
2 Bath
1280 sft

2690 Henry St, North Charleston, SC, 29405

3 Bed
3 Bath
1900 sft

4844 Nesbitt Ave, North Charleston, SC, 29405

3 Bed
3 Bath
2535 sft

Autumn Plan, Dorchester County Homes, North Charleston, SC, 29405

Nearby investment properties with comparable prices

4 Bed
2 Bath
1774 sft

316 Salvia St, Moncks Corner, SC, 29461

3 Bed
3 Bath
1518 sft

528 Still Heights Ln, Summerville, SC, 29486

3 Bed
3 Bath
1518 sft

805 Long Bluff Rd, Summerville, SC, 29486

3 Bed
2 Bath
1470 sft

Arlington Plan, Creek Pointe, Moncks Corner, SC, 29461

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Summerville at 417 Eliston St, Summerville, SC, 29486 uses $150,833 cash to close to unlock $4,770/yr annual cash flow and $397/mo monthly cash flow. Total monthly income runs $3,106/mo, and a $2,227/mo payment keeps the spread at $397/mo. Purchase price stands at $455,000, and rental yield measures 8.19% with $3,106/mo rent. Return on cash invested shows 23.07% in year one, and 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 119.5% and total cumulative return in cash records $180,244. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,106/mo property income covering a $2,227/mo payment rather than investor’s personal income.

Single Family

Built in 2016

8,712 sqft lot

$N/A/sqft

No HOA