50 Warsaw Island RdSaint Helena IslandSC29920
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Saint Helena Island at 50 Warsaw Island Rd, Saint Helena Island, SC, 29920 priced at $275,000 converts $2,025/mo rent into $380/mo cash flow after a $1,346/mo obligation. Total monthly income equals $2,025/mo, and annual cash flow totals $4,562/yr on $91,163 invested. Return on cash invested prints 24.91% in year one, and rental yield reads 8.84% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 129.45% and total cumulative return in cash sums $118,007. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,025/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Single Family
Built in 1978
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29920, Saint Helena Island, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,414 (100%) |
| Owner Occupied HU | 4,090 (55.2%) |
| Renter Occupied HU | 504 ( 6.8%) |
| Vacant Housing Units | 2,820 (38.0%) |
| Median Home Value | $372,123 |
| Average Home Value | $477,945 |
Housing Distribution
Address Breakdown
Residential
6,055
Single Family
5,939
Multi-Family
116
Businesses
182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: J.D. MacNair • eXp Realty LLC
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #189851
Disclaimer: 2025 Lowcountry Regional Multiple Listing Service. Information is deemed reliable but not guaranteed. Information is provided exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.