693 Herndon Dairy Rd, Beech Island, SC, 29842 | $611/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1303 sft

2619 Drayton Drive, Augusta, GA, 30906

3 Bed
3 Bath
1261 sft

6034 Narnia Cir, Aiken, SC, 29803

3 Bed
2 Bath
952 sft

177 Granview Rd, Jackson, SC, 29831

2 Bed
1 Bath
1200 sft

1 Twin Oaks Dr, North Augusta, SC, 29860

Nearby investment properties with comparable prices

4 Bed
2 Bath
1591 sft

3441 Murphy Court, Augusta, GA, 30906

3 Bed
2 Bath
1377 sft

4259 Windsor Spring Rd, Hephzibah, GA, 30815

3 Bed
2 Bath
1298 sft

1014 Mckenzie Street, North Augusta, SC, 29841

3 Bed
2 Bath
1325 sft

3602 Kinglet Ct, Augusta, GA, 30906

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

Rental property for sale in Beech Island at 693 Herndon Dairy Rd, Beech Island, SC, 29842 priced at $189,000 pairs $1,736/mo rent with $611/mo cash flow after a $925/mo payment. Total monthly income equals $1,736/mo, and annual cash flow comes to $7,330/yr on $62,654 invested. Return on cash invested is 31.61% in year one, and rental yield stands at 11.02% on a $189,000 basis. Equity gained on principal adds $1,220/yr, and 5% annual appreciation accumulates to $52,217 by year five. Five-year ROI measures 165.29% and total cumulative return in cash reaches $103,558. For financing, Ziffy Mortgage’s DSCR program evaluates $1,736/mo property income against a $925/mo payment instead of your W2s, 1099s, or Tax returns.

Manufactured

Built in 2002

1 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29842, Beech Island, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,891 (100%)
Owner Occupied HU	2,781 (71.5%)
Renter Occupied HU	777 (20.0%)
Vacant Housing Units	333 ( 8.6%)
Median Home Value	$147,949
Average Home Value	$213,999