767 Herndon Dairy Rd, Beech Island, SC, 29842 | $434/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1102 sft

4737 W Creek Mill Court, Grovetown, GA, 30813

4 Bed
2 Bath
1347 sft

1907 LOBELIA LANE, Augusta, GA, 30906

3 Bed
1 Bath
1136 sft

924 Robinhood Trl, Aiken, SC, 29803

3 Bed
2 Bath
1930 sft

521 Stephens Mill Drive, North Augusta, SC, 29860

Nearby investment properties with comparable prices

3 Bed
3 Bath
1261 sft

1038 Masterpiece Dr, Trenton, SC, 29847

3 Bed
3 Bath
1261 sft

1036 Masterpiece Dr, Trenton, SC, 29847

2 Bed
2 Bath
1020 sft

2273 Pund Ave, Augusta, GA, 30904

3 Bed
3 Bath
1435 sft

993 Quaint Parish Cir, Graniteville, SC, 29829

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 Beech Island at 767 Herndon Dairy Rd, Beech Island, SC, 29842 with 5% annual appreciation on a $247,900 basis while $1,909/mo rent supports operations. Total monthly income totals $1,909/mo and a $1,213/mo payment preserves $434/mo for cash returns. Annual cash flow comes to $5,204/yr on $82,179 deployed, and return on cash invested reaches 26.24% in year one. Equity gained on principal adds $1,600/yr, and five-year appreciation sums $68,490 alongside rental yield of 9.24%. Five-year ROI measures 136.52% and total cumulative return in cash totals $112,187.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,909/mo property income versus a $1,213/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Manufactured

Built in 2001

2 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