Amberly Plan, Waterloo Estates, Johns Island, SC, 29455 | 6.58% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3020 sft

1127 Hamlin Rd, Mount Pleasant, SC, 29466

4 Bed
4 Bath
2267 sft

2136 Military Way, Charleston, SC, 29414

3 Bed
2 Bath
1538 sft

734 Fort Sumter Dr, Charleston, SC, 29412

Rental Income+ 1 more

4 Bed
2 Bath
1500 sft

1950 Culver Ave, Charleston, SC, 29407

Nearby investment properties with comparable prices

5 Bed
4 Bath
3462 sft

2840 Conservancy Ln, Charleston, SC, 29414

4 Bed
4 Bath
2649 sft

2649 Hut Creek Rd, Johns Island, SC, 29455

3 Bed
3 Bath
2314 sft

615 Du Bois Dr, Johns Island, SC, 29455

3 Bed
4 Bath
1962 sft

642 Harbor Creek Pl #21, Charleston, SC, 29412

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

Total monthly income runs $4,552/mo, and a $4,062/mo payment. Purchase price stands at $829,990, and rental yield measures 6.58% with $4,552/mo rent. Return on cash invested shows 18.35% in year one, and 5% annual appreciation builds toward $229,311 over five years. Five-year ROI reaches 94.15% and total cumulative return in cash records $257,103. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,552/mo property income covering a $4,062/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29455, Johns Island, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,672 (100%)
Owner Occupied HU	11,667 (59.3%)
Renter Occupied HU	2,685 (13.6%)
Vacant Housing Units	5,320 (27.0%)
Median Home Value	$618,048
Average Home Value	$823,749