Aruba Plan, Latitude Margaritaville Hilton Head, South Carolina, Hardeeville, SC, 29927 | $1,233/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2032 sft

101 Bartram Dr, Beaufort, SC, 29902

3 Bed
3 Bath
1696 sft

2711 Switchgrass Dr, Beaufort, SC, 29902

3 Bed
2 Bath
1739 sft

310 E Henry Street, Savannah, GA, 31401

5 Bed
3 Bath
1747 sft

9 Teakwood Dr, Savannah, GA, 31410

Nearby investment properties with comparable prices

4 Bed
3 Bath
2175 sft

233 Waters Edge Way, Hardeeville, SC, 29927

4 Bed
3 Bath
2285 sft

The Dublin Plan, Savannah Highlands, Savannah, GA, 31407

The Aspen Plan, Heritage at New Riverside

3 Bed
2 Bath
1733 sft

The Aspen Plan, Heritage at New Riverside, Bluffton, SC, 29910

Magdalena Plan, The Lakes at New Riverside

3 Bed
3 Bath
1887 sft

Magdalena Plan, The Lakes at New Riverside, Bluffton, SC, 29910

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 Hardeeville at Aruba Plan, Latitude Margaritaville Hilton Head, South Carolina, Hardeeville, SC, 29927 priced at $477,240 converts $4,074/mo rent into $1,233/mo cash flow after a $2,336/mo obligation. Total monthly income equals $4,074/mo, and annual cash flow totals $14,795/yr on $158,205 invested. Return on cash invested prints 29.26% in year one, and rental yield reads 10.24% against a $477,240 entry. Equity gained on principal adds $3,080/yr, while 5% annual appreciation compiles into $131,853 by year five. Five-year ROI reaches 152.67% and total cumulative return in cash sums $241,538. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,074/mo property income covering a $2,336/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29927, Hardeeville, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,506 (100%)
Owner Occupied HU	3,710 (67.4%)
Renter Occupied HU	1,031 (18.7%)
Vacant Housing Units	765 (13.9%)
Median Home Value	$413,666
Average Home Value	$415,493