Beaufain Plan, Windsor Crossing, North Charleston, SC, 29420 | $865/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
976 sft

272 Alexandra Dr UNIT 3, Mount Pleasant, SC, 29464

4 Bed
3 Bath
1784 sft

606 Dolphin Dr, Summerville, SC, 29485

4 Bed
3 Bath
1965 sft

102 Eastover Cir, Summerville, SC, 29483

4 Bed
2 Bath
1771 sft

195 Edinburgh St, Summerville, SC, 29483

Nearby investment properties with comparable prices

5 Bed
4 Bath
2215 sft

175 Haventree Ct, Summerville, SC, 29486

$ 350,500

ROI

Cash Flow/m

4 Bed
3 Bath
1990 sft

646 Culpepper St, Summerville, SC, 29486

- Bed
- Bath
- sft

1060 Marsh Harrier Dr #CC3-15-8P, Ravenel, SC, 29470

3 Bed
2 Bath
1919 sft

514 Woodward Blvd, Summerville, SC, 29483

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 North Charleston at Beaufain Plan, Windsor Crossing, North Charleston, SC, 29420 with 5% annual appreciation on a $412,228 basis while $3,319/mo rent supports operations. Total monthly income totals $3,319/mo and a $2,018/mo payment preserves $865/mo for cash returns. Annual cash flow comes to $10,377/yr on $136,654 deployed, and return on cash invested reaches 27.5% in year one. Equity gained on principal adds $2,660/yr, and five-year appreciation sums $113,891 alongside rental yield of 9.66%. Five-year ROI measures 143.25% and total cumulative return in cash totals $195,759.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,319/mo property income versus a $2,018/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29420, North Charleston, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,849 (100%)
Owner Occupied HU	6,196 (52.3%)
Renter Occupied HU	5,023 (42.4%)
Vacant Housing Units	630 ( 5.3%)
Median Home Value	$318,637
Average Home Value	$367,872