Bethany Plan, Shell Point Farm, Beaufort, SC, 29906 | $559/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
757 sft

45 Folly Field Rd APT 16L, Hilton Head Island, SC, 29928

1 Bed
1 Bath
769 sft

380 Marshland Rd APT A32, Hilton Head Island, SC, 29926

1 Bed
1 Bath
540 sft

40 Folly Field Rd APT B150, Hilton Head Island, SC, 29928

Currently Rented+ 2 more

1 Bed
1 Bath
540 sft

40 Folly Field Rd APT B141, Hilton Head Island, SC, 29928

Nearby investment properties with comparable prices

3 Bed
3 Bath
1518 sft

Brandon Plan, The Groves at Bees Creek, Ridgeland, SC, 29936

$ 314,500

ROI

Cash Flow/m

2 Bed
2 Bath
1117 sft

193 Landing Ln, Bluffton, SC, 29909

1 Bed
1 Bath
540 sft

40 Folly Field Rd APT A303, Hilton Head Island, SC, 29928

Bamboo Plan, Latitude Margaritaville Hilton Head, South Carolina

2 Bed
2 Bath
1210 sft

Bamboo Plan, Latitude Margaritaville Hilton Head, South Carolina, Hardeeville, SC, 29927

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 Beaufort at Bethany Plan, Shell Point Farm, Beaufort, SC, 29906 priced at $369,900 pairs $2,760/mo rent with $559/mo cash flow after a $1,810/mo payment. Total monthly income equals $2,760/mo, and annual cash flow comes to $6,702/yr on $122,622 invested. Return on cash invested is 25.37% in year one, and rental yield stands at 8.95% on a $369,900 basis. Equity gained on principal adds $2,387/yr, and 5% annual appreciation accumulates to $102,197 by year five. Five-year ROI measures 131.86% and total cumulative return in cash reaches $161,686. For financing, Ziffy Mortgage’s DSCR program evaluates $2,760/mo property income against a $1,810/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29906, Beaufort, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,877 (100%)
Owner Occupied HU	5,286 (48.6%)
Renter Occupied HU	4,546 (41.8%)
Vacant Housing Units	1,045 ( 9.6%)
Median Home Value	$254,283
Average Home Value	$330,256