Cabana Bay Tandem Plan, Latitude Margaritaville Hilton Head, South Carolina, Hardeeville, SC, 29927 | $822/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2574 sft

Russell Plan, Lonadine, Springfield, GA, 31329

Investment Property+ 1 more

3 Bed
3 Bath
1930 sft

57 Pine Burr Rd W #57, Hilton Head Island, SC, 29926

3 Bed
2 Bath
1427 sft

506 Mill St, Bluffton, SC, 29910

3 Bed
2 Bath
1814 sft

3026 Mink Point Blvd, Beaufort, SC, 29902

Nearby investment properties with comparable prices

3 Bed
2 Bath
1482 sft

8 Hidden Lakes Dr, Bluffton, SC, 29910

3 Bed
2 Bath
1442 sft

207 Mascot Ct, Okatie, SC, 29909

3 Bed
3 Bath
1806 sft

266 Wooden Wheel Ln, Okatie, SC, 29909

3 Bed
2 Bath
1889 sft

265 Fort Sullivan Dr, Ridgeland, SC, 29936

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 Cabana Bay Tandem Plan, Latitude Margaritaville Hilton Head, South Carolina, Hardeeville, SC, 29927 offers $3,587/mo rent that, after a $2,273/mo payment, leaves $822/mo cash flow. Total monthly income is $3,587/mo, and annual cash flow is $9,869/yr on $153,978 cash. Return on cash invested measures 26.32% in year one, and rental yield stands at 9.27% at a $464,490 entry. Equity gained on principal adds $2,997/yr while 5% annual appreciation compounds into $128,330 by year five. Five-year ROI records 136.91% and total cumulative return in cash reaches $210,811. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,587/mo property income versus a $2,273/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

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