CALHOUN Plan, Heron's Walk at Summers Corner: Row Collection, Summerville, SC, 29485 | $1,250/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2334 sft

2733 Battery Pringle Dr, Johns Island, SC, 29455

3 Bed
3 Bath
1524 sft

1425 Tannery Row, Johns Island, SC, 29455

4 Bed
4 Bath
2579 sft

400 Swaying Pine Ln, Summerville, SC, 29486

3 Bed
2 Bath
1650 sft

422 Geddes Ave, Charleston, SC, 29407

Nearby investment properties with comparable prices

4 Bed
3 Bath
2673 sft

542 Verdi Dr, Summerville, SC, 29486

4 Bed
2 Bath
1775 sft

776 Meadowbrook Ln, Summerville, SC, 29486

3 Bed
3 Bath
1906 sft

Hadley Plan, Windsor Crossing, North Charleston, SC, 29420

2 Bed
1 Bath
1117 sft

9 Addison St, Charleston, SC, 29403

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 Summerville at CALHOUN Plan, Heron's Walk at Summers Corner: Row Collection, Summerville, SC, 29485 with 5% annual appreciation on a $470,600 basis while $4,051/mo rent supports operations. Total monthly income totals $4,051/mo and a $2,303/mo payment preserves $1,250/mo for cash returns. Annual cash flow comes to $14,999/yr on $156,004 deployed, and return on cash invested reaches 29.52% in year one. Equity gained on principal adds $3,037/yr, and five-year appreciation sums $130,018 alongside rental yield of 10.33%. Five-year ROI measures 154.08% and total cumulative return in cash totals $240,377.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,051/mo property income versus a $2,303/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29485, Summerville, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,770 (100%)
Owner Occupied HU	18,311 (71.1%)
Renter Occupied HU	6,119 (23.7%)
Vacant Housing Units	1,340 ( 5.2%)
Median Home Value	$347,407
Average Home Value	$367,799