Citadel Plan, Academy Park, Beaufort, SC, 29907 | $361/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1140 sft

3 Shelter Cove Ln APT 7447, Hilton Head Island, SC, 29928

4 Bed
3 Bath
2528 sft

10 Turnstone Dr S, Beaufort, SC, 29907

4 Bed
3 Bath
2111 sft

7 Stones Throw Ct, Bluffton, SC, 29910

2 Bed
2 Bath
1240 sft

7 Shelter Cove Ln APT 7549, Hilton Head Island, SC, 29928

Nearby investment properties with comparable prices

2 Bed
2 Bath
1150 sft

3 Shelter Cove Ln APT 7485, Hilton Head, SC, 29928

3 Bed
2 Bath
1708 sft

2002 Roper St, Beaufort, SC, 29902

4 Bed
3 Bath
1938 sft

7 Lakeside Dr, Bluffton, SC, 29910

2 Bed
2 Bath
1270 sft

1 High Bluff Rd APT 2006, Hilton Head Island, SC, 29926

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 Citadel Plan, Academy Park, Beaufort, SC, 29907 priced at $663,000 pairs $4,333/mo rent with $361/mo cash flow after a $3,245/mo payment. Total monthly income equals $4,333/mo, and annual cash flow comes to $4,336/yr on $218,127 invested. Return on cash invested is 22.05% in year one, and rental yield stands at 7.84% on a $663,000 basis. Equity gained on principal adds $4,278/yr, and 5% annual appreciation accumulates to $183,175 by year five. Five-year ROI measures 114.03% and total cumulative return in cash reaches $248,727. For financing, Ziffy Mortgage’s DSCR program evaluates $4,333/mo property income against a $3,245/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

$25 monthly HOA