DARBY Plan, Shell PointeGilbertSC29054
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Gilbert at DARBY Plan, Shell Pointe, Gilbert, SC, 29054 priced at $362,990 converts $2,514/mo rent into $353/mo cash flow after a $1,777/mo obligation. Total monthly income equals $2,514/mo, and annual cash flow totals $4,234/yr on $120,331 invested. Return on cash invested prints 23.43% in year one, and rental yield reads 8.31% against a $362,990 entry. Equity gained on principal adds $2,342/yr, while 5% annual appreciation compiles into $100,287 by year five. Five-year ROI reaches 121.4% and total cumulative return in cash sums $146,076. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,514/mo property income covering a $1,777/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29054, Gilbert, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,158 (100%) |
| Owner Occupied HU | 3,996 (77.5%) |
| Renter Occupied HU | 602 (11.7%) |
| Vacant Housing Units | 560 (10.9%) |
| Median Home Value | $364,544 |
| Average Home Value | $423,866 |
Housing Distribution
Address Breakdown
Residential
4,846
Single Family
4,819
Multi-Family
27
Businesses
224
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A