Emerson Plan, Tidewater at Lakes of Cane Bay, Summerville, SC, 29486 | $393/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
1976 sft

232 Palace, Cross, SC, 29436

3 Bed
2 Bath
1470 sft

Arlington Plan, Creek Pointe, Moncks Corner, SC, 29461

3 Bed
2 Bath
1827 sft

539 Rosings Dr, Summerville, SC, 29486

4 Bed
3 Bath
1748 sft

2426 Thoreau St, North Charleston, SC, 29406

Nearby investment properties with comparable prices

3 Bed
3 Bath
1951 sft

211 Central Creek Dr LOT 5, Goose Creek, SC, 29445

3 Bed
3 Bath
1951 sft

211 Central Creek Dr, Goose Creek, SC, 29445

4 Bed
3 Bath
2837 sft

112 Balsam Cir, Summerville, SC, 29485

5 Bed
3 Bath
2394 sft

1010 Peridote Way, Ladson, SC, 29456

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 Emerson Plan, Tidewater at Lakes of Cane Bay, Summerville, SC, 29486 listed at $479,990 pairs $3,250/mo rent with a $2,349/mo payment to leave $393/mo cash flow. Total monthly income runs $3,250/mo, and annual cash flow reaches $4,716/yr on $159,117 cash to close. Return on cash invested measures 22.87% in year one, and rental yield registers 8.13% at a $479,990 basis. Equity gained on principal adds $3,097/yr, and annual property appreciation at 5% supports $132,612 by year five. Five-year ROI tracks 118.44% and total cumulative return in cash totals $188,461. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,250/mo property income relative to a $2,349/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA