Glenwood Plan, Pine Hills at Cane Bay by D.R. Horton, Summerville, SC, 29486 | $579/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1900 sft

132 Dream St, Summerville, SC, 29483

3 Bed
2 Bath
1295 sft

498 Stoney Field Dr, Moncks Corner, SC, 29461

3 Bed
2 Bath
1429 sft

203 Jimbo Rd, Summerville, SC, 29485

3 Bed
2 Bath
1149 sft

7 Azalea Ct, Goose Creek, SC, 29445

Nearby investment properties with comparable prices

3 Bed
2 Bath
1972 sft

3 Briar Way, Goose Creek, SC, 29445

3 Bed
3 Bath
1506 sft

123 Kirkland St, Goose Creek, SC, 29445

3 Bed
2 Bath
1486 sft

156 Ponderosa Dr, Ladson, SC, 29456

3 Bed
2 Bath
1307 sft

115 Dovetail Cir, Summerville, SC, 29483

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 Summerville at Glenwood Plan, Pine Hills at Cane Bay by D.R. Horton, Summerville, SC, 29486 priced at $371,400 pairs $2,790/mo rent with $579/mo cash flow after a $1,818/mo payment. Total monthly income equals $2,790/mo, and annual cash flow comes to $6,947/yr on $123,119 invested. Return on cash invested is 25.55% in year one, and rental yield stands at 9.01% on a $371,400 basis. Equity gained on principal adds $2,397/yr, and 5% annual appreciation accumulates to $102,611 by year five. Five-year ROI measures 132.79% and total cumulative return in cash reaches $163,489. For financing, Ziffy Mortgage’s DSCR program evaluates $2,790/mo property income against a $1,818/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA