Hadley Plan, Windsor CrossingNorth CharlestonSC29420
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 North Charleston at Hadley Plan, Windsor Crossing, North Charleston, SC, 29420 priced at $400,177 converts $3,079/mo rent into $696/mo cash flow after a $1,959/mo obligation. Total monthly income equals $3,079/mo, and annual cash flow totals $8,358/yr on $132,659 invested. Return on cash invested prints 26.21% in year one, and rental yield reads 9.23% against a $400,177 entry. Equity gained on principal adds $2,582/yr, while 5% annual appreciation compiles into $110,562 by year five. Five-year ROI reaches 136.33% and total cumulative return in cash sums $180,851. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,079/mo property income covering a $1,959/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29420, North Charleston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,849 (100%) |
| Owner Occupied HU | 6,196 (52.3%) |
| Renter Occupied HU | 5,023 (42.4%) |
| Vacant Housing Units | 630 ( 5.3%) |
| Median Home Value | $318,637 |
| Average Home Value | $367,872 |
Housing Distribution
Address Breakdown
Residential
10,044
Single Family
8,098
Multi-Family
1,946
Businesses
322
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alex Neller • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A