Hartwell Plan, Cedar Glen PreserveCharlestonSC29450
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowHartwell Plan, Cedar Glen Preserve, Charleston, SC, 29450 in Charleston is a top-tier cash-flow asset. At $459,990 it produces $3,888/mo in rent and $1,150/mo in net monthly income, a 10.14% gross rental yield. The DSCR of 1.88 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $13,797. Five-year appreciation adds $127,087, driving a total cumulative return of $248,009.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 5.2% |
| Monthly Cash Flow | $1,150 | $1,850 |
City averages based on Charleston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,888 |
| Total Monthly Debt Service | $2,555 |
| DSCR Ratio | 1.52x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29450, Huger, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,809 (100%) |
| Owner Occupied HU | 1,481 (81.9%) |
| Renter Occupied HU | 166 ( 9.2%) |
| Vacant Housing Units | 162 ( 9.0%) |
| Median Home Value | $216,573 |
| Average Home Value | $370,140 |
Housing Distribution
Address Breakdown
Residential
1,894
Single Family
1,894
Multi-Family
0
Businesses
92
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29450, Huger, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,809 (100%) |
| Owner Occupied HU | 1,481 (81.9%) |
| Renter Occupied HU | 166 ( 9.2%) |
| Vacant Housing Units | 162 ( 9.0%) |
| Median Home Value | $216,573 |
| Average Home Value | $370,140 |
Housing Distribution
Address Breakdown
Residential
1,894
Single Family
1,894
Multi-Family
0
Businesses
92
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A