Jasmine Plan, River Oaks, Okatie, SC, 29909 | $1,286/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2050 sft

52 Harford #1, Beaufort, SC, 29906

3 Bed
2 Bath
1250 sft

3216 Gilreath Dr, Savannah, GA, 31404

4 Bed
2 Bath
1731 sft

920 Belleview Cir E, Beaufort, SC, 29902

4 Bed
3 Bath
2271 sft

132 Ramsey Way, Rincon, GA, 31326

Nearby investment properties with comparable prices

Caicos Plan, Latitude Margaritaville Hilton Head, South Carolina

2 Bed
2 Bath
2181 sft

Caicos Plan, Latitude Margaritaville Hilton Head, South Carolina, Hardeeville, SC, 29927

3 Bed
2 Bath
1660 sft

478 Waters Edge Way, Hardeeville, SC, 29927

2 Bed
2 Bath
1357 sft

Brilliance Plan, Sun City Hilton Head, Bluffton, SC, 29909

2 Bed
2 Bath
1357 sft

Brilliance Plan, Sun City Hilton Head, Bluffton, SC, 29909

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 Okatie at Jasmine Plan, River Oaks, Okatie, SC, 29909 generates $3,774/mo in rent and, after a $2,046/mo payment, leaves $1,286/mo in cash flow. Total monthly income is $3,774/mo, and annual cash flow is $15,427/yr on $138,564 invested. Return on cash invested sits at 31.04% in year one, and rental yield is 10.83% on a $417,990 entry. Equity gained on principal adds $2,697/yr, while 5% annual appreciation builds toward $115,483 over five years. Five-year ROI reaches 162.24% and total cumulative return in cash sums $224,808. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,774/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA