Langford Plan, Gleason Farm, Beaufort, SC, 29907 | $1,055/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1560 sft

51 Ladys Walk, Beaufort, SC, 29907

4 Bed
3 Bath
2260 sft

27 Chauga St, Beaufort, SC, 29906

3 Bed
2 Bath
1274 sft

2221 Salem Dr E, Beaufort, SC, 29902

4 Bed
2 Bath
1875 sft

136 Ernest Dr, Saint Helena Island, SC, 29920

Nearby investment properties with comparable prices

3 Bed
2 Bath
1535 sft

17 Cottage Walk Cir, Beaufort, SC, 29907

2 Bed
2 Bath
1060 sft

380 Marshland Rd APT D34, Hilton Head Island, SC, 29926

3 Bed
3 Bath
1721 sft

Delaney Plan, Shell Point Farm, Beaufort, SC, 29906

3 Bed
3 Bath
1652 sft

23 Parrot Creek Dr, Okatie, 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

Investment property for sale in Beaufort at Langford Plan, Gleason Farm, Beaufort, SC, 29907 with 5% annual appreciation on a $440,500 basis while $3,677/mo rent supports operations. Total monthly income totals $3,677/mo and a $2,156/mo payment preserves $1,055/mo for cash returns. Annual cash flow comes to $12,658/yr on $146,026 deployed, and return on cash invested reaches 28.58% in year one. Equity gained on principal adds $2,842/yr, and five-year appreciation sums $121,702 alongside rental yield of 10.02%. Five-year ROI measures 149.01% and total cumulative return in cash totals $217,595.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,677/mo property income versus a $2,156/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA