Mae Plan, Hill Street VillasNorth Myrtle BeachSC29582
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 Myrtle Beach at Mae Plan, Hill Street Villas, North Myrtle Beach, SC, 29582 priced at $359,995 pairs $3,402/mo rent with $1,259/mo cash flow after a $1,762/mo payment. Total monthly income equals $3,402/mo, and annual cash flow comes to $15,108/yr on $119,338 invested. Return on cash invested is 32.57% in year one, and rental yield stands at 11.34% on a $359,995 basis. Equity gained on principal adds $2,323/yr, and 5% annual appreciation accumulates to $99,460 by year five. Five-year ROI measures 170.41% and total cumulative return in cash reaches $203,360. For financing, Ziffy Mortgage’s DSCR program evaluates $3,402/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29582, North Myrtle Beach, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,971 (100%) |
| Owner Occupied HU | 8,741 (31.3%) |
| Renter Occupied HU | 2,173 ( 7.8%) |
| Vacant Housing Units | 17,057 (61.0%) |
| Median Home Value | $429,213 |
| Average Home Value | $486,164 |
Housing Distribution
Address Breakdown
Residential
14,598
Single Family
10,230
Multi-Family
4,368
Businesses
1,216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Toll Brothers
Mls Name: Toll Brothers Inc.
Mls Provider:
Mls ID: #N/A