Martin Ray Plan, Sea Island PreserveJohns IslandSC29455
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 Johns Island at Martin Ray Plan, Sea Island Preserve, Johns Island, SC, 29455 generates $4,100/mo in rent and, after a $2,932/mo payment, leaves $534/mo in cash flow. Total monthly income is $4,100/mo, and annual cash flow is $6,409/yr on $197,068 invested. Return on cash invested sits at 23.31% in year one, and rental yield is 8.21% on a $598,990 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,490 over five years. Five-year ROI reaches 120.77% and total cumulative return in cash sums $238,003. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,100/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29455, Johns Island, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,672 (100%) |
| Owner Occupied HU | 11,667 (59.3%) |
| Renter Occupied HU | 2,685 (13.6%) |
| Vacant Housing Units | 5,320 (27.0%) |
| Median Home Value | $618,048 |
| Average Home Value | $823,749 |
Housing Distribution
Address Breakdown
Residential
18,312
Single Family
17,492
Multi-Family
820
Businesses
663
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