Roland II Plan, Gleason Farm, Beaufort, SC, 29907 | $1,723/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

4 Bed
4 Bath
2598 sft

120 Harbor Dr N, Saint Helena Island, SC, 29920

2 Bed
2 Bath
1700 sft

58 Spindle Ln #58, Hilton Head Island, SC, 29926

4 Bed
4 Bath
2750 sft

1003 London Ave, Pt Royal, SC, 29935

4 Bed
4 Bath
2231 sft

42 Dustin Loop, Bluffton, SC, 29910

Nearby investment properties with comparable prices

4 Bed
2 Bath
1775 sft

Ibis Plan, Salem Bay, Beaufort, SC, 29902

4 Bed
3 Bath
2340 sft

572 Sanctuary Dr, Ridgeland, SC, 29936

4 Bed
2 Bath
1775 sft

Ibis Plan, Salem Bay, Beaufort, SC, 29902

$ 428,000

ROI

Cash Flow/m

3 Bed
2 Bath
1475 sft

3 Hilda Ave, Beaufort, SC, 29907

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 Beaufort at Roland II Plan, Gleason Farm, Beaufort, SC, 29907 priced at $502,400 pairs $4,714/mo rent with $1,723/mo cash flow after a $2,459/mo payment. Total monthly income equals $4,714/mo, and annual cash flow comes to $20,679/yr on $165,290 invested. Return on cash invested is 32.57% in year one, and rental yield stands at 11.26% on a $502,400 basis. Equity gained on principal adds $3,242/yr, and 5% annual appreciation accumulates to $138,804 by year five. Five-year ROI measures 170.41% and total cumulative return in cash reaches $281,669. For financing, Ziffy Mortgage’s DSCR program evaluates $4,714/mo property income against a $2,459/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA