Roland Plan, Gleason Farm, Beaufort, SC, 29907 | $1,183/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1776 sft

111 Garrison Ct, Ridgeland, SC, 29936

3 Bed
2 Bath
1776 sft

376 Ramport St, Ridgeland, SC, 29936

3 Bed
3 Bath
2059 sft

11 Downing Dr, Beaufort, SC, 29907

3 Bed
2 Bath
1984 sft

4 Flyway Dr, Beaufort, SC, 29907

Nearby investment properties with comparable prices

4 Bed
3 Bath
2203 sft

1505 Sanctum St, Ridgeland, SC, 29936

4 Bed
2 Bath
1774 sft

513 Sanctuary Dr, Ridgeland, SC, 29936

4 Bed
3 Bath
2110 sft

39 Lockwood Dr, Bluffton, SC, 29910

2 Bed
2 Bath
1072 sft

380 Marshland Rd APT C28, Hilton Head Island, SC, 29926

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 Roland Plan, Gleason Farm, Beaufort, SC, 29907 with 5% annual appreciation on a $484,500 basis while $4,067/mo rent supports operations. Total monthly income totals $4,067/mo and a $2,371/mo payment preserves $1,183/mo for cash returns. Annual cash flow comes to $14,199/yr on $160,612 deployed, and return on cash invested reaches 28.75% in year one. Equity gained on principal adds $3,126/yr, and five-year appreciation sums $133,858 alongside rental yield of 10.07%. Five-year ROI measures 149.95% and total cumulative return in cash totals $240,841.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,067/mo property income versus a $2,371/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