Rowan Plan, Nexton - Midtown, Summerville, SC, 29486 | $441/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1603 sft

5208 Fernland Way, North Charleston, SC, 29420

Investment Property+ 1 more

3 Bed
4 Bath
3216 sft

1011 Marlow Dr, Moncks Corner, SC, 29461

3 Bed
3 Bath
1918 sft

169 Darcy Ave, Goose Creek, SC, 29445

4 Bed
2 Bath
1960 sft

725 Hildebrand Dr, Bonneau, SC, 29431

Nearby investment properties with comparable prices

3 Bed
2 Bath
1317 sft

522 Dolphin Dr, Summerville, SC, 29485

3 Bed
3 Bath
1805 sft

8743 Silver Perch Ln, North Charleston, SC, 29420

3 Bed
3 Bath
1560 sft

407 Stoneleigh Ln, Moncks Corner, SC, 29461

3 Bed
3 Bath
1737 sft

151 Cantona Dr, Summerville, SC, 29483

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

Total monthly income runs $2,779/mo, and annual cash flow reaches $5,291/yr on $126,268 cash to close. Return on cash invested measures 24.1% in year one, and rental yield registers 8.76% at a $380,900 basis. Equity gained on principal adds $2,458/yr, and annual property appreciation at 5% supports $105,236 by year five. Five-year ROI tracks 125.23% and total cumulative return in cash totals $158,131. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,779/mo property income relative to a $1,864/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$71 monthly HOA