Royston Plan, Nexton, Summerville, SC, 29486 | $412/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2048 sft

601 Watershed Dr, Goose Creek, SC, 29445

HAMPTON Plan, Horizons at Carnes Crossroads | 55+ : Cottage Collection

2 Bed
2 Bath
1507 sft

HAMPTON Plan, Horizons at Carnes Crossroads | 55+ : Cottage Collection, Summerville, SC, 29486

3 Bed
3 Bath
1536 sft

266 Ivory Shadow Rd, Summerville, SC, 29486

3 Bed
3 Bath
1176 sft

8107 Old London Rd, North Charleston, SC, 29406

Nearby investment properties with comparable prices

4 Bed
3 Bath
2269 sft

206 Seele St, Lincolnville, SC, 29485

4 Bed
3 Bath
2203 sft

310 Salvia St, Moncks Corner, SC, 29461

3 Bed
2 Bath
1618 sft

343 Dickerson Ln, Summerville, SC, 29485

4 Bed
3 Bath
2187 sft

1038 Scotch Bonnet Way, Summerville, SC, 29485

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 Summerville at Royston Plan, Nexton, Summerville, SC, 29486 earns $412/mo cash flow from $3,228/mo rent with a $2,315/mo payment. Total monthly income totals $3,228/mo, and annual cash flow totals $4,949/yr on $156,796 capital. ROI tracks 23.07% on current figures, and rental yield reads 8.19% at a $472,990 purchase. Equity gained on principal adds $3,052/yr, and 5% annual appreciation supports $130,678 over five years. Five-year ROI reaches 119.47% and total cumulative return in cash sums $187,320. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,228/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA