Sapelo Plan, Sea Island Collective, Beaufort, SC, 29907 | $2,126/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2420 sft

213 Old Plantation Dr W, Beaufort, SC, 29907

3 Bed
4 Bath
2748 sft

155 Ocean Creek Blvd, Saint Helena Island, SC, 29920

3 Bed
3 Bath
1851 sft

8 Adventure Galley Ln, Hilton Head Island, SC, 29926

Jessamine Plan, Bailey's Cove Single-Family Homes

4 Bed
3 Bath
1999 sft

Jessamine Plan, Bailey's Cove Single-Family Homes, Hilton Head Island, SC, 29926

Nearby investment properties with comparable prices

5 Bed
4 Bath
2537 sft

289 Hill Pond Rd, Bluffton, SC, 29910

5 Bed
3 Bath
2670 sft

Whimbrel Plan, Salem Bay, Beaufort, SC, 29902

5 Bed
3 Bath
2670 sft

Whimbrel Plan, Salem Bay, Beaufort, SC, 29902

4 Bed
2 Bath
2073 sft

17 Westminster Pl, 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

Investment property for sale in Beaufort at Sapelo Plan, Sea Island Collective, Beaufort, SC, 29907 uses $182,592 cash to close to unlock $25,508/yr annual cash flow and $2,126/mo monthly cash flow. Total monthly income runs $5,429/mo, and a $2,716/mo payment keeps the spread at $2,126/mo. Purchase price stands at $554,990, and rental yield measures 11.74% with $5,429/mo rent. Return on cash invested shows 34.03% in year one, and 5% annual appreciation builds toward $153,334 over five years. Five-year ROI reaches 178.22% and total cumulative return in cash records $325,420. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,429/mo property income covering a $2,716/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA