The Stono Plan, Indigo Grove Single Family Homes, Johns Island, SC, 29455 | $810/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
6 Bath
3500 sft

105 Birkbeck Ct, Goose Creek, SC, 29445

5 Bed
4 Bath
2749 sft

58 Indigo Point Dr, Charleston, SC, 29407

4 Bed
3 Bath
2008 sft

1427 Hamlin Park Cir, Mount Pleasant, SC, 29466

4 Bed
5 Bath
3466 sft

986 Gadsdenville Rd, Mount Pleasant, SC, 29429

Nearby investment properties with comparable prices

4 Bed
3 Bath
2941 sft

1333 Song Sparrow Way, Hanahan, SC, 29410

3 Bed
3 Bath
1877 sft

645 Fair Spring Dr, Charleston, SC, 29414

4 Bed
2 Bath
2178 sft

364 Twelve Oak Dr, Charleston, SC, 29414

4 Bed
4 Bath
2104 sft

453 Caledon Ct, Johns Island, SC, 29455

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 Johns Island at The Stono Plan, Indigo Grove Single Family Homes, Johns Island, SC, 29455 offers a 8.65% rental yield on a $644,990 purchase with $4,650/mo rent. Total monthly income registers $4,650/mo, and a $3,157/mo payment leaves $810/mo available for distribution. Annual cash flow reaches $9,725/yr on $212,202 to close, and return on cash invested stands at 24.64% in year one. Equity gained on principal adds $4,162/yr while 5% annual appreciation supports $178,199 over five years. Portfolio math shows five-year ROI at 127.89% and total cumulative return in cash at $271,393. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,650/mo property income against a $3,157/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29455, Johns Island, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,672 (100%)
Owner Occupied HU	11,667 (59.3%)
Renter Occupied HU	2,685 (13.6%)
Vacant Housing Units	5,320 (27.0%)
Median Home Value	$618,048
Average Home Value	$823,749