Three Bedroom + Two Bath Plan, Indigo HallJohns IslandSC29455
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Johns Island at Three Bedroom + Two Bath Plan, Indigo Hall, Johns Island, SC, 29455 earns $6/mo cash flow from $3,318/mo rent with a $2,324/mo payment. Total monthly income totals $3,318/mo, and annual cash flow totals $77/yr on $157,429 capital. ROI tracks 19.96% on current figures, and rental yield reads 8.38% at a $474,900 purchase. Equity gained on principal adds $3,064/yr, and 5% annual appreciation supports $131,206 over five years. Five-year ROI reaches 104.14% and total cumulative return in cash sums $163,943. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,318/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$485 monthly 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 |
Housing Distribution
Address Breakdown
Residential
18,312
Single Family
17,492
Multi-Family
820
Businesses
663
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • CK Development
Mls Name: CK Development
Mls Provider:
Mls ID: #N/A