Two 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
Rental property for sale in Johns Island at Two Bedroom + Two Bath Plan, Indigo Hall, Johns Island, SC, 29455 priced at $369,900 converts $3,158/mo rent into $472/mo cash flow after a $1,810/mo obligation. Total monthly income equals $3,158/mo, and annual cash flow totals $5,658/yr on $122,622 invested. Return on cash invested prints 24.52% in year one, and rental yield reads 10.24% against a $369,900 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation compiles into $102,197 by year five. Five-year ROI reaches 129.01% and total cumulative return in cash sums $158,194. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,158/mo property income covering a $1,810/mo payment, not borrower’s personal income.
Condo
Built in 2026
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