Vanderbilt Plan, Academy Park, Beaufort, SC, 29907 | $687/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2126 sft

15 Palmetto Beach Dr, Bluffton, SC, 29910

4 Bed
3 Bath
2366 sft

11 Rivers Ct, Beaufort, SC, 29907

4 Bed
4 Bath
2098 sft

74 Battery Creek Club Dr, Beaufort, SC, 29902

3 Bed
2 Bath
1560 sft

520 Fishing Creek Dr, Edisto Island, SC, 29438

Nearby investment properties with comparable prices

4 Bed
3 Bath
2322 sft

1220 Egret Landing Dr, Beaufort, SC, 29902

3 Bed
2 Bath
2527 sft

124 Danner Dr, Okatie, SC, 29909

3 Bed
3 Bath
2474 sft

253 Thistle Ln, Beaufort, SC, 29907

2 Bed
2 Bath
1140 sft

3 Shelter Cove Ln APT 7459, Hilton Head Island, SC, 29928

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

Rental property for sale in Beaufort at Vanderbilt Plan, Academy Park, Beaufort, SC, 29907 priced at $603,000 pairs $4,301/mo rent with $687/mo cash flow after a $2,951/mo payment. Total monthly income equals $4,301/mo, and annual cash flow comes to $8,242/yr on $198,387 invested. Return on cash invested is 24.21% in year one, and rental yield stands at 8.56% on a $603,000 basis. Equity gained on principal adds $3,891/yr, and 5% annual appreciation accumulates to $166,598 by year five. Five-year ROI measures 125.64% and total cumulative return in cash reaches $249,246. For financing, Ziffy Mortgage’s DSCR program evaluates $4,301/mo property income against a $2,951/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

$25 monthly HOA