Warwick Plan, Gleason Farm, Beaufort, SC, 29907 | $1,197/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2530 sft

2201 Be Wheatley Dr, Beaufort, SC, 29902

3 Bed
3 Bath
2238 sft

2233 Be Wheatley Dr, Beaufort, SC, 29902

4 Bed
3 Bath
2277 sft

Langford Plan, Gleason Farm, Beaufort, SC, 29907

3 Bed
2 Bath
2215 sft

27 White Oaks Cir, Bluffton, SC, 29910

Nearby investment properties with comparable prices

3 Bed
3 Bath
1982 sft

6025 Creek Rd, Beaufort, SC, 29906

5 Bed
3 Bath
2511 sft

64 Hiatus Ct, Ridgeland, SC, 29936

4 Bed
3 Bath
2159 sft

HABERSHAM Plan, Baynard Cove, Beaufort, SC, 29906

1 Bed
2 Bath
881 sft

85 Folly Field Rd APT 116, 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

Investment property for sale in Beaufort at Warwick Plan, Gleason Farm, Beaufort, SC, 29907 uses $172,890 cash to close to unlock $14,362/yr annual cash flow and $1,197/mo monthly cash flow. Total monthly income runs $4,325/mo, and a $2,572/mo payment keeps the spread at $1,197/mo. Purchase price stands at $525,500, and rental yield measures 9.88% with $4,325/mo rent. Return on cash invested shows 28.37% in year one, and 5% annual appreciation builds toward $145,186 over five years. Five-year ROI reaches 147.85% and total cumulative return in cash records $255,610. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,325/mo property income covering a $2,572/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA