Willow Plan, River Oaks, Okatie, SC, 29909 | $901/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
- sft

56 Pennyroyal Way, Beaufort, SC, 29906

2 Bed
3 Bath
1816 sft

166 Westbury Park Way, Bluffton, SC, 29910

Rental Income+ 1 more

3 Bed
2 Bath
1403 sft

128 Elliott St, Beaufort, SC, 29902

3 Bed
3 Bath
1869 sft

18 Greenwood Dr, Bluffton, SC, 29910

Nearby investment properties with comparable prices

4 Bed
3 Bath
2340 sft

Galen Plan, Rice Hope, Port Wentworth, GA, 31407

5 Bed
3 Bath
2361 sft

91 Cypress Loop, Port Wentworth, GA, 31407

$ 392,000

ROI

Cash Flow/m

3 Bed
2 Bath
1488 sft

14 Old Country Roses, Bluffton, SC, 29909

2 Bed
2 Bath
1060 sft

380 Marshland Rd APT F24, Hilton Head Island, SC, 29926

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 Okatie at Willow Plan, River Oaks, Okatie, SC, 29909 priced at $461,093 converts $3,646/mo rent into $901/mo cash flow after a $2,257/mo obligation. Total monthly income equals $3,646/mo, and annual cash flow totals $10,812/yr on $152,852 invested. Return on cash invested prints 26.98% in year one, and rental yield reads 9.49% against a $461,093 entry. Equity gained on principal adds $2,975/yr, while 5% annual appreciation compiles into $127,391 by year five. Five-year ROI reaches 140.49% and total cumulative return in cash sums $214,749. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,646/mo property income covering a $2,257/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA