Willow Plan, River Oaks, Okatie, SC, 29909 | $1,065/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3268 sft

165 Cubbedge Drive, Rincon, GA, 31326

3 Bed
3 Bath
1619 sft

72 Graham Hall Rd S, Ridgeland, SC, 29936

2 Bed
2 Bath
1420 sft

24 Sundance Ln, Bluffton, SC, 29909

3 Bed
2 Bath
1392 sft

614 Mystic Point Dr, Bluffton, SC, 29909

Nearby investment properties with comparable prices

2 Bed
2 Bath
757 sft

45 Folly Field Rd APT 9H, Hilton Head Island, SC, 29928

4 Bed
3 Bath
1847 sft

5 Ponderosa Drive, Port Wentworth, GA, 31407

3 Bed
2 Bath
1371 sft

30 Mint Farm Dr, Beaufort, SC, 29906

2 Bed
2 Bath
1310 sft

23 Andover Pl, Bluffton, SC, 29909

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 Okatie at Willow Plan, River Oaks, Okatie, SC, 29909 offers a 10.34% rental yield on a $400,000 purchase with $3,446/mo rent. Total monthly income registers $3,446/mo, and a $1,958/mo payment leaves $1,065/mo available for distribution. Annual cash flow reaches $12,776/yr on $132,600 to close, and return on cash invested stands at 29.54% in year one. Equity gained on principal adds $2,581/yr while 5% annual appreciation supports $110,513 over five years. Portfolio math shows five-year ROI at 154.2% and total cumulative return in cash at $204,472. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,446/mo property income against a $1,958/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA