Residential Income Property with Screened
For Sale
$262,000
133 Bella Way, Beaufort, SC 29906
2017 home with wood flooring, granite kitchen surfaces, and a fenced yard overlooking a wooded setting.
Property Size1,307 SF
Price / SF$200.46
Days on Market75
Property Features for 133 Bella Way
General Information
Standard status
Active
Size
1,307 SF
Property subtype
Multi-Family
Additional Details
Multifamily Units
1
Amenities
front porch
wood floors
fireplace
granite countertops
screened porch
fenced yard
wooded view
manicured grounds
swimming pool
restrooms
playground
Building Details
Year Built
2017
Listing Agency:
Keller Williams Realty
(843) 682-8100
Listed By:
Love Coastal Living Team
(843) 310-6062
Source:
Lovecoastalliving
Added: Aug 1
Changed: Sep 10
Last Checked: Aug 29 at 10:57AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Keller Williams Realty
Investment Insights
Based on property information with market context.
Built in 2017, this 1,307-square-foot residential income property offers a first-floor living area with wood flooring, a fireplace, and a kitchen finished with granite countertops. A screened porch extends the living space outdoors and overlooks a fenced yard with wooded views. The home also includes a front porch and a configuration suited to low-maintenance residential ownership.
Community features include maintained grounds, a swimming pool with restrooms, and a playground. The HOA covers roof maintenance. The property is near grocery stores, schools, fitness facilities, and the shopping and dining in historic downtown Beaufort.
Community features include maintained grounds, a swimming pool with restrooms, and a playground. The HOA covers roof maintenance. The property is near grocery stores, schools, fitness facilities, and the shopping and dining in historic downtown Beaufort.
Key Highlights
- 1,307‑square‑foot home built in 2017
- Screened porch overlooking a fenced yard and wooded view
- First‑floor living space with wood flooring and fireplace
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$13,931
Cap Rate
5.32%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$278,620
$278.6K
Cap Rate 7%
$199,014
$199.0K
Cap Rate 9%
$154,789
$154.8K
Market Conditions
NOI Build-Up for 1,307 SF
Gross rent
$26.7K $20.40/SF
− Vacancy
−$1.3K −$1.02/SF
EGI
$25.3K $19.38/SF
− OpEx
−$11.4K −$8.72/SF
NOI
$13.9K $10.66/SF
Area
Beaufort County, SC
Vacancy
5.00%
Lease Rate
$20.40 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$278,620
Cap Rate 7%
$199,014
Cap Rate 9%
$154,789
Alternative Uses
Best Use
Apartment 5plus
$199.0K
$174.1K – $232.2K
NOI $13,931 @ 7.0% cap · market cap 5.32%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$394.3K
$345.1K – $460.1K
NOI $27,604 @ 7.0% cap · market cap 10.54%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
110
Businesses Nearby
Explore this area
Business Placement
Demographics for 29906, SC
22,608
Population
11,028
Households
2.1
Avg Household Size
31
Median Age
24%
College-Educated
91%
High-School Grad
45.0 sq mi
ZIP Area
502
Density / Sq Mi
$61,350
Median Household Income
$32,253
Median Earnings
$1,377
Median Rent
$236,900
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - 2017 home with wood flooring, granite kitchen surfaces, and a fenced yard overlooking a wooded setting.
Where is this residential income property located?
The property is located at 133 Bella Way Beaufort, SC.
What is the asking price?
The asking price for this property is $262,000.
What are key features of this property?
This property features: 1,307‑square‑foot home built in 2017; Screened porch overlooking a fenced yard and wooded view; First‑floor living space with wood flooring and fireplace
