±34,897 SF Assisted Living Facility | Beaufort, SC

109 Old Salem Rd, Beaufort, SC 29902

Property Information

  • For Sale $4,000,000
  • Property Type Other
  • Property Size 34,897 SF
  • Units 40
  • Lot Size 5.67 Acre
  • Year Built 1999
  • Date Updated Jul 21, 2026

Description

Beaufort, South Carolina, is a historic harbor city in the heart of the Lowcountry and the Sea Islands. Founded in 1711, it is the second-oldest city in the state and serves as the county seat of Beaufort County. Known as the “Queen of the Carolina Sea Islands,” it is renowned for its well-preserved antebellum architecture, and its entire 304-acre downtown is a National Historic Landmark District.-

Highlights

  • 2025 Weitz Replacement Cost (Construction cost only): $353/SF
  • 85% LTC, and 5.722% interest
  • Acquisition CAP Rate: 12.46%
  • Average Home Value: $501,987
  • Average Household Income (Age 75+): $92,335
  • Average Net Worth (Age 75+): $2,662,035
  • Cash on Cash: 34.89%
  • CoStar Average National CAP & Sold Comps: 6.5% & $307/SF
  • CoStar Southeast Sold Comps: $292/SF; subject property at $114.62/SF
  • Debt Service Coverage Ratio: 1.95
  • Demographics: As of 2023, the city population is approximately 13,700. The broader county is one of the fastest growing in the South, largely due to development near Hilton Head Island and Bluffton.
  • Economic & Social Infrastructure:
  • FINANCIAL HIGHLIGHTS (5-Year Hold)
  • Forecast NOI: $498,460 (normalizing expenses to 75% of Gross Revenue)
  • Gross Revenue: $2,215,380 (Actual)
  • IRR: 70.04%
  • List Price: $4,000,000
  • Marine Corps Air Station (MCAS) Beaufort
  • Marine Corps Recruit Depot Parris Island
  • Military Presence: A major driver of the local economy, the region hosts several key installations:

Contacts

Location

Contact Listing Broker
This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.