102 Harmon Rd #21, Hopkins, SC, 29061 | $600/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1418 sft

7 A Beechnut St, Lugoff, SC, 29078

3 Bed
3 Bath
2025 sft

1023 Peaceful Fawn Dr, Elgin, SC, 29045

3 Bed
2 Bath
1697 sft

1321 Alpine Dr, West Columbia, SC, 29169

4 Bed
1 Bath
2473 sft

339 Pinnacle Ridge Dr, Columbia, SC, 29229

Nearby investment properties with comparable prices

4 Bed
3 Bath
2110 sft

833 Cattle Egret Ln #224, Hopkins, SC, 29209

Dickenson Plan, The Village at Glenn Hills

5 Bed
3 Bath
2213 sft

Dickenson Plan, The Village at Glenn Hills, Gaston, SC, 29053

4 Bed
3 Bath
2158 sft

456 Edenhall Dr, Columbia, SC, 29229

3 Bed
3 Bath
1704 sft

1248 Mosser Dr, Columbia, SC, 29203

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 Hopkins at 102 Harmon Rd #21, Hopkins, SC, 29061 uses $108,563 cash to close to unlock $7,205/yr annual cash flow and $600/mo monthly cash flow. Total monthly income runs $2,550/mo, and a $1,603/mo payment keeps the spread at $600/mo. Purchase price stands at $327,490, and rental yield measures 9.34% with $2,550/mo rent. Return on cash invested shows 26.55% in year one, and 5% annual appreciation builds toward $90,479 over five years. Five-year ROI reaches 138.14% and total cumulative return in cash records $149,967. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,550/mo property income covering a $1,603/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA