1114 Crescent Moon LoopHopkinsSC29061
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1114 Crescent Moon Loop, Hopkins, SC, 29061 in Hopkins hard to pass up. The 10.22% gross yield on a $248,000 purchase results in $2,112/mo in rent and $611/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.89). Annual cash flow of $7,328, five-year appreciation of $68,518, and $2,284/yr in equity build-up combine for a projected total cumulative return of $133,229.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $611 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,112 |
| Total Monthly Debt Service | $1,402 |
| DSCR Ratio | 1.51x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
4,791 sqft lot
$N/A/sqft
$295 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2024
4,791 sqft lot
$N/A/sqft
$295 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Stark • eXp Realty LLC
Mls Name: Consolidated MLS
Mls Provider:
Mls ID: #632641
Disclaimer: IDX listing data provided courtesy of Consolidated MLS - Columbia, SC