1116 Crescent Moon Loop, Hopkins, SC, 29061 | $361/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1150 sft

324 Gatlin Dr, Hopkins, SC, 29061

3 Bed
3 Bath
1404 sft

495 SW Hewett Landing Dr., Supply, NC, 28462

Currently Rented+ 3 more

4 Bed
2 Bath
2244 sft

1605 Kathleen Dr, Columbia, SC, 29210

2 Bed
2 Bath
788 sft

1100 Wheat St APT 711, Columbia, SC, 29201

Nearby investment properties with comparable prices

3 Bed
2 Bath
1100 sft

474 Middlebury Ln #119, Hopkins, SC, 29061

3 Bed
3 Bath
1470 sft

142 Winding Chestnut Dr, Columbia, SC, 29212

3 Bed
3 Bath
1470 sft

134 Winding Chestnut Dr, Columbia, SC, 29212

3 Bed
3 Bath
1470 sft

143 Winding Chestnut Dr, Columbia, SC, 29212

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 1116 Crescent Moon Loop, Hopkins, SC, 29061 offers a 8.97% rental yield on a $253,900 purchase with $1,897/mo rent. Total monthly income registers $1,897/mo, and a $1,243/mo payment leaves $361/mo available for distribution. Annual cash flow reaches $4,329/yr on $84,168 to close, and return on cash invested stands at 25.05% in year one. Equity gained on principal adds $1,638/yr while 5% annual appreciation supports $70,148 over five years. Portfolio math shows five-year ROI at 130.24% and total cumulative return in cash at $109,618. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,897/mo property income against a $1,243/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

4,791 sqft lot

$N/A/sqft

$295 annually HOA