12 Harmon Rd, Hopkins, SC, 29061 | $507/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2195 sft

55 Hickory Woods Ct, Columbia, SC, 29223

3 Bed
2 Bath
1615 sft

2815 N Beltline Blvd, Columbia, SC, 29204

3 Bed
2 Bath
1669 sft

211 Providence Plantation Cir, Columbia, SC, 29203

3 Bed
2 Bath
1116 sft

212 Chisolm Cir, Lexington, SC, 29073

Nearby investment properties with comparable prices

4 Bed
3 Bath
1819 sft

426 Hardwick Dr, Columbia, SC, 29223

4 Bed
3 Bath
2110 sft

749 Common Widgeon Way LOT 192, Hopkins, SC, 29061

4 Bed
3 Bath
2110 sft

749 Common Widgeon Way, Hopkins, SC, 29061

3 Bed
3 Bath
1818 sft

13 Ozark Dr, Columbia, SC, 29223

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 12 Harmon Rd, Hopkins, SC, 29061 earns $507/mo cash flow from $2,414/mo rent with a $1,539/mo payment. Total monthly income totals $2,414/mo, and annual cash flow totals $6,083/yr on $104,253 capital. ROI tracks 25.74% on current figures, and rental yield reads 9.21% at a $314,490 purchase. Equity gained on principal adds $2,029/yr, and 5% annual appreciation supports $86,888 over five years. Five-year ROI reaches 133.95% and total cumulative return in cash sums $139,645. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,414/mo property income instead of your personal income.

Single Family

Built in 2024

2.33 Acres lot

$N/A/sqft

$423 annually HOA