129 Purple Heron Way, Hopkins, SC, 29061 | $395/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 3 more

4 Bed
2 Bath
1365 sft

5527 Holmes Ave, Columbia, SC, 29203

2 Bed
3 Bath
1346 sft

609 Lake Forest Rd, Columbia, SC, 29209

2 Bed
1 Bath
870 sft

2923 Magnolia St, Columbia, SC, 29204

3 Bed
2 Bath
1188 sft

247 Piney Grove Rd, Columbia, SC, 29210

Nearby investment properties with comparable prices

3 Bed
2 Bath
1095 sft

2020 Gibraltar Rd, Cayce, SC, 29033

3 Bed
2 Bath
1202 sft

1414 Riverwalk Way, Irmo, SC, 29063

3 Bed
2 Bath
1494 sft

1794 Springfield Ave, Columbia, SC, 29223

3 Bed
2 Bath
1285 sft

1634 S Beltline Blvd, Columbia, SC, 29205

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 129 Purple Heron Way, Hopkins, SC, 29061 with 5% annual appreciation on a $229,290 basis while $1,800/mo rent supports operations. Total monthly income totals $1,800/mo and a $1,122/mo payment preserves $395/mo for cash returns. Annual cash flow comes to $4,739/yr on $76,010 deployed, and return on cash invested reaches 26.14% in year one. Equity gained on principal adds $1,480/yr, and five-year appreciation sums $63,349 alongside rental yield of 9.42%. Five-year ROI measures 136.2% and total cumulative return in cash totals $103,524.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,800/mo property income versus a $1,122/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

6,969 sqft lot

$N/A/sqft

$485 annually HOA