129 Purple Heron Way LOT 173,Hopkins,SC,29061

Investment Highlights

Rental property for sale in Hopkins at 129 Purple Heron Way LOT 173, Hopkins, SC, 29061 generates $1,800/mo in rent and, after a $1,122/mo payment, leaves $435/mo in cash flow. Total monthly income is $1,800/mo, and annual cash flow is $5,224/yr on $76,010 invested. Return on cash invested sits at 26.78% in year one, and rental yield is 9.42% on a $229,290 entry. Equity gained on principal adds $1,480/yr, while 5% annual appreciation builds toward $63,349 over five years. Five-year ROI reaches 139.43% and total cumulative return in cash sums $105,984. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,800/mo property income rather than buyer’s personal income.