177 Saskatoon Dr, Hopkins, SC, 29061 | $852/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1882 sft

716 Columbia College Dr, Columbia, SC, 29203

3 Bed
2 Bath
1214 sft

3500 Beverly Dr, Columbia, SC, 29204

3 Bed
2 Bath
1350 sft

2522B Pheasant Walk #B, Elgin, SC, 29045

3 Bed
2 Bath
1580 sft

1518 Benton Cir, Cayce, SC, 29033

Nearby investment properties with comparable prices

3 Bed
3 Bath
1250 sft

1047 Astoria Dr, Columbia, SC, 29229

3 Bed
3 Bath
1362 sft

2037 Armada Rd, Columbia, SC, 29229

3 Bed
3 Bath
1362 sft

2045 Armada Rd, Columbia, SC, 29229

3 Bed
3 Bath
1362 sft

2047 Armada Rd, Columbia, SC, 29229

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

Rental property for sale in Hopkins at 177 Saskatoon Dr, Hopkins, SC, 29061 offers $2,290/mo rent that, after a $1,165/mo payment, leaves $852/mo cash flow. Total monthly income is $2,290/mo, and annual cash flow is $10,227/yr on $78,897 cash. Return on cash invested measures 32.87% in year one, and rental yield stands at 11.55% at a $238,000 entry. Equity gained on principal adds $1,536/yr while 5% annual appreciation compounds into $65,755 by year five. Five-year ROI records 172.2% and total cumulative return in cash reaches $135,862. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,290/mo property income versus a $1,165/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2011

0.31 Acres lot

$N/A/sqft

$250 annually HOA