28 Harmon Rd, Hopkins, SC, 29061 | $18/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

3 Bed
3 Bath
1763 sft

34 Guernsey Dr, Columbia, SC, 29203

2 Bed
1 Bath
870 sft

2923 Magnolia St, Columbia, SC, 29204

Nearby investment properties with comparable prices

3 Bed
2 Bath
1700 sft

10 Yellow Kelp Ct #143, Hopkins, SC, 29061

4 Bed
3 Bath
1700 sft

25 Willow Hurst Ct, Columbia, SC, 29209

2 Bed
2 Bath
1609 sft

25 Polo Ridge Cir, Columbia, SC, 29223

3 Bed
2 Bath
1590 sft

112 Longview Rd, West Columbia, SC, 29169

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 28 Harmon Rd, Hopkins, SC, 29061 with 5% annual appreciation on a $293,490 basis while $1,800/mo rent supports operations. Total monthly income totals $1,800/mo and a $1,436/mo payment preserves $18/mo for cash returns. Annual cash flow comes to $218/yr on $97,292 deployed, and return on cash invested reaches 20.13% in year one. Equity gained on principal adds $1,894/yr, and five-year appreciation sums $81,086 alongside rental yield of 7.36%. Five-year ROI measures 103.93% and total cumulative return in cash totals $101,120.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,800/mo property income versus a $1,436/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

1.67 Acres lot

$N/A/sqft

$423 annually HOA