287 Bevington Brook Ln, Hopkins, SC, 29061 | $702/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1370 sft

1210 Tributary Rd, Lexington, SC, 29072

3 Bed
3 Bath
2025 sft

1023 Peaceful Fawn Dr, Elgin, SC, 29045

3 Bed
2 Bath
1697 sft

1321 Alpine Dr, West Columbia, SC, 29169

2 Bed
2 Bath
1462 sft

121 Tennis View Ct, Lexington, SC, 29073

Nearby investment properties with comparable prices

3 Bed
2 Bath
2282 sft

7811 Hunt Club Rd, Columbia, SC, 29223

4 Bed
2 Bath
1498 sft

566 Edgetree Dr, Hopkins, SC, 29061

3 Bed
3 Bath
1362 sft

8 Fawn Spot Ct, Elgin, SC, 29045

3 Bed
2 Bath
1283 sft

105 Prairie Grass Way, Columbia, SC, 29210

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 287 Bevington Brook Ln, Hopkins, SC, 29061 priced at $303,590 pairs $2,550/mo rent with $702/mo cash flow after a $1,486/mo payment. Total monthly income equals $2,550/mo, and annual cash flow comes to $8,427/yr on $100,640 invested. Return on cash invested is 28.28% in year one, and rental yield stands at 10.08% on a $303,590 basis. Equity gained on principal adds $1,959/yr, and 5% annual appreciation accumulates to $83,876 by year five. Five-year ROI measures 147.64% and total cumulative return in cash reaches $148,583. For financing, Ziffy Mortgage’s DSCR program evaluates $2,550/mo property income against a $1,486/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

6,098 sqft lot

$N/A/sqft

$485 annually HOA