304 Bevington Brook Ln, Hopkins, SC, 29061 | $688/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

4 Bed
2 Bath
1498 sft

213 Blue Valley Ct, Columbia, SC, 29203

$ 260,400

ROI

Cash Flow/m

- Bed
- Bath
- sft

706 S Sage Drop Rd #EEMQWS, Eemqws Blythewood, SC, 29016

3 Bed
2 Bath
1700 sft

825 Cattle Egret Ln #227, Hopkins, SC, 29061

3 Bed
2 Bath
1700 sft

825 Cattle Egret Ln, Hopkins, SC, 29061

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 304 Bevington Brook Ln, Hopkins, SC, 29061 priced at $306,000 converts $2,550/mo rent into $688/mo cash flow after a $1,498/mo obligation. Total monthly income equals $2,550/mo, and annual cash flow totals $8,253/yr on $101,439 invested. Return on cash invested prints 28.04% in year one, and rental yield reads 10% against a $306,000 entry. Equity gained on principal adds $1,975/yr, while 5% annual appreciation compiles into $84,542 by year five. Five-year ROI reaches 146.33% and total cumulative return in cash sums $148,440. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,550/mo property income covering a $1,498/mo payment, not borrower’s personal income.

Single Family

Built in 2025

6,098 sqft lot

$N/A/sqft

$485 annually HOA