36 Harmon Rd, Hopkins, SC, 29061 | $185/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

2 Bed
1 Bath
870 sft

2923 Magnolia St, Columbia, SC, 29204

2 Bed
2 Bath
950 sft

900 Taylor St APT 304, Columbia, SC, 29201

Nearby investment properties with comparable prices

3 Bed
3 Bath
1640 sft

Dillon Plan, Laurinton Farms, Hopkins, SC, 29061

3 Bed
3 Bath
1449 sft

2012 Armada Rd, Columbia, SC, 29229

3 Bed
3 Bath
1449 sft

2004 Armada Rd, Columbia, SC, 29229

3 Bed
2 Bath
1300 sft

220 Dove Park Rd, Columbia, SC, 29223

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 36 Harmon Rd, Hopkins, SC, 29061 earns $185/mo cash flow from $1,800/mo rent with a $1,299/mo payment. Total monthly income totals $1,800/mo, and annual cash flow totals $2,217/yr on $88,010 capital. ROI tracks 22.43% on current figures, and rental yield reads 8.14% at a $265,490 purchase. Equity gained on principal adds $1,713/yr, and 5% annual appreciation supports $73,350 over five years. Five-year ROI reaches 116.22% and total cumulative return in cash sums $102,289. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,800/mo property income instead of your personal income.

Single Family

Built in 2025

2.20 Acres lot

$N/A/sqft

$423 annually HOA