478 Middlebury LOT 118, Hopkins, SC, 29061 | $836/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
2 Bath
1208 sft

23 Graymont Cir, Columbia, SC, 29205

4 Bed
3 Bath
1783 sft

2334 Damascus Way, Lexington, SC, 29073

3 Bed
2 Bath
1880 sft

188 Hunters Mill Dr, West Columbia, SC, 29170

3 Bed
3 Bath
1580 sft

733 Gatestone LOT 59, Hopkins, SC, 29061

Nearby investment properties with comparable prices

2 Bed
3 Bath
1250 sft

330 Byron Rd, Columbia, SC, 29209

2 Bed
2 Bath
1040 sft

1 Nelsons Ferry Ct, Columbia, SC, 29209

2 Bed
2 Bath
1087 sft

30 Hampton Oaks Pl, Columbia, SC, 29212

2 Bed
1 Bath
1422 sft

1414 Woodrow St, Columbia, SC, 29205

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 478 Middlebury LOT 118, Hopkins, SC, 29061 earns $836/mo cash flow from $2,088/mo rent with a $996/mo payment. Total monthly income totals $2,088/mo, and annual cash flow totals $10,035/yr on $67,457 capital. ROI tracks 34.78% on current figures, and rental yield reads 12.31% at a $203,490 purchase. Equity gained on principal adds $1,313/yr, and 5% annual appreciation supports $56,221 over five years. Five-year ROI reaches 182.62% and total cumulative return in cash sums $123,192. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,088/mo property income instead of your personal income.

Single Family

Built in 2024

5,662 sqft lot

$N/A/sqft

$485 annually HOA