48 Harmon Rd, Hopkins, SC, 29061 | $533/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1418 sft

7 A Beechnut St, Lugoff, SC, 29078

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

4 Bed
1 Bath
2473 sft

339 Pinnacle Ridge Dr, Columbia, SC, 29229

Nearby investment properties with comparable prices

4 Bed
3 Bath
1903 sft

5027 Hoxton Trl, Columbia, SC, 29209

4 Bed
3 Bath
2592 sft

193 Fox Grove Cir, Columbia, SC, 29229

4 Bed
3 Bath
2234 sft

1029 Campbell Ridge Dr, Elgin, SC, 29045

3 Bed
2 Bath
1844 sft

108 Whitehurst Way, Columbia, SC, 29229

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 48 Harmon Rd, Hopkins, SC, 29061 priced at $332,900 converts $2,550/mo rent into $533/mo cash flow after a $1,629/mo obligation. Total monthly income equals $2,550/mo, and annual cash flow totals $6,401/yr on $110,356 invested. Return on cash invested prints 25.71% in year one, and rental yield reads 9.19% against a $332,900 entry. Equity gained on principal adds $2,148/yr, while 5% annual appreciation compiles into $91,974 by year five. Five-year ROI reaches 133.79% and total cumulative return in cash sums $147,645. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,550/mo property income covering a $1,629/mo payment, not borrower’s personal income.

Single Family

Built in 2025

1.59 Acres lot

$N/A/sqft

$423 annually HOA