50 Willow Wind Ln, Hopkins, SC, 29061 | $93/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1067 sft

733 Armour St, Columbia, SC, 29203

2 Bed
2 Bath
1268 sft

1825 Saint Julian Pl APT 6B, Columbia, SC, 29204

2 Bed
2 Bath
1100 sft

5516 Lakeshore Dr APT 315, Columbia, SC, 29206

2 Bed
2 Bath
1103 sft

5516 Lakeshore Dr, Columbia, SC, 29206

Nearby investment properties with comparable prices

3 Bed
1 Bath
1025 sft

104 Chadwell Rd, Columbia, SC, 29223

5 Bed
3 Bath
2228 sft

972 Gary Goff Rd, Elgin, SC, 29045

2 Bed
2 Bath
1120 sft

162 Road, Columbia, SC, 29223

2 Bed
2 Bath
1120 sft

162 Wincay 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 50 Willow Wind Ln, Hopkins, SC, 29061 with 5% annual appreciation on a $199,900 basis while $1,283/mo rent supports operations. Total monthly income totals $1,283/mo and a $978/mo payment preserves $93/mo for cash returns. Annual cash flow comes to $1,121/yr on $66,267 deployed, and return on cash invested reaches 21.6% in year one. Equity gained on principal adds $1,290/yr, and five-year appreciation sums $55,229 alongside rental yield of 7.7%. Five-year ROI measures 111.62% and total cumulative return in cash totals $73,969.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,283/mo property income versus a $978/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Manufactured

Built in 1998

1.98 Acres lot

$N/A/sqft

No HOA