513 Edgetree DrHopkinsSC29061
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 513 Edgetree Dr, Hopkins, SC, 29061 in Hopkins at $262,620 earns $1,800/mo in rent and nets $196/mo after the $1,181/mo payment, a 8.22% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $72,557 over five years. Ziffy Mortgage underwrites this on a 1.52 DSCR without U.S. credit history. With $2,419/yr in principal paydown, total projected return reaches $112,134.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.2% |
| Monthly Cash Flow | $196 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,800 |
| Total Monthly Debt Service | $1,499 |
| DSCR Ratio | 1.20x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
$485 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
$485 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mallory Warner • DR Horton Inc
Mls Name: Consolidated MLS
Mls Provider:
Mls ID: #604729
Disclaimer: IDX listing data provided courtesy of Consolidated MLS - Columbia, SC