522 Edgetree Dr, Hopkins, SC, 29061 | $119/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

3 Bed
3 Bath
1763 sft

34 Guernsey Dr, Columbia, SC, 29203

2 Bed
1 Bath
870 sft

2923 Magnolia St, Columbia, SC, 29204

Nearby investment properties with comparable prices

4 Bed
2 Bath
1131 sft

3509 Baywater Dr, Columbia, SC, 29209

3 Bed
3 Bath
1593 sft

104 Black Dog Dr, Gaston, SC, 29053

3 Bed
2 Bath
1423 sft

219 Ambling Cir, Columbia, SC, 29210

3 Bed
2 Bath
1333 sft

4 Rosepine Dr, 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

Rental property for sale in Hopkins at 522 Edgetree Dr, Hopkins, SC, 29061 priced at $275,670 pairs $1,800/mo rent with $119/mo cash flow after a $1,349/mo payment. Total monthly income equals $1,800/mo, and annual cash flow comes to $1,426/yr on $91,385 invested. Return on cash invested is 21.47% in year one, and rental yield stands at 7.84% on a $275,670 basis. Equity gained on principal adds $1,779/yr, and 5% annual appreciation accumulates to $76,163 by year five. Five-year ROI measures 111.1% and total cumulative return in cash reaches $101,525. For financing, Ziffy Mortgage’s DSCR program evaluates $1,800/mo property income against a $1,349/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

4,791 sqft lot

$N/A/sqft

$485 annually HOA