523 Edgetree Dr, Hopkins, SC, 29061 | $148/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

2 Bed
1 Bath
870 sft

2923 Magnolia St, Columbia, SC, 29204

3 Bed
2 Bath
1188 sft

247 Piney Grove Rd, Columbia, SC, 29210

Nearby investment properties with comparable prices

3 Bed
2 Bath
1292 sft

1023 Goose Branch Dr #64, Hopkins, SC, 29061

3 Bed
2 Bath
1292 sft

843 Cattle Egret Ln, Hopkins, SC, 29061

3 Bed
2 Bath
1292 sft

808 Cattle Egret Ln, Hopkins, SC, 29061

3 Bed
2 Bath
1292 sft

808 Cattle Egret Ln #278, Hopkins, SC, 29061

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 523 Edgetree Dr, Hopkins, SC, 29061 earns $148/mo cash flow from $1,800/mo rent with a $1,325/mo payment. Total monthly income totals $1,800/mo, and annual cash flow totals $1,777/yr on $89,727 capital. ROI tracks 21.89% on current figures, and rental yield reads 7.98% at a $270,670 purchase. Equity gained on principal adds $1,747/yr, and 5% annual appreciation supports $74,781 over five years. Five-year ROI reaches 113.41% and total cumulative return in cash sums $101,755. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,800/mo property income instead of your personal income.

Single Family

Built in 2025

4,791 sqft lot

$N/A/sqft

$485 annually HOA