531 Edgetree Dr, Hopkins, SC, 29061 | $226/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
1100 sft

1017 Goose Branch Dr, Hopkins, SC, 29061

3 Bed
2 Bath
1100 sft

1031 Goose Branch Dr, Hopkins, SC, 29061

3 Bed
3 Bath
1476 sft

Bartow Plan, Killians Crossing, Blythewood, SC, 29016

3 Bed
3 Bath
1327 sft

1326 Cedar Ter, Columbia, SC, 29209

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 531 Edgetree Dr, Hopkins, SC, 29061 offers a 8.39% rental yield on a $257,590 purchase with $1,800/mo rent. Total monthly income registers $1,800/mo, and a $1,261/mo payment leaves $226/mo available for distribution. Annual cash flow reaches $2,712/yr on $85,391 to close, and return on cash invested stands at 23.08% in year one. Equity gained on principal adds $1,662/yr while 5% annual appreciation supports $71,167 over five years. Portfolio math shows five-year ROI at 119.77% and total cumulative return in cash at $102,269. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,800/mo property income against a $1,261/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

4,791 sqft lot

$N/A/sqft

$485 annually HOA