532 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

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

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 532 Edgetree Dr, Hopkins, SC, 29061 uses $89,727 cash to close to unlock $1,777/yr annual cash flow and $148/mo monthly cash flow. Total monthly income runs $1,800/mo, and a $1,325/mo payment keeps the spread at $148/mo. Purchase price stands at $270,670, and rental yield measures 7.98% with $1,800/mo rent. Return on cash invested shows 21.89% in year one, and 5% annual appreciation builds toward $74,781 over five years. Five-year ROI reaches 113.41% and total cumulative return in cash records $101,755. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,800/mo property income covering a $1,325/mo payment rather than investor’s personal income.

Single Family

Built in 2025

4,791 sqft lot

$N/A/sqft

$485 annually HOA