5413 Old Leesburg Rd, Hopkins, SC, 29061 | $619/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2241 sft

548 Portia Rd, Blythewood, SC, 29016

4 Bed
2 Bath
1604 sft

53 Newport Dr, Columbia, SC, 29223

3 Bed
3 Bath
1674 sft

404 N Donar Dr, Columbia, SC, 29229

3 Bed
2 Bath
1524 sft

236 M Ave, Cayce, SC, 29033

Nearby investment properties with comparable prices

4 Bed
3 Bath
2110 sft

833 Cattle Egret Ln, Hopkins, SC, 29061

4 Bed
3 Bath
2110 sft

Myrtle A Plan, Canary Woods, Hopkins, SC, 29061

4 Bed
3 Bath
1726 sft

724 Garwood Rd, Columbia, SC, 29229

4 Bed
3 Bath
2035 sft

5013 Defend Ct, Columbia, SC, 29229

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 5413 Old Leesburg Rd, Hopkins, SC, 29061 offers $2,554/mo rent that, after a $1,591/mo payment, leaves $619/mo cash flow. Total monthly income is $2,554/mo, and annual cash flow is $7,429/yr on $107,738 cash. Return on cash invested measures 26.8% in year one, and rental yield stands at 9.43% at a $325,000 entry. Equity gained on principal adds $2,097/yr while 5% annual appreciation compounds into $89,792 by year five. Five-year ROI records 139.55% and total cumulative return in cash reaches $150,349. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,554/mo property income versus a $1,591/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1972

5.89 Acres lot

$N/A/sqft

No HOA