66 Harmon Rd, Hopkins, SC, 29061 | $711/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1418 sft

7 A Beechnut St, Lugoff, SC, 29078

3 Bed
3 Bath
2025 sft

1023 Peaceful Fawn Dr, Elgin, SC, 29045

3 Bed
2 Bath
1697 sft

1321 Alpine Dr, West Columbia, SC, 29169

4 Bed
1 Bath
2473 sft

339 Pinnacle Ridge Dr, Columbia, SC, 29229

Nearby investment properties with comparable prices

4 Bed
3 Bath
1709 sft

871 Lodgepole Ln, West Columbia, SC, 29170

3 Bed
3 Bath
1390 sft

531 Edgetree Dr, Hopkins, SC, 29061

3 Bed
3 Bath
1928 sft

617 Richmond Rd, Gaston, SC, 29053

3 Bed
3 Bath
1962 sft

267 Brando Way, 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 66 Harmon Rd, Hopkins, SC, 29061 offers $2,550/mo rent that, after a $1,483/mo payment, leaves $711/mo cash flow. Total monthly income is $2,550/mo, and annual cash flow is $8,533/yr on $100,441 cash. Return on cash invested measures 28.4% in year one, and rental yield stands at 10.1% at a $302,990 entry. Equity gained on principal adds $1,955/yr while 5% annual appreciation compounds into $83,711 by year five. Five-year ROI records 148.28% and total cumulative return in cash reaches $148,935. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,550/mo property income versus a $1,483/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

1.80 Acres lot

$N/A/sqft

$423 annually HOA