731 Gatestone LOT 58, Hopkins, SC, 29061 | $831/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1494 sft

1794 Springfield Ave, Columbia, SC, 29223

3 Bed
2 Bath
1180 sft

40 Durango Ave, Columbia, SC, 29203

3 Bed
2 Bath
1094 sft

724 Betsy Dr, Columbia, SC, 29210

4 Bed
1 Bath
1768 sft

1338 Ridge Rd, Hopkins, SC, 29061

Nearby investment properties with comparable prices

3 Bed
2 Bath
1182 sft

129 Field Pine Ave, Hopkins, SC, 29061

3 Bed
2 Bath
1500 sft

224 Adkins Cir, West Columbia, SC, 29172

2 Bed
2 Bath
1109 sft

5225 Clemson Ave APT 233, Columbia, SC, 29206

3 Bed
2 Bath
1150 sft

324 Gatlin Dr, 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 731 Gatestone LOT 58, Hopkins, SC, 29061 uses $71,700 cash to close to unlock $9,972/yr annual cash flow and $831/mo monthly cash flow. Total monthly income runs $2,176/mo, and a $1,059/mo payment keeps the spread at $831/mo. Purchase price stands at $216,290, and rental yield measures 12.07% with $2,176/mo rent. Return on cash invested shows 33.82% in year one, and 5% annual appreciation builds toward $59,757 over five years. Five-year ROI reaches 177.54% and total cumulative return in cash records $127,294. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,176/mo property income covering a $1,059/mo payment rather than investor’s personal income.

Townhouse

Built in 2024

4,356 sqft lot

$N/A/sqft

$685 annually HOA