733 Gatestone LOT 59, Hopkins, SC, 29061 | $453/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1050 sft

1520 Senate St APT 71, Columbia, SC, 29201

3 Bed
1 Bath
1035 sft

508 Marksbury Dr, Columbia, SC, 29203

3 Bed
3 Bath
1490 sft

200 Birch Glenn Ct, Columbia, SC, 29209

3 Bed
3 Bath
1728 sft

1157 Rabon Pond Dr, Columbia, SC, 29223

Nearby investment properties with comparable prices

4 Bed
3 Bath
2415 sft

309 S Stonehedge Dr, Columbia, SC, 29210

3 Bed
2 Bath
1007 sft

821 E Steele Rd, West Columbia, SC, 29170

3 Bed
2 Bath
2311 sft

8206 Bayfield Rd, Columbia, SC, 29223

2 Bed
1 Bath
962 sft

2208 Lorick Ave, Columbia, SC, 29203

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 733 Gatestone LOT 59, Hopkins, SC, 29061 uses $70,374 cash to close to unlock $5,439/yr annual cash flow and $453/mo monthly cash flow. Total monthly income runs $1,774/mo, and a $1,039/mo payment keeps the spread at $453/mo. Purchase price stands at $212,290, and rental yield measures 10.03% with $1,774/mo rent. Return on cash invested shows 27.64% in year one, and 5% annual appreciation builds toward $58,652 over five years. Five-year ROI reaches 144.38% and total cumulative return in cash records $101,606. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,774/mo property income covering a $1,039/mo payment rather than investor’s personal income.

Townhouse

Built in 2024

4,356 sqft lot

$N/A/sqft

$685 annually HOA