738 Gatestone LnHopkinsSC29061
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow738 Gatestone Ln, Hopkins, SC, 29061 in Hopkins is a top-tier cash-flow asset. At $212,790 it produces $1,866/mo in rent and $542/mo in net monthly income, a 10.52% gross rental yield. The DSCR of 1.95 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $6,507. Five-year appreciation adds $58,790, driving a total cumulative return of $115,607.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $542 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,866 |
| Total Monthly Debt Service | $1,239 |
| DSCR Ratio | 1.51x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2025
435.60 sqft lot
$N/A/sqft
$685 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Townhouse
Built in 2025
435.60 sqft lot
$N/A/sqft
$685 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Emma Taylor • McGuinn Homes LLC
Mls Name: Consolidated MLS
Mls Provider:
Mls ID: #620885
Disclaimer: IDX listing data provided courtesy of Consolidated MLS - Columbia, SC