738 Gatestone Ln, Hopkins, SC, 29061 | $542/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1266 sft

458 Regency Park Dr, Columbia, SC, 29210

2 Bed
1 Bath
950 sft

1804 13th St, Cayce, SC, 29033

2 Bed
2 Bath
1256 sft

1510 Brackenridge Rd, Columbia, SC, 29206

3 Bed
2 Bath
1100 sft

5738 Dellwood Dr, Columbia, SC, 29206

Nearby investment properties with comparable prices

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

3 Bed
1 Bath
936 sft

27 Rose Dr, Columbia, SC, 29205

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 738 Gatestone Ln, Hopkins, SC, 29061 priced at $212,790 converts $1,866/mo rent into $542/mo cash flow after a $1,042/mo obligation. Total monthly income equals $1,866/mo, and annual cash flow totals $6,501/yr on $70,540 invested. Return on cash invested prints 29.12% in year one, and rental yield reads 10.52% against a $212,790 entry. Equity gained on principal adds $1,373/yr, while 5% annual appreciation compiles into $58,790 by year five. Five-year ROI reaches 152.31% and total cumulative return in cash sums $107,439. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,866/mo property income covering a $1,042/mo payment, not borrower’s personal income.

Townhouse

Built in 2025

435.60 sqft lot

$N/A/sqft

$685 annually HOA