747 Common Widgeon Way, Hopkins, SC, 29061 | $417/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 3 more

4 Bed
2 Bath
1365 sft

5527 Holmes Ave, Columbia, SC, 29203

2 Bed
3 Bath
1346 sft

609 Lake Forest Rd, Columbia, SC, 29209

3 Bed
3 Bath
1763 sft

34 Guernsey Dr, Columbia, SC, 29203

2 Bed
1 Bath
870 sft

2923 Magnolia St, Columbia, SC, 29204

Nearby investment properties with comparable prices

3 Bed
2 Bath
1456 sft

166 Happy Town Rd, Gaston, SC, 29053

3 Bed
2 Bath
1214 sft

6533 Dorchester St, Columbia, SC, 29203

4 Bed
3 Bath
1584 sft

255 Sunnydale Dr, Columbia, SC, 29223

3 Bed
3 Bath
1251 sft

212 Favorite Ct, West Columbia, SC, 29170

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 747 Common Widgeon Way, Hopkins, SC, 29061 priced at $225,490 converts $1,800/mo rent into $417/mo cash flow after a $1,104/mo obligation. Total monthly income equals $1,800/mo, and annual cash flow totals $5,003/yr on $74,750 invested. Return on cash invested prints 26.6% in year one, and rental yield reads 9.58% against a $225,490 entry. Equity gained on principal adds $1,455/yr, while 5% annual appreciation compiles into $62,299 by year five. Five-year ROI reaches 138.66% and total cumulative return in cash sums $103,651. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,800/mo property income covering a $1,104/mo payment, not borrower’s personal income.

Single Family

Built in 2025

6,969 sqft lot

$N/A/sqft

$485 annually HOA