76 Harmon Rd #15, Hopkins, SC, 29061 | $688/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1418 sft

7 A Beechnut St, Lugoff, SC, 29078

3 Bed
3 Bath
2025 sft

1023 Peaceful Fawn Dr, Elgin, SC, 29045

3 Bed
2 Bath
1697 sft

1321 Alpine Dr, West Columbia, SC, 29169

4 Bed
1 Bath
2473 sft

339 Pinnacle Ridge Dr, Columbia, SC, 29229

Nearby investment properties with comparable prices

3 Bed
2 Bath
1475 sft

1055 Rampart Ct, Lugoff, SC, 29078

4 Bed
2 Bath
1498 sft

235 Blue Valley Ct, Columbia, SC, 29203

4 Bed
3 Bath
1680 sft

Birch Plan, Cameron Ridge 2-Story, Columbia, SC, 29209

4 Bed
3 Bath
2073 sft

832 Cattle Egret Ln, 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 76 Harmon Rd #15, Hopkins, SC, 29061 earns $688/mo cash flow from $2,550/mo rent with a $1,531/mo payment. Total monthly income totals $2,550/mo, and annual cash flow totals $8,254/yr on $103,726 capital. ROI tracks 27.87% on current figures, and rental yield reads 9.78% at a $312,900 purchase. Equity gained on principal adds $2,019/yr, and 5% annual appreciation supports $86,449 over five years. Five-year ROI reaches 145.2% and total cumulative return in cash sums $150,606. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,550/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA