800 White Fawn Dr, Hopkins, SC, 29061 | $155/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1224 sft

105 Petworth Dr, Columbia, SC, 29229

4 Bed
3 Bath
2240 sft

9110 Columbia Rd, Swansea, SC, 29160

2 Bed
2 Bath
1050 sft

448 Deerwood St #1, Columbia, SC, 29205

Investment Property+ 1 more

3 Bed
2 Bath
1750 sft

1511 Tall Pines Cir, Columbia, SC, 29205

Nearby investment properties with comparable prices

3 Bed
2 Bath
1392 sft

Spruce B Plan, Canary Woods, Columbia, SC, 29209

3 Bed
3 Bath
1588 sft

Kelsey Plan, Savannah Woods, Hopkins, SC, 29061

3 Bed
2 Bath
1440 sft

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

3 Bed
2 Bath
1292 sft

1085 Goose Branch Dr, 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

Rental property for sale in Hopkins at 800 White Fawn Dr, Hopkins, SC, 29061 priced at $275,000 converts $1,798/mo rent into $155/mo cash flow after a $1,346/mo obligation. Total monthly income equals $1,798/mo, and annual cash flow totals $1,857/yr on $91,163 invested. Return on cash invested prints 21.95% in year one, and rental yield reads 7.85% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 113.48% and total cumulative return in cash sums $103,451. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,798/mo property income covering a $1,346/mo payment, not borrower’s personal income.

Single Family

Built in 2007

0.36 Acres lot

$N/A/sqft

$75 annually HOA