805 Mount Elon Church Rd, Hopkins, SC, 29061 | $390/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1598 sft

2303 Clark St, Columbia, SC, 29201

3 Bed
1 Bath
950 sft

2729 Kingswood Dr, Columbia, SC, 29205

3 Bed
2 Bath
1680 sft

50 Willow Wind Ln, Hopkins, SC, 29061

Rental Income+ 1 more

2 Bed
3 Bath
1140 sft

423 Planters Dr, Columbia, SC, 29209

Nearby investment properties with comparable prices

Currently Rented+ 3 more

4 Bed
2 Bath
1365 sft

5527 Holmes Ave, Columbia, SC, 29203

2 Bed
3 Bath
1428 sft

319 High Grove Way, Columbia, SC, 29210

3 Bed
2 Bath
1100 sft

3035 Bachman Rd, Gaston, SC, 29053

3 Bed
1 Bath
1440 sft

3511 Abingdon Rd, Columbia, SC, 29203

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 805 Mount Elon Church Rd, Hopkins, SC, 29061 priced at $187,500 converts $1,506/mo rent into $390/mo cash flow after a $918/mo obligation. Total monthly income equals $1,506/mo, and annual cash flow totals $4,675/yr on $62,156 invested. Return on cash invested prints 27.43% in year one, and rental yield reads 9.64% against a $187,500 entry. Equity gained on principal adds $1,210/yr, while 5% annual appreciation compiles into $51,803 by year five. Five-year ROI reaches 142.9% and total cumulative return in cash sums $88,819. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,506/mo property income covering a $918/mo payment, not borrower’s personal income.

Manufactured

Built in 2016

1.84 Acres lot

$N/A/sqft

No HOA