974 Harvest Valley Ln, Hopkins, SC, 29061 | $924/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1526 sft

148 Fox Squirrel Cir, Columbia, SC, 29209

2 Bed
3 Bath
1370 sft

1210 Tributary Rd, Lexington, SC, 29072

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

Nearby investment properties with comparable prices

3 Bed
3 Bath
1404 sft

728 Jack Russell Ct, Elgin, SC, 29045

3 Bed
3 Bath
1477 sft

2003 Armada Rd, Columbia, SC, 29229

3 Bed
3 Bath
1449 sft

2007 Armada Rd, Columbia, SC, 29229

3 Bed
3 Bath
1449 sft

2010 Armada Rd, Columbia, SC, 29229

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 974 Harvest Valley Ln, Hopkins, SC, 29061 offers $2,550/mo rent that, after a $1,304/mo payment, leaves $924/mo cash flow. Total monthly income is $2,550/mo, and annual cash flow is $11,083/yr on $88,341 cash. Return on cash invested measures 32.45% in year one, and rental yield stands at 11.48% at a $266,490 entry. Equity gained on principal adds $1,720/yr while 5% annual appreciation compounds into $73,626 by year five. Five-year ROI records 170.02% and total cumulative return in cash reaches $150,195. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,550/mo property income versus a $1,304/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

4,791 sqft lot

$N/A/sqft

$485 annually HOA