Bodie Plan, Savannah Woods, Hopkins, SC, 29061 | $1,652/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2441 sft

146 Eldon Dr, Cayce, SC, 29033

3 Bed
3 Bath
2669 sft

203 S Crescent Lake Way, Blythewood, SC, 29016

4 Bed
3 Bath
2586 sft

113 Fox Chapel Dr, Irmo, SC, 29063

4 Bed
3 Bath
2590 sft

346 Baymont Dr, Blythewood, SC, 29016

Nearby investment properties with comparable prices

4 Bed
2 Bath
1498 sft

213 Blue Valley Ct, Columbia, SC, 29203

$ 260,400

ROI

Cash Flow/m

- Bed
- Bath
- sft

706 S Sage Drop Rd #EEMQWS, Eemqws Blythewood, SC, 29016

3 Bed
2 Bath
1700 sft

825 Cattle Egret Ln #227, Hopkins, SC, 29061

3 Bed
2 Bath
1700 sft

825 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

Rental property for sale in Hopkins at Bodie Plan, Savannah Woods, Hopkins, SC, 29061 priced at $305,900 converts $3,473/mo rent into $1,652/mo cash flow after a $1,497/mo obligation. Total monthly income equals $3,473/mo, and annual cash flow totals $19,827/yr on $101,406 invested. Return on cash invested prints 39.46% in year one, and rental yield reads 13.62% against a $305,900 entry. Equity gained on principal adds $1,974/yr, while 5% annual appreciation compiles into $84,515 by year five. Five-year ROI reaches 207.41% and total cumulative return in cash sums $210,328. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,473/mo property income covering a $1,497/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA