Cedar A Plan, Hunters Branch, Hopkins, SC, 29061 | $986/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1701 sft

116 Leyden Ln, Columbia, SC, 29210

3 Bed
3 Bath
1332 sft

269 Arbor Falls Dr, Columbia, SC, 29229

3 Bed
2 Bath
1872 sft

420 Apple Branch Ct, Blythewood, SC, 29016

3 Bed
2 Bath
1337 sft

1010 Duke Ave, Columbia, SC, 29203

Nearby investment properties with comparable prices

3 Bed
2 Bath
1100 sft

1059 Goose Branch Dr #73, Hopkins, SC, 29061

3 Bed
2 Bath
1100 sft

Juniper B Plan, Hunters Branch, Hopkins, SC, 29061

3 Bed
2 Bath
1100 sft

1031 Goose Branch Dr LOT 66, Hopkins, SC, 29061

3 Bed
2 Bath
1100 sft

1059 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

Investment property for sale in Hopkins at Cedar A Plan, Hunters Branch, Hopkins, SC, 29061 offers a 11.73% rental yield on a $257,990 purchase with $2,522/mo rent. Total monthly income registers $2,522/mo, and a $1,263/mo payment leaves $986/mo available for distribution. Annual cash flow reaches $11,832/yr on $85,524 to close, and return on cash invested stands at 33.74% in year one. Equity gained on principal adds $1,665/yr while 5% annual appreciation supports $71,278 over five years. Portfolio math shows five-year ROI at 176.71% and total cumulative return in cash at $151,126. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,522/mo property income against a $1,263/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA