Devon Plan, Hunter's Branch, Hopkins, SC, 29061 | $528/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1922 sft

405 Waccamaw Ave, Columbia, SC, 29205

3 Bed
3 Bath
1388 sft

114 Savanna Woods Cir, West Columbia, SC, 29170

4 Bed
2 Bath
1152 sft

7072 Lower Richland Blvd, Hopkins, SC, 29061

3 Bed
2 Bath
1734 sft

710 Skyland Dr, Columbia, SC, 29210

Nearby investment properties with comparable prices

3 Bed
3 Bath
1288 sft

242 Hessary Ln, Lexington, SC, 29073

3 Bed
2 Bath
1262 sft

3910 Highland Park Dr, Columbia, SC, 29204

3 Bed
2 Bath
1178 sft

122 A Willow Creek Blvd, Lugoff, SC, 29078

3 Bed
3 Bath
1288 sft

1009 Astoria Dr, 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 Devon Plan, Hunter's Branch, Hopkins, SC, 29061 priced at $250,990 converts $2,022/mo rent into $528/mo cash flow after a $1,228/mo obligation. Total monthly income equals $2,022/mo, and annual cash flow totals $6,340/yr on $83,203 invested. Return on cash invested prints 27.53% in year one, and rental yield reads 9.67% against a $250,990 entry. Equity gained on principal adds $1,620/yr, while 5% annual appreciation compiles into $69,344 by year five. Five-year ROI reaches 143.43% and total cumulative return in cash sums $119,337. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,022/mo property income covering a $1,228/mo payment, not borrower’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA