Hawthorne S Plan, Harmon Hill Estates, Hopkins, SC, 29061 | $600/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1418 sft

7 A Beechnut St, Lugoff, SC, 29078

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

4 Bed
1 Bath
2473 sft

339 Pinnacle Ridge Dr, Columbia, SC, 29229

Nearby investment properties with comparable prices

Dickenson Plan, The Village at Glenn Hills

5 Bed
3 Bath
2213 sft

Dickenson Plan, The Village at Glenn Hills, Gaston, SC, 29053

4 Bed
3 Bath
2158 sft

456 Edenhall Dr, Columbia, SC, 29229

3 Bed
3 Bath
1704 sft

1248 Mosser Dr, Columbia, SC, 29203

3 Bed
3 Bath
1617 sft

911 Fire Island Rd, Blythewood, SC, 29016

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 Hawthorne S Plan, Harmon Hill Estates, Hopkins, SC, 29061 priced at $327,490 pairs $2,550/mo rent with $600/mo cash flow after a $1,603/mo payment. Total monthly income equals $2,550/mo, and annual cash flow comes to $7,205/yr on $108,563 invested. Return on cash invested is 26.55% in year one, and rental yield stands at 9.34% on a $327,490 basis. Equity gained on principal adds $2,113/yr, and 5% annual appreciation accumulates to $90,479 by year five. Five-year ROI measures 138.14% and total cumulative return in cash reaches $149,967. For financing, Ziffy Mortgage’s DSCR program evaluates $2,550/mo property income against a $1,603/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA