HAYDEN Plan, Hunter's Branch, Hopkins, SC, 29061 | $1,126/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2086 sft

235 Ashburton Ln, West Columbia, SC, 29170

3 Bed
3 Bath
2257 sft

33 Black Gum Rd, Columbia, SC, 29209

4 Bed
2 Bath
1847 sft

708 Samantha St, West Columbia, SC, 29170

3 Bed
3 Bath
1496 sft

1264 Tributary Rd, Lexington, SC, 29072

Nearby investment properties with comparable prices

4 Bed
3 Bath
1772 sft

3060 Hallsdale Dr, Elgin, SC, 29045

5 Bed
3 Bath
2071 sft

626 Silica Ct, West Columbia, SC, 29170

3 Bed
2 Bath
1475 sft

321 Bevington Brook Ln, Hopkins, SC, 29061

2 Bed
2 Bath
1527 sft

417 Durwin Way, 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

Investment property for sale in Hopkins at HAYDEN Plan, Hunter's Branch, Hopkins, SC, 29061 with 5% annual appreciation on a $325,990 basis while $3,067/mo rent supports operations. Total monthly income totals $3,067/mo and a $1,596/mo payment preserves $1,126/mo for cash returns. Annual cash flow comes to $13,512/yr on $108,066 deployed, and return on cash invested reaches 32.41% in year one. Equity gained on principal adds $2,104/yr, and five-year appreciation sums $90,065 alongside rental yield of 11.29%. Five-year ROI measures 169.55% and total cumulative return in cash totals $183,228.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,067/mo property income versus a $1,596/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA