Magnolia E Plan, Harmon Hill Estates, Hopkins, SC, 29061 | $559/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1883 sft

Birch B Plan, Reserve at Mill Creek, Columbia, SC, 29209

3 Bed
2 Bath
1392 sft

Spruce L Plan, Reserve at Mill Creek, Columbia, SC, 29209

3 Bed
3 Bath
1883 sft

Birch A Plan, Reserve at Mill Creek, Columbia, SC, 29209

3 Bed
2 Bath
1700 sft

Magnolia E Plan, Reserve at Mill Creek, Columbia, SC, 29209

Nearby investment properties with comparable prices

3 Bed
3 Bath
1312 sft

12 Sugar Maple Ct, Elgin, SC, 29045

3 Bed
3 Bath
1627 sft

1512 Loose Leaf Lane Plan, The Falls, Blythewood, SC, 29016

3 Bed
3 Bath
1627 sft

1512 Loose Leaf Ln, Blythewood, SC, 29016

4 Bed
3 Bath
1518 sft

105 Saskatoon 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

Rental property for sale in Hopkins at Magnolia E Plan, Harmon Hill Estates, Hopkins, SC, 29061 priced at $297,490 pairs $2,330/mo rent with $559/mo cash flow after a $1,456/mo payment. Total monthly income equals $2,330/mo, and annual cash flow comes to $6,710/yr on $98,618 invested. Return on cash invested is 26.71% in year one, and rental yield stands at 9.4% on a $297,490 basis. Equity gained on principal adds $1,920/yr, and 5% annual appreciation accumulates to $82,191 by year five. Five-year ROI measures 139.06% and total cumulative return in cash reaches $137,140. For financing, Ziffy Mortgage’s DSCR program evaluates $2,330/mo property income against a $1,456/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA