Magnolia Plan, Harmon Hill Estates, Hopkins, SC, 29061 | $673/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1395 sft

237 Mossborough Dr, Lexington, SC, 29073

Currently Rented+ 2 more

3 Bed
2 Bath
1586 sft

24 Hollywood Ct, Columbia, SC, 29205

3 Bed
3 Bath
1408 sft

908 Yarrow Ln, Columbia, SC, 29223

3 Bed
2 Bath
1792 sft

237 City View Dr, West Columbia, SC, 29172

Nearby investment properties with comparable prices

3 Bed
3 Bath
1928 sft

631 Richmond Rd, Gaston, SC, 29053

3 Bed
3 Bath
1589 sft

316 Pinaster Path, West Columbia, SC, 29170

3 Bed
3 Bath
1589 sft

316 Pinaster Path, West Columbia, SC, 29169

3 Bed
2 Bath
1546 sft

4158 Half Mast Loop, 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 Magnolia Plan, Harmon Hill Estates, Hopkins, SC, 29061 uses $97,130 cash to close to unlock $8,075/yr annual cash flow and $673/mo monthly cash flow. Total monthly income runs $2,417/mo, and a $1,434/mo payment keeps the spread at $673/mo. Purchase price stands at $293,000, and rental yield measures 9.9% with $2,417/mo rent. Return on cash invested shows 28.22% in year one, and 5% annual appreciation builds toward $80,951 over five years. Five-year ROI reaches 147.12% and total cumulative return in cash records $142,894. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,417/mo property income covering a $1,434/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA