SULLIVAN Plan, Hunter's Branch, Hopkins, SC, 29061 | $582/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1129 sft

226A Jeffers Cir, Elgin, SC, 29045

2 Bed
2 Bath
1100 sft

119 Clairborne Pl, Columbia, SC, 29229

3 Bed
2 Bath
1549 sft

6819 Longbrook Rd, Columbia, SC, 29206

3 Bed
3 Bath
1562 sft

261 Sunny Hill Dr, Blythewood, SC, 29016

Nearby investment properties with comparable prices

3 Bed
3 Bath
1250 sft

1016 Astoria Dr, Columbia, SC, 29229

3 Bed
3 Bath
1362 sft

138 Carr Ln, Columbia, SC, 29223

3 Bed
3 Bath
1362 sft

128 Carr Ln, Columbia, SC, 29223

3 Bed
3 Bath
1362 sft

236 Brando Way, Columbia, SC, 29223

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 SULLIVAN Plan, Hunter's Branch, Hopkins, SC, 29061 with 5% annual appreciation on a $235,990 basis while $1,987/mo rent supports operations. Total monthly income totals $1,987/mo and a $1,155/mo payment preserves $582/mo for cash returns. Annual cash flow comes to $6,987/yr on $78,231 deployed, and return on cash invested reaches 28.84% in year one. Equity gained on principal adds $1,523/yr, and five-year appreciation sums $65,200 alongside rental yield of 10.1%. Five-year ROI measures 150.48% and total cumulative return in cash totals $117,723.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,987/mo property income versus a $1,155/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