104 W Johnson AveOpelikaAL36801
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Opelika at 104 W Johnson Ave, Opelika, AL, 36801 priced at $145,600 converts $1,799/mo rent into $977/mo cash flow after a $713/mo obligation. Total monthly income equals $1,799/mo, and annual cash flow totals $11,722/yr on $48,266 invested. Return on cash invested prints 44.19% in year one, and rental yield reads 14.83% against a $145,600 entry. Equity gained on principal adds $940/yr, while 5% annual appreciation compiles into $40,227 by year five. Five-year ROI reaches 232.37% and total cumulative return in cash sums $112,157. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,799/mo property income covering a $713/mo payment, not borrower’s personal income.
Single Family
Built in 1940
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 36801, Opelika, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,929 (100%) |
| Owner Occupied HU | 6,174 (51.8%) |
| Renter Occupied HU | 4,873 (40.9%) |
| Vacant Housing Units | 882 ( 7.4%) |
| Median Home Value | $257,616 |
| Average Home Value | $280,849 |
Housing Distribution
Address Breakdown
Residential
11,424
Single Family
9,714
Multi-Family
1,710
Businesses
1,313
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices