105 Woodland Way #TYJDVP, Pell City, AL, 35125 | $802/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1580 sft

101 Mill Rd, Springville, AL, 35146

3 Bed
2 Bath
1446 sft

700 Antler Way, Lincoln, AL, 35096

4 Bed
4 Bath
3392 sft

294 Heritage Dr, Springville, AL, 35146

3 Bed
2 Bath
1420 sft

245 Antler Way, Lincoln, AL, 35096

Nearby investment properties with comparable prices

3 Bed
2 Bath
1355 sft

100 Trophy Loop, Lincoln, AL, 35096

3 Bed
2 Bath
1243 sft

115 Cottage Ln, Lincoln, AL, 35096

5 Bed
3 Bath
2240 sft

76 Rolling Hills Ln, Munford, AL, 36268

3 Bed
3 Bath
1306 sft

Redmont Plan, Steven's Cove, Moody, AL, 35004

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 Pell City at 105 Woodland Way #TYJDVP, Pell City, AL, 35125 offers $2,192/mo rent that, after a $1,205/mo payment, leaves $802/mo cash flow. Total monthly income is $2,192/mo, and annual cash flow is $9,629/yr on $81,582 cash. Return on cash invested measures 31.71% in year one, and rental yield stands at 10.69% at a $246,100 entry. Equity gained on principal adds $1,588/yr while 5% annual appreciation compounds into $67,993 by year five. Five-year ROI records 165.44% and total cumulative return in cash reaches $134,973. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,192/mo property income versus a $1,205/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 35125, Pell City, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,729 (100%)
Owner Occupied HU	3,075 (65.0%)
Renter Occupied HU	1,288 (27.2%)
Vacant Housing Units	366 ( 7.7%)
Median Home Value	$245,822
Average Home Value	$272,481