Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Opelika at 1134 Swift St, Opelika, AL, 36801 priced at $292,634 pairs $1,980/mo rent with $329/mo cash flow after a $1,432/mo payment. Total monthly income equals $1,980/mo, and annual cash flow comes to $3,942/yr on $97,008 invested. Return on cash invested is 23.97% in year one, and rental yield stands at 8.12% on a $292,634 basis. Equity gained on principal adds $1,888/yr, and 5% annual appreciation accumulates to $80,849 by year five. Five-year ROI measures 123.93% and total cumulative return in cash reaches $120,219. For financing, Ziffy Mortgage’s DSCR program evaluates $1,980/mo property income against a $1,432/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36801, Opelika, AL area.
| 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 |
Residential
11,424
Single Family
9,714
Multi-Family
1,710
Businesses
1,313
Date | Event | Price |
|---|---|---|
| 2025-01-23 | Listed for sale | $292,634 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: ANGELA PHOMSAVANH • NEW HOME STAR ALABAMA LLC
Mls Name: LCMLS
Mls ID: #173179
Disclaimer: The data relating to real estate for sale on this web-site comes in part from the Internet Data Exchange Program of Lee County Association of REALTORS. Information is deemed reliable but is not guaranteed.
