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% |
Investment property for sale in Phenix City at 1204 35th St, Phenix City, AL, 36867 offers a 14.28% rental yield on a $145,000 purchase with $1,726/mo rent. Total monthly income registers $1,726/mo, and a $710/mo payment leaves $904/mo available for distribution. Annual cash flow reaches $10,846/yr on $48,068 to close, and return on cash invested stands at 42.47% in year one. Equity gained on principal adds $936/yr while 5% annual appreciation supports $40,061 over five years. Portfolio math shows five-year ROI at 223.18% and total cumulative return in cash at $107,276. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,726/mo property income against a $710/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36867, Phenix City, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,988 (100%) |
| Owner Occupied HU | 4,689 (42.7%) |
| Renter Occupied HU | 5,283 (48.1%) |
| Vacant Housing Units | 1,016 ( 9.2%) |
| Median Home Value | $205,048 |
| Average Home Value | $271,717 |
Residential
10,181
Single Family
8,150
Multi-Family
2,031
Businesses
738
Date | Event | Price |
|---|---|---|
| 2025-10-07 | Listing removed | $1,500 |
| 2025-09-16 | Listed for rent | $1,500 |
| 2025-09-11 | Sold | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $621.02 | 6.91% | $11,780 | 6.13% |
| 2023-10-21 | $580.90 | 13.62% | $11,100 | 11.90% |
| 2022-10-21 | $511.28 | 10.73% | $9,920 | 9.25% |
Listed by: Cyndi Farmer • Champions Realty
Mls Name: East Alabama BOR
Mls Provider:
Mls ID: #E101712
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
