122 Sullivan RdMuscle ShoalsAL35661
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 Muscle Shoals at 122 Sullivan Rd, Muscle Shoals, AL, 35661 priced at $359,900 converts $2,612/mo rent into $550/mo cash flow after a $1,762/mo obligation. Total monthly income equals $2,612/mo, and annual cash flow totals $6,596/yr on $119,307 invested. Return on cash invested prints 25.44% in year one, and rental yield reads 8.71% against a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation compiles into $99,434 by year five. Five-year ROI reaches 131.88% and total cumulative return in cash sums $157,346. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,612/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 2016
0.29 Acres lot
$N/A/sqft
$365 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35661, Muscle Shoals, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,939 (100%) |
| Owner Occupied HU | 5,873 (65.7%) |
| Renter Occupied HU | 2,358 (26.4%) |
| Vacant Housing Units | 708 ( 7.9%) |
| Median Home Value | $204,446 |
| Average Home Value | $252,543 |
Housing Distribution
Address Breakdown
Residential
8,611
Single Family
8,185
Multi-Family
426
Businesses
817
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lyndi Hollimon • Modern Market Real Estate
Mls Name: Strategic MLS Alliance
Mls ID: #523660
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.