157 Heritage Brook Dr NWMadisonAL35757
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 Madison at 157 Heritage Brook Dr NW, Madison, AL, 35757 priced at $493,700 converts $3,990/mo rent into $916/mo cash flow after a $2,416/mo obligation. Total monthly income equals $3,990/mo, and annual cash flow totals $10,989/yr on $163,662 invested. Return on cash invested prints 26.62% in year one, and rental yield reads 9.7% against a $493,700 entry. Equity gained on principal adds $3,186/yr, while 5% annual appreciation compiles into $136,400 by year five. Five-year ROI reaches 138.9% and total cumulative return in cash sums $227,326. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,990/mo property income covering a $2,416/mo payment, not borrower’s personal income.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35757, Madison, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,348 (100%) |
| Owner Occupied HU | 6,117 (59.1%) |
| Renter Occupied HU | 3,534 (34.2%) |
| Vacant Housing Units | 697 ( 6.7%) |
| Median Home Value | $365,694 |
| Average Home Value | $430,830 |
Housing Distribution
Address Breakdown
Residential
9,317
Single Family
8,952
Multi-Family
365
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices