170 Hayesbury Ln, Pelham, AL, 35124 | $601/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1665 sft

1220 26th Ave N, Hueytown, AL, 35023

4 Bed
2 Bath
1497 sft

The Freeport Plan, Heritage Crest, Bessemer, AL, 35023

4 Bed
2 Bath
1504 sft

The Bowen Plan, Heritage Crest, Bessemer, AL, 35023

4 Bed
2 Bath
1444 sft

The Ryker Plan, Heritage Crest, Bessemer, AL, 35023

Nearby investment properties with comparable prices

2 Bed
2 Bath
1244 sft

3497 Wildewood Dr, Pelham, AL, 35124

3 Bed
2 Bath
1300 sft

828 47th Pl S, Birmingham, AL, 35222

3 Bed
2 Bath
1643 sft

3029 Burkwood Rd, Fultondale, AL, 35068

4 Bed
3 Bath
1621 sft

723 2nd Ave NW, Alabaster, AL, 35007

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

Investment property for sale in Pelham at 170 Hayesbury Ln, Pelham, AL, 35124 with 5% annual appreciation on a $242,500 basis while $1,970/mo rent supports operations. Total monthly income totals $1,970/mo and a $1,187/mo payment preserves $601/mo for cash returns. Annual cash flow comes to $7,214/yr on $80,389 deployed, and return on cash invested reaches 28.88% in year one. Equity gained on principal adds $1,565/yr, and five-year appreciation sums $66,998 alongside rental yield of 9.75%. Five-year ROI measures 150.3% and total cumulative return in cash totals $120,823.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,970/mo property income versus a $1,187/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2003

4,356 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 35124, Pelham, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,280 (100%)
Owner Occupied HU	8,765 (77.7%)
Renter Occupied HU	2,140 (19.0%)
Vacant Housing Units	375 ( 3.3%)
Median Home Value	$337,511
Average Home Value	$374,292