186 Forest Rd, Bessemer, AL, 35023 | $209/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1148 sft

504 Patton Chapel Way UNIT 504, Birmingham, AL, 35226

3 Bed
1 Bath
1035 sft

1641 18th St SW, Birmingham, AL, 35211

3 Bed
2 Bath
1231 sft

104 8th Pl, Pleasant Grove, AL, 35127

2 Bed
2 Bath
1079 sft

2633 Southbury Cir, Vestavia, AL, 35216

Nearby investment properties with comparable prices

4 Bed
2 Bath
1158 sft

13 Polaris Cir, Birmingham, AL, 35215

3 Bed
2 Bath
1222 sft

221 Virginia Dr, Hueytown, AL, 35023

2 Bed
2 Bath
1095 sft

203 Rocky Ridge Dr, Helena, AL, 35080

3 Bed
2 Bath
1736 sft

2731 Novel Dr, Bessemer, AL, 35023

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

Rental property for sale in Bessemer at 186 Forest Rd, Bessemer, AL, 35023 priced at $228,699 pairs $1,500/mo rent with $209/mo cash flow after a $1,119/mo payment. Total monthly income equals $1,500/mo, and annual cash flow comes to $2,514/yr on $75,814 invested. Return on cash invested is 23.22% in year one, and rental yield stands at 7.87% on a $228,699 basis. Equity gained on principal adds $1,476/yr, and 5% annual appreciation accumulates to $63,185 by year five. Five-year ROI measures 119.92% and total cumulative return in cash reaches $90,918. For financing, Ziffy Mortgage’s DSCR program evaluates $1,500/mo property income against a $1,119/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1972

0.49 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 35023, Bessemer, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,221 (100%)
Owner Occupied HU	6,968 (68.2%)
Renter Occupied HU	2,300 (22.5%)
Vacant Housing Units	953 ( 9.3%)
Median Home Value	$199,244
Average Home Value	$272,900