186 Opal StCrossvilleAL35962
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 Crossville at 186 Opal St, Crossville, AL, 35962 priced at $145,000 converts $1,888/mo rent into $1,041/mo cash flow after a $710/mo obligation. Total monthly income equals $1,888/mo, and annual cash flow totals $12,496/yr on $48,068 invested. Return on cash invested prints 45.91% in year one, and rental yield reads 15.62% against a $145,000 entry. Equity gained on principal adds $936/yr, while 5% annual appreciation compiles into $40,061 by year five. Five-year ROI reaches 241.85% and total cumulative return in cash sums $116,252. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,888/mo property income covering a $710/mo payment, not borrower’s personal income.
Single Family
Built in 1972
1.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35962, Crossville, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,816 (100%) |
| Owner Occupied HU | 1,924 (68.3%) |
| Renter Occupied HU | 601 (21.3%) |
| Vacant Housing Units | 291 (10.3%) |
| Median Home Value | $162,043 |
| Average Home Value | $218,842 |
Housing Distribution
Address Breakdown
Residential
2,714
Single Family
2,714
Multi-Family
0
Businesses
107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christie Walker • Mountain Lakes Real Estate,LLC
Mls Name: ValleyMLS
Mls Provider:
Mls ID: #21897670
Disclaimer: Properties marked with this icon are provided courtesy of the Valley MLS IDX Database. Some or all of the listings displayed may not belong to the firm whose website is being visited. All information provided is deemed reliable but is not guaranteed and should be independently verified. Copyright 2025 Valley MLS