Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Opelika at 2281 Webbed Way, Opelika, AL, 36804 generates $3,143/mo in rent and, after a $1,752/mo payment, leaves $1,123/mo in cash flow. Total monthly income is $3,143/mo, and annual cash flow is $13,471/yr on $118,644 invested. Return on cash invested sits at 31.26% in year one, and rental yield is 10.54% on a $357,900 entry. Equity gained on principal adds $2,309/yr, while 5% annual appreciation builds toward $98,881 over five years. Five-year ROI reaches 163.03% and total cumulative return in cash sums $193,426. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,143/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36804, Opelika, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,282 (100%) |
| Owner Occupied HU | 6,903 (74.4%) |
| Renter Occupied HU | 1,851 (19.9%) |
| Vacant Housing Units | 528 ( 5.7%) |
| Median Home Value | $270,503 |
| Average Home Value | $300,208 |
Residential
9,131
Single Family
8,525
Multi-Family
606
Businesses
284
Date | Event | Price |
|---|---|---|
| 2024-07-12 | Listed for sale | $357,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Permanent Stairs
Listed by: Lisa Bancer • Hughston Homes Marketing, LLC
Mls Name: CBORGA
Mls Provider:
Mls ID: #212839
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.
