24559 Beacon CirAthensAL35613
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
Investment property for sale in Athens at 24559 Beacon Cir, Athens, AL, 35613 offers a 7.77% rental yield on a $472,500 purchase with $3,059/mo rent. Total monthly income registers $3,059/mo, and a $2,313/mo payment leaves $392/mo available for distribution. Annual cash flow reaches $4,699/yr on $156,634 to close, and return on cash invested stands at 22.91% in year one. Equity gained on principal adds $3,049/yr while 5% annual appreciation supports $130,543 over five years. Portfolio math shows five-year ROI at 118.22% and total cumulative return in cash at $185,174. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,059/mo property income against a $2,313/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35613, Athens, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,937 (100%) |
| Owner Occupied HU | 9,026 (82.5%) |
| Renter Occupied HU | 1,520 (13.9%) |
| Vacant Housing Units | 391 ( 3.6%) |
| Median Home Value | $336,500 |
| Average Home Value | $377,614 |
Housing Distribution
Address Breakdown
Residential
11,392
Single Family
11,274
Multi-Family
118
Businesses
298
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices