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 Phenix City at 25 Whiterock Rd, Phenix City, AL, 36869 priced at $239,900 pairs $2,050/mo rent with $696/mo cash flow after a $1,174/mo payment. Total monthly income equals $2,050/mo, and annual cash flow comes to $8,353/yr on $79,527 invested. Return on cash invested is 30.41% in year one, and rental yield stands at 10.25% on a $239,900 basis. Equity gained on principal adds $1,548/yr, and 5% annual appreciation accumulates to $66,280 by year five. Five-year ROI measures 158.51% and total cumulative return in cash reaches $126,055. For financing, Ziffy Mortgage’s DSCR program evaluates $2,050/mo property income against a $1,174/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36869, Phenix City, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,978 (100%) |
| Owner Occupied HU | 4,896 (49.1%) |
| Renter Occupied HU | 3,977 (39.9%) |
| Vacant Housing Units | 1,105 (11.1%) |
| Median Home Value | $141,605 |
| Average Home Value | $170,815 |
Residential
9,240
Single Family
8,314
Multi-Family
926
Businesses
256
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Price change | $239,900 |
| 2025-05-21 | Price change | $254,900 |
| 2025-04-26 | Price change | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-22 | $344.56 | 56.15% | $5,840 | 56.15% |
| 2022-07-22 | $220.66 | 3.89% | $3,740 | 3.89% |
| 2021-07-22 | $212.40 | 13.92% | $3,600 | 13.92% |
Listed by: Christopher Kelly • Davidson Homes LLC 2
Mls Name: East Alabama BOR
Mls Provider:
Mls ID: #E101457
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.
