26087 Breakers 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 26087 Breakers Cir, Athens, AL, 35613 earns $106/mo cash flow from $1,835/mo rent with a $1,385/mo payment. Total monthly income totals $1,835/mo, and annual cash flow totals $1,278/yr on $93,781 capital. ROI tracks 21.27% on current figures, and rental yield reads 7.78% at a $282,900 purchase. Equity gained on principal adds $1,826/yr, and 5% annual appreciation supports $78,160 over five years. Five-year ROI reaches 110.06% and total cumulative return in cash sums $103,219. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,835/mo property income instead of your personal income.
Townhouse
Built in 2023
2,447 sqft lot
$N/A/sqft
$75 monthly 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
Listed by: Troy Elmore • Troy Elmore Realty & Auction
Mls Name: ValleyMLS
Mls Provider:
Mls ID: #1830116
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