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 28 Trafford Trl, Phenix City, AL, 36870 priced at $320,000 pairs $2,520/mo rent with $699/mo cash flow after a $1,566/mo payment. Total monthly income equals $2,520/mo, and annual cash flow comes to $8,389/yr on $106,080 invested. Return on cash invested is 27.82% in year one, and rental yield stands at 9.45% on a $320,000 basis. Equity gained on principal adds $2,065/yr, and 5% annual appreciation accumulates to $88,410 by year five. Five-year ROI measures 144.63% and total cumulative return in cash reaches $153,423. For financing, Ziffy Mortgage’s DSCR program evaluates $2,520/mo property income against a $1,566/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2010
10,872 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36870, Phenix City, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,056 (100%) |
| Owner Occupied HU | 5,402 (67.1%) |
| Renter Occupied HU | 2,051 (25.5%) |
| Vacant Housing Units | 603 ( 7.5%) |
| Median Home Value | $207,248 |
| Average Home Value | $240,305 |
Residential
7,565
Single Family
7,360
Multi-Family
205
Businesses
254
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Listed for sale | $320,000 |
| 2021-07-22 | Sold | $249,500 |
| 2021-06-18 | Listed for sale | $247,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-29 | $1460.20 | 20.62% | $25,620 | 19.38% |
| 2022-01-29 | $1210.60 | 5.09% | $21,460 | 11.77% |
| 2021-01-29 | $1152.00 | 1.59% | $19,200 | 1.59% |
What's Special
Permanent Stairs
Listed by: Jennifer Murphy • 1st Class Real Estate Excellence
Mls Name: CBORGA
Mls Provider:
Mls ID: #219064
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.
