32 Jonathan Dr #X5ETDMOdenvilleAL35120
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
Rental property for sale in Odenville at 32 Jonathan Dr #X5ETDM, Odenville, AL, 35120 priced at $228,500 pairs $2,050/mo rent with $761/mo cash flow after a $1,118/mo payment. Total monthly income equals $2,050/mo, and annual cash flow comes to $9,127/yr on $75,748 invested. Return on cash invested is 31.96% in year one, and rental yield stands at 10.77% on a $228,500 basis. Equity gained on principal adds $1,474/yr, and 5% annual appreciation accumulates to $63,130 by year five. Five-year ROI measures 166.76% and total cumulative return in cash reaches $126,316. For financing, Ziffy Mortgage’s DSCR program evaluates $2,050/mo property income against a $1,118/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35120, Odenville, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,018 (100%) |
| Owner Occupied HU | 5,719 (81.5%) |
| Renter Occupied HU | 859 (12.2%) |
| Vacant Housing Units | 440 ( 6.3%) |
| Median Home Value | $239,131 |
| Average Home Value | $254,224 |
Housing Distribution
Address Breakdown
Residential
7,023
Single Family
7,023
Multi-Family
0
Businesses
233
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices