3923 Marvyn Pkwy, Opelika, AL, 36804 | $319/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

2 Bed
3 Bath
1152 sft

1761 Wire Rd, Auburn, AL, 36832

3 Bed
2 Bath
1394 sft

704 Mill Pond Dr, Phenix City, AL, 36870

- Bed
2 Bath
1073 sft

15501 State Highway 51, Opelika, AL, 36804

4 Bed
2 Bath
2100 sft

177 Lee Road 2113, Cusseta, AL, 36852

Nearby investment properties with comparable prices

Robertsdale - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

2 Bed
2 Bath
1107 sft

Robertsdale - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Robertsdale - Structure Only on Customer's Land Plan, Phenix City Sales and Design Studio

2 Bed
2 Bath
1107 sft

Robertsdale - Structure Only on Customer's Land Plan, Phenix City Sales and Design Studio, Phenix City, AL, 36867

- Bed
- Bath
- sft

3794 Us Highway 280/431 #39IM91, Phenix City, AL, 36867

- Bed
1 Bath
288 sft

634 W Magnolia Ave #211, Auburn, AL, 36832

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Opelika at 3923 Marvyn Pkwy, Opelika, AL, 36804 offers a 8.51% rental yield on a $219,900 purchase with $1,560/mo rent. Total monthly income registers $1,560/mo, and a $1,076/mo payment leaves $319/mo available for distribution. Annual cash flow reaches $3,829/yr on $72,897 to close, and return on cash invested stands at 25.16% in year one. Equity gained on principal adds $1,419/yr while 5% annual appreciation supports $60,754 over five years. Portfolio math shows five-year ROI at 130.36% and total cumulative return in cash at $95,032. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,560/mo property income against a $1,076/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1962

0.80 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 36804, Opelika, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,282 (100%)
Owner Occupied HU	6,903 (74.4%)
Renter Occupied HU	1,851 (19.9%)
Vacant Housing Units	528 ( 5.7%)
Median Home Value	$270,503
Average Home Value	$300,208