400 Etowah Ave, Opelika, AL, 36801 | $782/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

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

4 Bed
2 Bath
2095 sft

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

3 Bed
2 Bath
1410 sft

21 Lee Road 2017, Phenix City, AL, 36870

2 Bed
1 Bath
1082 sft

336 Payne St, Auburn, AL, 36830

4 Bed
2 Bath
1482 sft

14653 State Highway 51, Opelika, AL, 36804

Nearby investment properties with comparable prices

2 Bed
1 Bath
1000 sft

1450 Saugahatchee Rd, Auburn, AL, 36830

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

3 Bed
2 Bath
1559 sft

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

3 Bed
2 Bath
1363 sft

770 Lee Road 102, Smiths Station, AL, 36877

3 Bed
2 Bath
1492 sft

405 E 3rd St, West Point, GA, 31833

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

Rental property for sale in Opelika at 400 Etowah Ave, Opelika, AL, 36801 priced at $265,500 pairs $2,280/mo rent with $782/mo cash flow after a $1,299/mo payment. Total monthly income equals $2,280/mo, and annual cash flow comes to $9,382/yr on $88,013 invested. Return on cash invested is 30.57% in year one, and rental yield stands at 10.31% on a $265,500 basis. Equity gained on principal adds $1,713/yr, and 5% annual appreciation accumulates to $73,353 by year five. Five-year ROI measures 159.28% and total cumulative return in cash reaches $140,188. For financing, Ziffy Mortgage’s DSCR program evaluates $2,280/mo property income against a $1,299/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1975

0.49 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 36801, Opelika, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,929 (100%)
Owner Occupied HU	6,174 (51.8%)
Renter Occupied HU	4,873 (40.9%)
Vacant Housing Units	882 ( 7.4%)
Median Home Value	$257,616
Average Home Value	$280,849