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 5 Rusty Dr, Phenix City, AL, 36869 generates $2,374/mo in rent and, after a $1,690/mo payment, leaves $378/mo in cash flow. Total monthly income is $2,374/mo, and annual cash flow is $4,537/yr on $114,467 invested. Return on cash invested sits at 23.87% in year one, and rental yield is 8.25% on a $345,300 entry. Equity gained on principal adds $2,228/yr, while 5% annual appreciation builds toward $95,400 over five years. Five-year ROI reaches 123.59% and total cumulative return in cash sums $141,470. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,374/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36869, Phenix City, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,978 (100%) |
| Owner Occupied HU | 4,896 (49.1%) |
| Renter Occupied HU | 3,977 (39.9%) |
| Vacant Housing Units | 1,105 (11.1%) |
| Median Home Value | $141,605 |
| Average Home Value | $170,815 |
Residential
9,240
Single Family
8,314
Multi-Family
926
Businesses
256
Date | Event | Price |
|---|---|---|
| 2025-07-22 | Listing removed | $2,200 |
| 2025-07-18 | Listed for rent | $2,200 |
| 2025-07-10 | Listing removed | $348,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $1943.80 | 6.88% | $34,200 | 6.61% |
| 2023-10-08 | $1818.72 | 12.81% | $32,080 | 12.25% |
| 2022-10-08 | $1612.22 | 14.79% | $28,580 | 14.05% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
