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 5106 Daylily Ct, Phenix City, AL, 36867 priced at $412,500 converts $2,946/mo rent into $575/mo cash flow after a $2,019/mo obligation. Total monthly income equals $2,946/mo, and annual cash flow totals $6,897/yr on $136,744 invested. Return on cash invested prints 24.95% in year one, and rental yield reads 8.57% against a $412,500 entry. Equity gained on principal adds $2,662/yr, while 5% annual appreciation compiles into $113,966 by year five. Five-year ROI reaches 129.31% and total cumulative return in cash sums $176,824. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,946/mo property income covering a $2,019/mo payment, not borrower’s personal income.
Single Family
Built in 2011
0.29 Acres lot
$N/A/sqft
$275 annually HOA
Neighborhood data shown for ZIP Code: 36867, Phenix City, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,988 (100%) |
| Owner Occupied HU | 4,689 (42.7%) |
| Renter Occupied HU | 5,283 (48.1%) |
| Vacant Housing Units | 1,016 ( 9.2%) |
| Median Home Value | $205,048 |
| Average Home Value | $271,717 |
Residential
10,181
Single Family
8,150
Multi-Family
2,031
Businesses
738
Date | Event | Price |
|---|---|---|
| 2024-11-25 | Sold | $412,500 |
| 2024-11-08 | Pending sale | $450,000 |
| 2024-10-23 | Contingent | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-22 | $1889.98 | N/A | $36,280 | N/A |
| 2022-10-22 | $1889.98 | 15.95% | $36,280 | 15.47% |
| 2021-10-22 | $1629.97 | -10.93% | $31,420 | 3.02% |
Listed by: Margaret Moss • Bowden Realty
Mls Name: East Alabama BOR
Mls Provider:
Mls ID: #E99161
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.
