87 Forest Home Dr, Trinity, AL, 35673 | $96/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Princeton Plan, Town Mill : Town Mill Cottages

4 Bed
3 Bath
2226 sft

Princeton Plan, Town Mill : Town Mill Cottages, Athens, AL, 35613

The Twain Plan, Greenbrier Hills of Madison

3 Bed
2 Bath
2110 sft

The Twain Plan, Greenbrier Hills of Madison, Madison, AL, 35756

4 Bed
2 Bath
1941 sft

101 Hawthorn Way, Trinity, AL, 35673

4 Bed
2 Bath
2191 sft

16946 Orleans Dr #WK4MYZ, Athens, AL, 35611

Nearby investment properties with comparable prices

4 Bed
4 Bath
2503 sft

28615 Esther Ln, Madison, AL, 35756

3 Bed
2 Bath
2174 sft

Twain Plan, Greenbrier Hills of Madison, Madison, AL, 35756

3 Bed
3 Bath
2400 sft

12392 Narayan St, Madison, AL, 35756

5 Bed
3 Bath
2360 sft

109 Willet Cir, Madison, AL, 35756

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 Trinity at 87 Forest Home Dr, Trinity, AL, 35673 generates $3,116/mo in rent and, after a $2,619/mo payment, leaves $96/mo in cash flow. Total monthly income is $3,116/mo, and annual cash flow is $1,149/yr on $176,015 invested. Return on cash invested sits at 20.71% in year one, and rental yield is 6.99% on a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation builds toward $147,811 over five years. Five-year ROI reaches 106.4% and total cumulative return in cash sums $187,288. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,116/mo property income rather than buyer’s personal income.

Single Family

Built in 2002

0.79 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 35673, Trinity, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,307 (100%)
Owner Occupied HU	2,592 (78.4%)
Renter Occupied HU	443 (13.4%)
Vacant Housing Units	272 ( 8.2%)
Median Home Value	$221,902
Average Home Value	$253,529