Abernathy - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $358/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Abernathy - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $358/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1220 sft

291 E Veterans Blvd, Auburn, AL, 36832

4 Bed
2 Bath
1662 sft

953-955 Tisdale Cir, Auburn, AL, 36830

4 Bed
3 Bath
2509 sft

603 Alfa Ct, Auburn, AL, 36830

Rental Income+ 1 more

3 Bed
2 Bath
1364 sft

576 Piper Ave, Auburn, AL, 36832

Nearby investment properties with comparable prices

4 Bed
2 Bath
1207 sft

626 Shug Jordan Pkwy #10237, Auburn, AL, 36832

2 Bed
3 Bath
1072 sft

650 Dekalb St UNIT 2209, Auburn, AL, 36830

4 Bed
2 Bath
1662 sft

953-955 Tisdale Cir, Auburn, AL, 36830

Rental Income+ 1 more

2 Bed
3 Bath
1072 sft

650 Dekalb St UNIT 3222, Auburn, AL, 36830

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

Total monthly income equals $2,023/mo, and annual cash flow records $4,293/yr on $97,793 to close. Return on cash invested measures 24.3% and rental yield reads 8.23% at the current $295,000. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 by year five. Five-year ROI prints 125.67% and total cumulative return in cash totals $122,894.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,023/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

* Price Disclaimer - Please Note - This price is based on structure only built to our standards assuming a slab on grade foundation. No account is taken into for lot specific items such as grading, driveway, landscape, etc. Renderings, photographs, and virtual tours may include upgrades that are not included in standard pricing. Consult with your local design consultant for further details. The Abernathy is a fantastic single-story home design with 4 bedrooms, 2 bathrooms. The exceptional floor plan includes a great room overlooking the front porch. Upon entry of the Abernathy, you will see that the great room is complete with a vaulted ceiling, and direct access to the kitchen and breakfast room. The kitchen has a serving island, as well as a sink window that looks out over your backyard. A shared hallway leads to the oversized walk-in pantry, laundry room, and access to your two-car garage. Designed with a split bedroom floor plan; the master suite features a walk-in closet, a spa-like master bath with a skirted tub, tile walk-in shower, dual vanities, and a separate toilet closet. Three more bedrooms, all of which are generously sized, and a shared bath. The Abernathy can be tailored to become your dream home in a variety of ways! Please contact us today for more information.

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