Alexandria Plan, Swan WoodsAthensAL35613
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Athens at Alexandria Plan, Swan Woods, Athens, AL, 35613 offers $2,746/mo rent that, after a $2,284/mo payment, leaves $112/mo cash flow. Total monthly income is $2,746/mo, and annual cash flow is $1,344/yr on $154,711 cash. Return on cash invested measures 20.78% in year one, and rental yield stands at 7.06% at a $466,699 entry. Equity gained on principal adds $3,012/yr while 5% annual appreciation compounds into $128,940 by year five. Five-year ROI records 106.78% and total cumulative return in cash reaches $165,197. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,746/mo property income versus a $2,284/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35613, Athens, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,937 (100%) |
| Owner Occupied HU | 9,026 (82.5%) |
| Renter Occupied HU | 1,520 (13.9%) |
| Vacant Housing Units | 391 ( 3.6%) |
| Median Home Value | $336,500 |
| Average Home Value | $377,614 |
Housing Distribution
Address Breakdown
Residential
11,392
Single Family
11,274
Multi-Family
118
Businesses
298
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
