Beckett - Structure Price on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $369/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

Beckett - Structure Price on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $369/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1446 sft

235 Black Swann Rd, Auburn, AL, 36832

3 Bed
3 Bath
1534 sft

225 Black Swann Rd, Auburn, AL, 36832

3 Bed
3 Bath
1534 sft

231 Black Swann Rd, Auburn, AL, 36832

3 Bed
3 Bath
1534 sft

227 Black Swann Rd, Auburn, AL, 36832

Nearby investment properties with comparable prices

5 Bed
3 Bath
1798 sft

818 Highland Hill Dr, Tuskegee, AL, 36083

Investment Property+ 1 more

3 Bed
2 Bath
1296 sft

1400 Kurt Cir, Auburn, AL, 36830

Marion - Structure Only on Customer's Land Plan, Opelika Sales and Design Studo

3 Bed
2 Bath
1324 sft

Marion - Structure Only on Customer's Land Plan, Opelika Sales and Design Studo, Opelika, AL, 36804

- Bed
- Bath
- sft

2456 Frederick Rd #17NVNY, Opelika, AL, 36804

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 runs $1,560/mo, and a $1,033/mo payment keeps the spread at $369/mo. Purchase price stands at $211,000, and rental yield measures 8.87% with $1,560/mo rent. Return on cash invested shows 26.24% in year one, and 5% annual appreciation builds toward $58,295 over five years. Five-year ROI reaches 136.07% and total cumulative return in cash records $95,177. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,560/mo property income covering a $1,033/mo payment rather than investor’s personal income.

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 Beckett is a well-thought-out, single-story home featuring 3 bedrooms, 2 bathrooms, and 1,368 square feet of versatile living space. As you step through the front door, you'll be welcomed by a vaulted ceiling that opens up the great room, breakfast room, and kitchen. The kitchen boasts ample storage, a large island, and a sink perfectly positioned to overlook the side yard. Behind the kitchen, you'll find a conveniently located laundry room with direct access to the back porchideal for quick outdoor access. The left side of the home houses all 3 bedrooms, with bedrooms 2 and 3, and the second bathroom near the front. The master suite, tucked away at the rear, includes dual vanities, a large walk-in tile shower, and a spacious walk-in closet. Whether you're a first-time homeowner or downsizing, The Beckett offers timeless craftsmanship in a functional and inviting design.

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