Camden II Plan, Drake's LandingOpelikaAL36804
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 Opelika at Camden II Plan, Drake's Landing, Opelika, AL, 36804 priced at $367,900 pairs $3,124/mo rent with $1,047/mo cash flow after a $1,801/mo payment. Total monthly income equals $3,124/mo, and annual cash flow comes to $12,565/yr on $121,959 invested. Return on cash invested is 30.21% in year one, and rental yield stands at 10.19% on a $367,900 basis. Equity gained on principal adds $2,374/yr, and 5% annual appreciation accumulates to $101,644 by year five. Five-year ROI measures 157.42% and total cumulative return in cash reaches $191,982. For financing, Ziffy Mortgage’s DSCR program evaluates $3,124/mo property income against a $1,801/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,131
Single Family
8,525
Multi-Family
606
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices