Camellia - Structure Only on Customer's Land Plan, Opelika Sales and Design Studo, Opelika, AL, 36804 | 3.97% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

2 Bed
3 Bath
1152 sft

1761 Wire Rd, Auburn, AL, 36832

- Bed
2 Bath
1073 sft

15501 State Highway 51, Opelika, AL, 36804

4 Bed
2 Bath
2100 sft

177 Lee Road 2113, Cusseta, AL, 36852

3 Bed
2 Bath
1568 sft

1087 S Moss Flat Rd, Notasulga, AL, 36866

Nearby investment properties with comparable prices

3 Bed
2 Bath
1411 sft

3103 Bottle Way, Auburn, AL, 36830

4 Bed
3 Bath
2371 sft

Sherfield Plan, Hidden Lakes, Opelika, AL, 36801

4 Bed
3 Bath
2599 sft

2939 Wyndham Village Dr, Opelika, AL, 36804

3 Bed
2 Bath
1489 sft

3136 Bottle Way Skdcvl, 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 $1,560/mo. Return on cash invested measures 11.47% and rental yield reads 3.97% at the current $471,000. Equity gained on principal adds $3,039/yr, and 5% annual appreciation supports $130,129 by year five. Five-year ROI prints 56.86% and total cumulative return in cash totals $88,787. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,560/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

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