Crosby III H Plan, The Estates at Heritage LakesNew MarketAL35761
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 New Market at Crosby III H Plan, The Estates at Heritage Lakes, New Market, AL, 35761 priced at $361,990 converts $2,474/mo rent into $431/mo cash flow after a $1,772/mo obligation. Total monthly income equals $2,474/mo, and annual cash flow totals $5,166/yr on $120,000 invested. Return on cash invested prints 24.21% in year one, and rental yield reads 8.2% against a $361,990 entry. Equity gained on principal adds $2,336/yr, while 5% annual appreciation compiles into $100,011 by year five. Five-year ROI reaches 125.23% and total cumulative return in cash sums $150,274. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,474/mo property income covering a $1,772/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35761, New Market, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,282 (100%) |
| Owner Occupied HU | 4,333 (82.0%) |
| Renter Occupied HU | 721 (13.7%) |
| Vacant Housing Units | 228 ( 4.3%) |
| Median Home Value | $300,175 |
| Average Home Value | $356,524 |
Housing Distribution
Address Breakdown
Residential
5,791
Single Family
5,790
Multi-Family
1
Businesses
141
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Becky Springer • DSLD Homes - Alabama
Mls Name: DSLD Homes
Mls Provider:
Mls ID: #N/A