Cunningham Plan, Swan Woods, Athens, AL, 35613 | 6.12% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2119 sft

234 Harold Murphy Dr, Madison, AL, 35756

Greenfield Plan, Glenmont Acres : Glenmont Acres Single Family

3 Bed
2 Bath
1328 sft

Greenfield Plan, Glenmont Acres : Glenmont Acres Single Family, Decatur, AL, 35603

3 Bed
2 Bath
2049 sft

3731 Danville Rd SW, Decatur, AL, 35603

4 Bed
3 Bath
2580 sft

2405 Greenwood Dr SE, Decatur, AL, 35601

Nearby investment properties with comparable prices

Florence I Plan, Anslee Farms - The Estates

4 Bed
4 Bath
2688 sft

Florence I Plan, Anslee Farms - The Estates, Huntsville Huntsville, AL, 35806

4 Bed
4 Bath
3156 sft

149 Striker Ln, Harvest, AL, 35749

4 Bed
3 Bath
2371 sft

Sherfield Plan, Swan Woods, Athens, AL, 35613

4 Bed
3 Bath
2402 sft

BARTON II Plan, Henderson Estates, Athens, AL, 35613

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

Rental property for sale in Athens at Cunningham Plan, Swan Woods, Athens, AL, 35613 priced at $507,999 pairs $2,592/mo rent with after a $2,486/mo payment. Total monthly income equals $2,592/mo. Return on cash invested is 18.09% in year one, and rental yield stands at 6.12% on a $507,999 basis. Equity gained on principal adds $3,278/yr, and 5% annual appreciation accumulates to $140,351 by year five. Five-year ROI measures 92.31% and total cumulative return in cash reaches $154,271. For financing, Ziffy Mortgage’s DSCR program evaluates $2,592/mo property income against a $2,486/mo payment instead of your W2s, 1099s, or 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