Cypress Plan, Smiths Crossing, Smiths Station, AL, 36877 | $405/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

Cypress Plan, Smiths Crossing, Smiths Station, AL, 36877 | $405/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3033 sft

Oakwood Plan, Smiths Crossing, Smiths Station, AL, 36877

4 Bed
3 Bath
2311 sft

165 Meadowlark Dr, Smiths Station, AL, 36877

4 Bed
3 Bath
2520 sft

272 Running Bear Dr, Smiths Station, AL, 36877

4 Bed
3 Bath
3071 sft

373 Running Bear Dr, Smiths Station, AL, 36877

Nearby investment properties with comparable prices

4 Bed
4 Bath
3033 sft

Oakwood Plan, Smiths Crossing, Smiths Station, AL, 36877

$ 429,600

ROI

Cash Flow/m

- Bed
- Bath
- sft

64 Lee Road 2234 Ct, Smiths Station, AL, 36877

4 Bed
3 Bath
2438 sft

125 Jenkins Rd, Opelika, AL, 36804

5 Bed
4 Bath
2731 sft

178 Lee Road 2222, Salem, AL, 36874

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

Investment property for sale in Smiths Station at Cypress Plan, Smiths Crossing, Smiths Station, AL, 36877 uses $141,849 cash to close to unlock $4,861/yr annual cash flow and $405/mo monthly cash flow. Total monthly income runs $2,820/mo, and a $2,094/mo payment keeps the spread at $405/mo. Purchase price stands at $427,900, and rental yield measures 7.91% with $2,820/mo rent. Return on cash invested shows 23.34% in year one, and 5% annual appreciation builds toward $118,221 over five years. Five-year ROI reaches 120.54% and total cumulative return in cash records $170,979. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,820/mo property income covering a $2,094/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

This versatile floorplan offers something for everyone. The inviting entry foyer leads past a formal dining room with elegant details and a flex space that can be transformed into a home office, playroom, or whatever suits your needs. The large great room with a fireplace creates a warm and inviting gathering space. Prepare meals in the spacious kitchen, featuring timeless cabinetry, stunning countertop options, a designer backsplash, and a large island overlooking the breakfast area. A walk-in pantry ensures there's room for everything. On the main level, you'll find a convenient 5th bedroom with a full bath, perfect for guests. The owner's entry boasts a signature drop zone to keep everyday clutter at bay. Upstairs, unwind in the expansive owner's suite with a luxurious spa bath featuring a garden tub, tiled shower, quartz countertops, and a spacious walk-in closet. Enjoy family movie nights in the versatile media room. Additional spacious bedrooms offer ample closet space and are conveniently located near the upstairs laundry room. Two Car Garage, Our Signature Gameday Patio w/ Fireplace create an Outdoor Oasis & Tons of Hughston Homes Included Features!

Neighborhood Data

Neighborhood data shown for ZIP Code: 36877, Smiths, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,603 (100%)
Owner Occupied HU	3,741 (66.8%)
Renter Occupied HU	1,540 (27.5%)
Vacant Housing Units	322 ( 5.7%)
Median Home Value	$289,532
Average Home Value	$326,925