Dallas with Bonus Plan, Valley RidgeHarvestAL35749
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 Harvest at Dallas with Bonus Plan, Valley Ridge, Harvest, AL, 35749 generates $2,706/mo in rent and, after a $2,070/mo payment, leaves $319/mo in cash flow. Total monthly income is $2,706/mo, and annual cash flow is $3,826/yr on $140,175 invested. Return on cash invested sits at 22.64% in year one, and rental yield is 7.68% on a $422,850 entry. Equity gained on principal adds $2,729/yr, while 5% annual appreciation builds toward $116,826 over five years. Five-year ROI reaches 116.76% and total cumulative return in cash sums $163,670. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,706/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35749, Harvest, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,975 (100%) |
| Owner Occupied HU | 9,459 (86.2%) |
| Renter Occupied HU | 1,200 (10.9%) |
| Vacant Housing Units | 316 ( 2.9%) |
| Median Home Value | $321,761 |
| Average Home Value | $361,588 |
Housing Distribution
Address Breakdown
Residential
11,286
Single Family
11,264
Multi-Family
22
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
