Elizabeth - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $987/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

Elizabeth - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $987/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Helena - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
2 Bath
2711 sft

Helena - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Huntington - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
2 Bath
2406 sft

Huntington - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Winston - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
4 Bath
2500 sft

Winston - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Primrose - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
4 Bath
3672 sft

Primrose - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Nearby investment properties with comparable prices

3 Bed
2 Bath
1649 sft

Bradford Plan, Mimms Trail - Phase 13, Auburn, AL, 36832

- Bed
- Bath
- sft

2456 Frederick Rd #GAIQ92, Opelika, AL, 36804

4 Bed
2 Bath
2711 sft

Helena - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Elizabeth - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
3 Bath
2760 sft

Elizabeth - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

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 registers $3,143/mo, and a $1,870/mo payment leaves $987/mo available for distribution. Annual cash flow reaches $11,838/yr on $126,633 to close, and return on cash invested stands at 29.26% in year one. Equity gained on principal adds $2,465/yr while 5% annual appreciation supports $105,540 over five years. Portfolio math shows five-year ROI at 152.28% and total cumulative return in cash at $192,833. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,143/mo property income against a $1,870/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

* Price Disclaimer - Please Note - This price is based on structure only built to our standards assuming a slab on grade foundation. No account is taken into for lot specific items such as grading, driveway, landscape, etc. Renderings, photographs, and virtual tours may include upgrades that are not included in standard pricing. Consult with your local design consultant for further details. The Elizabeth plan has several exteriors to choose from, with a side-entry garage at the front of the home. This plan features single-level living, with large covered front porch and covered rear porch. The Kitchen opens to the Great Room and Breakfast Room, with a formal Dining Room in the front. All bedrooms are on the main level, including a Study that could be converted to a 5th bedroom. At 2,760sf this plan is perfect for those needing some extra rooms!

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