Harrison Plan, Laurel Lakes, Opelika, AL, 36804 | $866/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2807 sft

56 Southern Oaks Dr, Smiths Station, AL, 36877

3 Bed
2 Bath
2308 sft

2711 Tara Ct, Opelika, AL, 36804

Hampton B (Covered Back Porch) Plan, Firefly

4 Bed
3 Bath
1535 sft

Hampton B (Covered Back Porch) Plan, Firefly, Opelika, AL, 36801

4 Bed
3 Bath
2222 sft

PIPER Plan, The Preserve, 5g7d7 Auburn, AL, 36830

Nearby investment properties with comparable prices

2 Bed
2 Bath
1183 sft

3214 Bradley Ln, Auburn, AL, 36830

3 Bed
2 Bath
1448 sft

128 Woodland Ln, Opelika, AL, 36801

3 Bed
2 Bath
1448 sft

1085 Woodland Ln, Opelika, AL, 36801

2 Bed
2 Bath
1183 sft

Duette 3B Plan, Northgate, Auburn, AL, 36830

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 Opelika at Harrison Plan, Laurel Lakes, Opelika, AL, 36804 generates $2,898/mo in rent and, after a $1,762/mo payment, leaves $866/mo in cash flow. Total monthly income is $2,898/mo, and annual cash flow is $10,392/yr on $119,340 invested. Return on cash invested sits at 28.62% in year one, and rental yield is 9.66% on a $359,999 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 148.81% and total cumulative return in cash sums $177,585. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,898/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

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