HAWTHORNE Plan, Autumn Lakes, Elberta, AL, 36530 | $666/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1697 sft

387 N Landward Dr, Gulf Shores, AL, 36542

4 Bed
3 Bath
2306 sft

1934 Hogan Dr, Gulf Shores, AL, 36542

3 Bed
2 Bath
2130 sft

612 Royce St, Pensacola, FL, 32503

3 Bed
2 Bath
1654 sft

2361 W Beach Blvd, Gulf Shores, AL, 36542

Nearby investment properties with comparable prices

Lauderdale II Plan, The Court at Traditions

4 Bed
3 Bath
2213 sft

Lauderdale II Plan, The Court at Traditions, Gulf Shores, AL, 36542

5 Bed
3 Bath
2198 sft

23234 Lieutenant Ave, Foley, AL, 36535

4 Bed
3 Bath
2415 sft

8630 Russellcross Blvd, Pensacola, FL, 32507

4 Bed
2 Bath
2206 sft

5935 Makenna Dr, Pensacola, FL, 32526

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 Elberta at HAWTHORNE Plan, Autumn Lakes, Elberta, AL, 36530 listed at $481,900 pairs $3,386/mo rent with a $2,359/mo payment to leave $666/mo cash flow. Total monthly income runs $3,386/mo, and annual cash flow reaches $7,987/yr on $159,750 cash to close. Return on cash invested measures 24.91% in year one, and rental yield registers 8.43% at a $481,900 basis. Equity gained on principal adds $3,110/yr, and annual property appreciation at 5% supports $133,140 by year five. Five-year ROI tracks 128.95% and total cumulative return in cash totals $205,993. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,386/mo property income relative to a $2,359/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 36530, Elberta, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,581 (100%)
Owner Occupied HU	2,894 (63.2%)
Renter Occupied HU	835 (18.2%)
Vacant Housing Units	852 (18.6%)
Median Home Value	$286,771
Average Home Value	$387,855