Huddlestone Plan, Swan WoodsAthensAL35613
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 Athens at Huddlestone Plan, Swan Woods, Athens, AL, 35613 generates $2,738/mo in rent and, after a $2,274/mo payment, leaves $116/mo in cash flow. Total monthly income is $2,738/mo, and annual cash flow is $1,387/yr on $154,015 invested. Return on cash invested sits at 20.81% in year one, and rental yield is 7.07% on a $464,599 entry. Equity gained on principal adds $2,998/yr, while 5% annual appreciation builds toward $128,360 over five years. Five-year ROI reaches 106.96% and total cumulative return in cash sums $164,741. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,738/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: 35613, Athens, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,937 (100%) |
| Owner Occupied HU | 9,026 (82.5%) |
| Renter Occupied HU | 1,520 (13.9%) |
| Vacant Housing Units | 391 ( 3.6%) |
| Median Home Value | $336,500 |
| Average Home Value | $377,614 |
Housing Distribution
Address Breakdown
Residential
11,392
Single Family
11,274
Multi-Family
118
Businesses
298
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
