Johnson IV H Plan, Cedar Gap EstatesHuntsvilleAL35811
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 Huntsville at Johnson IV H Plan, Cedar Gap Estates, Huntsville, AL, 35811 priced at $454,990 pairs $3,370/mo rent with $802/mo cash flow after a $2,227/mo payment. Total monthly income equals $3,370/mo, and annual cash flow comes to $9,621/yr on $150,829 invested. Return on cash invested is 26.29% in year one, and rental yield stands at 8.89% on a $454,990 basis. Equity gained on principal adds $2,936/yr, and 5% annual appreciation accumulates to $125,705 by year five. Five-year ROI measures 136.33% and total cumulative return in cash reaches $205,620. For financing, Ziffy Mortgage’s DSCR program evaluates $3,370/mo property income against a $2,227/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35811, Huntsville, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,612 (100%) |
| Owner Occupied HU | 9,721 (66.5%) |
| Renter Occupied HU | 2,936 (20.1%) |
| Vacant Housing Units | 1,955 (13.4%) |
| Median Home Value | $303,251 |
| Average Home Value | $349,207 |
Housing Distribution
Address Breakdown
Residential
13,305
Single Family
13,153
Multi-Family
152
Businesses
652
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • DSLD Homes - Alabama
Mls Name: DSLD Homes
Mls Provider:
Mls ID: #N/A