Kathryn Plan, Pebble Creek at River LandingMadisonAL35756
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 Madison at Kathryn Plan, Pebble Creek at River Landing, Madison, AL, 35756 priced at $400,900 pairs $2,923/mo rent with $660/mo cash flow after a $1,962/mo payment. Total monthly income equals $2,923/mo, and annual cash flow comes to $7,924/yr on $132,898 invested. Return on cash invested is 25.87% in year one, and rental yield stands at 8.75% on a $400,900 basis. Equity gained on principal adds $2,587/yr, and 5% annual appreciation accumulates to $110,761 by year five. Five-year ROI measures 134.11% and total cumulative return in cash reaches $178,234. For financing, Ziffy Mortgage’s DSCR program evaluates $2,923/mo property income against a $1,962/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35756, Madison, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,939 (100%) |
| Owner Occupied HU | 8,528 (71.4%) |
| Renter Occupied HU | 2,284 (19.1%) |
| Vacant Housing Units | 1,127 ( 9.4%) |
| Median Home Value | $418,344 |
| Average Home Value | $441,883 |
Housing Distribution
Address Breakdown
Residential
11,561
Single Family
11,001
Multi-Family
560
Businesses
339
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
