








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income equals $1,196/mo, and annual cash flow totals $471/yr on $67,958 invested. Return on cash invested prints 20.6% in year one, and rental yield reads 7% against a $205,000 entry. Equity gained on principal adds $1,323/yr, while 5% annual appreciation compiles into $56,638 by year five. Five-year ROI reaches 105.89% and total cumulative return in cash sums $71,958. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,196/mo property income covering a $1,003/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36804, Opelika, AL area.
| 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 |
Residential
9,131
Single Family
8,525
Multi-Family
606
Businesses
284
Date | Event | Price |
|---|---|---|
| 2025-08-12 | Listed for sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: N/A • BC Stone Homes
Mls Name: BC Stone Homes
Mls Provider:
Mls ID: #N/A