Magnolia Plan, The Hamlet at Wyndham GatesOpelikaAL36804
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
Investment property for sale in Opelika at Magnolia Plan, The Hamlet at Wyndham Gates, Opelika, AL, 36804 with 5% annual appreciation on a $231,990 basis while $1,826/mo rent supports operations. Total monthly income totals $1,826/mo and a $1,135/mo payment preserves $517/mo for cash returns. Annual cash flow comes to $6,204/yr on $76,905 deployed, and return on cash invested reaches 27.98% in year one. Equity gained on principal adds $1,497/yr, and five-year appreciation sums $64,095 alongside rental yield of 9.45%. Five-year ROI measures 145.45% and total cumulative return in cash totals $111,859.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,826/mo property income versus a $1,135/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 36804, Opelika, AL area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,131
Single Family
8,525
Multi-Family
606
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
