Shackleford Plan, Swan Woods, Athens, AL, 35613 | $12/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2119 sft

234 Harold Murphy Dr, Madison, AL, 35756

Greenfield Plan, Glenmont Acres : Glenmont Acres Single Family

3 Bed
2 Bath
1328 sft

Greenfield Plan, Glenmont Acres : Glenmont Acres Single Family, Decatur, AL, 35603

3 Bed
2 Bath
2049 sft

3731 Danville Rd SW, Decatur, AL, 35603

4 Bed
3 Bath
2580 sft

2405 Greenwood Dr SE, Decatur, AL, 35601

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

29476 Eaglebrooke Dr #HKERII, Harvest, AL, 35749

4 Bed
3 Bath
2571 sft

18072 Longleaf Dr, Athens, AL, 35611

Medallion II Plan, Town Mill : Town Mill - Ranchers

4 Bed
3 Bath
2571 sft

Medallion II Plan, Town Mill : Town Mill - Ranchers, Athens, AL, 35613

4 Bed
3 Bath
2337 sft

24389 Beacon Cir, Athens, AL, 35613

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Athens at Shackleford Plan, Swan Woods, Athens, AL, 35613 with 5% annual appreciation on a $457,099 basis while $2,592/mo rent supports operations. Total monthly income totals $2,592/mo and a $2,237/mo payment preserves $12/mo for cash returns. Annual cash flow comes to $146/yr on $151,528 deployed, and return on cash invested reaches 20.01% in year one. Equity gained on principal adds $2,950/yr, and five-year appreciation sums $126,288 alongside rental yield of 6.8%. Five-year ROI measures 102.67% and total cumulative return in cash totals $155,571.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,592/mo property income versus a $2,237/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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