Southern Heritage Homes The Oakhurst Plan, Park RidgeTrussvilleAL35173
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 Trussville at Southern Heritage Homes The Oakhurst Plan, Park Ridge, Trussville, AL, 35173 priced at $438,000 pairs $2,939/mo rent with $467/mo cash flow after a $2,144/mo payment. Total monthly income equals $2,939/mo, and annual cash flow comes to $5,598/yr on $145,197 invested. Return on cash invested is 23.76% in year one, and rental yield stands at 8.05% on a $438,000 basis. Equity gained on principal adds $2,826/yr, and 5% annual appreciation accumulates to $121,011 by year five. Five-year ROI measures 122.82% and total cumulative return in cash reaches $178,326. For financing, Ziffy Mortgage’s DSCR program evaluates $2,939/mo property income against a $2,144/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: 35173, Trussville, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,820 (100%) |
| Owner Occupied HU | 10,116 (85.6%) |
| Renter Occupied HU | 1,187 (10.0%) |
| Vacant Housing Units | 517 ( 4.4%) |
| Median Home Value | $358,083 |
| Average Home Value | $390,275 |
Housing Distribution
Address Breakdown
Residential
12,172
Single Family
12,085
Multi-Family
87
Businesses
1,003
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Southern Heritage Homes
Mls Name: Tamra Wade and Partners
Mls ID: #N/A