St James II Plan, Nature's TrailMadisonAL35758
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 Madison at St James II Plan, Nature's Trail, Madison, AL, 35758 earns $372/mo cash flow from $3,086/mo rent with a $2,353/mo payment. Total monthly income totals $3,086/mo, and annual cash flow totals $4,469/yr on $159,385 capital. ROI tracks 22.71% on current figures, and rental yield reads 7.7% at a $480,799 purchase. Equity gained on principal adds $3,103/yr, and 5% annual appreciation supports $132,836 over five years. Five-year ROI reaches 117.18% and total cumulative return in cash sums $186,759. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,086/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35758, Madison, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,150 (100%) |
| Owner Occupied HU | 12,787 (55.2%) |
| Renter Occupied HU | 8,346 (36.1%) |
| Vacant Housing Units | 2,017 ( 8.7%) |
| Median Home Value | $405,138 |
| Average Home Value | $448,947 |
Housing Distribution
Address Breakdown
Residential
21,495
Single Family
16,455
Multi-Family
5,040
Businesses
2,188
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
