Sutherland Plan, CannongateOpelikaAL36801
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 Sutherland Plan, Cannongate, Opelika, AL, 36801 listed at $476,099 pairs $3,962/mo rent with a $2,330/mo payment to leave $1,275/mo cash flow. Total monthly income runs $3,962/mo, and annual cash flow reaches $15,299/yr on $157,827 cash to close. Return on cash invested measures 29.6% in year one, and rental yield registers 9.99% at a $476,099 basis. Equity gained on principal adds $3,072/yr, and annual property appreciation at 5% supports $131,537 by year five. Five-year ROI tracks 154.1% and total cumulative return in cash totals $243,208. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,962/mo property income relative to a $2,330/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 36801, Opelika, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,929 (100%) |
| Owner Occupied HU | 6,174 (51.8%) |
| Renter Occupied HU | 4,873 (40.9%) |
| Vacant Housing Units | 882 ( 7.4%) |
| Median Home Value | $257,616 |
| Average Home Value | $280,849 |
Housing Distribution
Address Breakdown
Residential
11,424
Single Family
9,714
Multi-Family
1,710
Businesses
1,313
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
