Taysom III G Plan, The Estates at Heritage Lakes, New Market, AL, 35761 | $646/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1954 sft

1054 Sandy Springs Rd NW, Huntsville, AL, 35806

4 Bed
3 Bath
2267 sft

11314 Woodcrest Dr SE, Huntsville, AL, 35803

5 Bed
3 Bath
2016 sft

114 Nettle Leaf Dr, Meridianville, AL, 35759

5 Bed
3 Bath
2016 sft

110 Nettle Leaf Dr, Meridianville, AL, 35759

Nearby investment properties with comparable prices

4 Bed
3 Bath
2005 sft

106 Arctic Fox Trl, Meridianville, AL, 35759

3 Bed
3 Bath
2131 sft

222 Holt St, Meridianville, AL, 35759

3 Bed
2 Bath
1574 sft

29 Moore Farm Cir NW UNIT 29, Huntsville, AL, 35806

4 Bed
3 Bath
2118 sft

101 Dockview Cir, Meridianville, AL, 35759

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 New Market at Taysom III G Plan, The Estates at Heritage Lakes, New Market, AL, 35761 with 5% annual appreciation on a $387,990 basis while $2,836/mo rent supports operations. Total monthly income totals $2,836/mo and a $1,899/mo payment preserves $646/mo for cash returns. Annual cash flow comes to $7,752/yr on $128,619 deployed, and return on cash invested reaches 25.94% in year one. Equity gained on principal adds $2,504/yr, and five-year appreciation sums $107,194 alongside rental yield of 8.77%. Five-year ROI measures 134.47% and total cumulative return in cash totals $172,957.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,836/mo property income versus a $1,899/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: 35761, New Market, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,282 (100%)
Owner Occupied HU	4,333 (82.0%)
Renter Occupied HU	721 (13.7%)
Vacant Housing Units	228 ( 4.3%)
Median Home Value	$300,175
Average Home Value	$356,524