The Harrington Plan, Big Cove Station, Owens Cross Roads, AL, 35763 | $1,110/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
3223 sft

565 Mayberry Ln, Arab, AL, 35016

- Bed
- Bath
- sft

2538 Freeman Rd, Huntsville, AL, 35805

- Bed
- Bath
- sft

104 Fuller Dr #2J3IQ1, Meridianville, AL, 35759

- Bed
1 Bath
2094 sft

210 Marsheutz Ave, Huntsville, AL, 35801

Nearby investment properties with comparable prices

4 Bed
2 Bath
1820 sft

276 Poppy Trl, Meridianville, AL, 35759

3 Bed
2 Bath
1424 sft

118 Parvin Way Dr, Hazel Green, AL, 35750

3 Bed
2 Bath
1850 sft

7516 Doris Ruth Ln, Owens X Rds, AL, 35763

4 Bed
3 Bath
2237 sft

166 Mill Valley Way, New Market, AL, 35761

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 Owens Cross Roads at The Harrington Plan, Big Cove Station, Owens Cross Roads, AL, 35763 offers a 10.81% rental yield on a $329,900 purchase with $2,972/mo rent. Total monthly income registers $2,972/mo, and a $1,615/mo payment leaves $1,110/mo available for distribution. Annual cash flow reaches $13,315/yr on $109,362 to close, and return on cash invested stands at 32.08% in year one. Equity gained on principal adds $2,129/yr while 5% annual appreciation supports $91,145 over five years. Portfolio math shows five-year ROI at 167.43% and total cumulative return in cash at $183,099. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,972/mo property income against a $1,615/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 35763, Owens Cross Roads, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,206 (100%)
Owner Occupied HU	7,738 (84.1%)
Renter Occupied HU	1,165 (12.7%)
Vacant Housing Units	303 ( 3.3%)
Median Home Value	$436,995
Average Home Value	$478,066