The Harrington Plan, Brookhill LandingAthensAL35611
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 Athens at The Harrington Plan, Brookhill Landing, Athens, AL, 35611 earns $365/mo cash flow from $2,019/mo rent with a $1,434/mo payment. Total monthly income totals $2,019/mo, and annual cash flow totals $4,384/yr on $97,096 capital. ROI tracks 24.42% on current figures, and rental yield reads 8.27% at a $292,900 purchase. Equity gained on principal adds $1,890/yr, and 5% annual appreciation supports $80,923 over five years. Five-year ROI reaches 126.38% and total cumulative return in cash sums $122,715. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,019/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: 35611, Athens, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,458 (100%) |
| Owner Occupied HU | 7,619 (56.6%) |
| Renter Occupied HU | 4,425 (32.9%) |
| Vacant Housing Units | 1,414 (10.5%) |
| Median Home Value | $269,539 |
| Average Home Value | $297,129 |
Housing Distribution
Address Breakdown
Residential
12,482
Single Family
11,320
Multi-Family
1,162
Businesses
991
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
