The Harrington Plan, Springs CrossingColumbianaAL35051
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
Rental property for sale in Columbiana at The Harrington Plan, Springs Crossing, Columbiana, AL, 35051 priced at $282,900 converts $2,800/mo rent into $1,203/mo cash flow after a $1,385/mo obligation. Total monthly income equals $2,800/mo, and annual cash flow totals $14,434/yr on $93,781 invested. Return on cash invested prints 35.3% in year one, and rental yield reads 11.88% against a $282,900 entry. Equity gained on principal adds $1,826/yr, while 5% annual appreciation compiles into $78,160 by year five. Five-year ROI reaches 184.65% and total cumulative return in cash sums $173,167. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,800/mo property income covering a $1,385/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 35051, Columbiana, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,607 (100%) |
| Owner Occupied HU | 2,476 (68.6%) |
| Renter Occupied HU | 830 (23.0%) |
| Vacant Housing Units | 301 ( 8.3%) |
| Median Home Value | $329,118 |
| Average Home Value | $357,637 |
Housing Distribution
Address Breakdown
Residential
3,426
Single Family
3,254
Multi-Family
172
Businesses
333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Smith Douglas Homes
Mls Name: Smith Douglas Homes
Mls Provider:
Mls ID: #N/A