Thrive Allagash Plan, Laurel LakesOpelikaAL36804
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 Opelika at Thrive Allagash Plan, Laurel Lakes, Opelika, AL, 36804 priced at $328,399 converts $2,636/mo rent into $783/mo cash flow after a $1,607/mo obligation. Total monthly income equals $2,636/mo, and annual cash flow totals $9,392/yr on $108,864 invested. Return on cash invested prints 28.54% in year one, and rental yield reads 9.63% against a $328,399 entry. Equity gained on principal adds $2,119/yr, while 5% annual appreciation compiles into $90,731 by year five. Five-year ROI reaches 148.4% and total cumulative return in cash sums $161,556. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,636/mo property income covering a $1,607/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: 36804, Opelika, AL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,282 (100%) |
| Owner Occupied HU | 6,903 (74.4%) |
| Renter Occupied HU | 1,851 (19.9%) |
| Vacant Housing Units | 528 ( 5.7%) |
| Median Home Value | $270,503 |
| Average Home Value | $300,208 |
Housing Distribution
Address Breakdown
Residential
9,131
Single Family
8,525
Multi-Family
606
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
