Thrive Harrison 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 Harrison Plan, Laurel Lakes, Opelika, AL, 36804 generates $3,192/mo in rent and, after a $1,761/mo payment, leaves $1,161/mo in cash flow. Total monthly income is $3,192/mo, and annual cash flow is $13,935/yr on $119,240 invested. Return on cash invested sits at 31.6% in year one, and rental yield is 10.65% on a $359,699 entry. Equity gained on principal adds $2,321/yr, while 5% annual appreciation builds toward $99,378 over five years. Five-year ROI reaches 164.82% and total cumulative return in cash sums $196,535. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,192/mo property income rather than buyer’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
