Tivoli - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | 5.83% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2096 sft

Thrive Sanford Plan, Laurel Lakes, Opelika, AL, 36804

4 Bed
3 Bath
2599 sft

1470 Academy Dr, Auburn, AL, 36830

4 Bed
3 Bath
1590 sft

3132 Bottle Way, Auburn, AL, 36830

4 Bed
4 Bath
2711 sft

2365 Springwood Dr, Auburn, AL, 36830

Nearby investment properties with comparable prices

3 Bed
2 Bath
2390 sft

2614 Spring Lakes Xing, Opelika, AL, 36801

4 Bed
3 Bath
2492 sft

1923 Long Leaf Ln, Opelika, AL, 36804

4 Bed
- Bath
2492 sft

1923 Long Leaf Ln, Opelika, AL, 36801

4 Bed
3 Bath
2488 sft

1615 Mayfair Ct, Auburn, AL, 36830

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

Total monthly income equals $3,143/mo. Return on cash invested prints 17.19% in year one, and rental yield reads 5.83% against a $647,000 entry. Equity gained on principal adds $4,175/yr, while 5% annual appreciation compiles into $178,754 by year five. Five-year ROI reaches 87.51% and total cumulative return in cash sums $186,272. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,143/mo property income covering a $3,167/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