Tivoli - Structure Only on Customer's Land Plan, Opelika Sales and Design Studo, Opelika, AL, 36804 | 6.12% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Tivoli - Structure Only on Customer's Land Plan, Opelika Sales and Design Studo, Opelika, AL, 36804 | 6.12% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Primrose - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
4 Bath
3672 sft

Primrose - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Helena - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
2 Bath
2711 sft

Helena - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Huntington - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

4 Bed
2 Bath
2406 sft

Huntington - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Castle Combe - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

5 Bed
5 Bath
4064 sft

Castle Combe - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

Nearby investment properties with comparable prices

2 Bed
3 Bath
1416 sft

115 S Debardeleben St APT 108, Auburn, AL, 36830

5 Bed
5 Bath
3670 sft

2609 Cool Stone Bend Dr, Auburn, AL, 36832

5 Bed
4 Bath
3705 sft

2606 Cherington Dr, Auburn, AL, 36832

5 Bed
4 Bath
4744 sft

Highland Plan, The Silos at Conway, 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 runs $3,143/mo, and a $3,015/mo payment. Purchase price stands at $616,000, and rental yield measures 6.12% with $3,143/mo rent. Return on cash invested shows 18.08% in year one, and 5% annual appreciation builds toward $170,189 over five years. Five-year ROI reaches 92.29% and total cumulative return in cash records $187,039. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,143/mo property income covering a $3,015/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

* Price Disclaimer - Please Note - This price is based on structure only built to our standards assuming a slab on grade foundation. No account is taken into for lot specific items such as grading, driveway, landscape, etc. Renderings, photographs, and virtual tours may include upgrades that are not included in standard pricing. Consult with your local design consultant for further details. The Tivoli has it, with over 4,200 square feet of cozy living space, 5 bedrooms, and 3.5 bathrooms. When entering the Tivoli, the impressive exterior with its wraparound front porch is met by an equally impressive two-story foyer, followed by a coffered formal dining room. The great room, kitchen, and breakfast room share one large space, and there is a separate bonus room, loft, and office upstairs. The Tivoli's chef's kitchen offers a sink island with seating, upgraded appliance package, and a convenient walk-in pantry. Privately situated, the master suite on main features a freestanding tub, walk-in tile shower, dual vanities, and a separate toilet closet. The master suite also has a large walk-in closet. A guest suite with a connected full bath and walk-in closet completes the main level. Upstairs, there are two bedrooms, each with a walk-in closet, and three bathrooms. The expansive covered back porch is perfect for evening relaxation!

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