Toccoa Plan, Lakemont Village, Cropwell, AL, 35054 | $568/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2300 sft

15 County Road 12, Odenville, AL, 35120

3 Bed
3 Bath
1484 sft

86 River Grass Dr, Lincoln, AL, 35096

3 Bed
3 Bath
1484 sft

116 River Grass Dr, Lincoln, AL, 35096

3 Bed
3 Bath
1484 sft

245 Driftwood Ln, Lincoln, AL, 35096

Nearby investment properties with comparable prices

3 Bed
2 Bath
1466 sft

175 Elm St, Pell City, AL, 35125

4 Bed
3 Bath
1965 sft

96 Griffin Dr, Childersburg, AL, 35044

3 Bed
2 Bath
1340 sft

130 Elm St, Pell City, AL, 35125

3 Bed
2 Bath
1380 sft

155 Earl Owens Dr, Odenville, AL, 35120

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

Rental property for sale in Cropwell at Toccoa Plan, Lakemont Village, Cropwell, AL, 35054 offers $2,131/mo rent that, after a $1,355/mo payment, leaves $568/mo cash flow. Total monthly income is $2,131/mo, and annual cash flow is $6,820/yr on $91,776 cash. Return on cash invested measures 27.34% in year one, and rental yield stands at 9.24% at a $276,850 entry. Equity gained on principal adds $1,786/yr while 5% annual appreciation compounds into $76,489 by year five. Five-year ROI records 142.02% and total cumulative return in cash reaches $130,336. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,131/mo property income versus a $1,355/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 35054, Cropwell, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,273 (100%)
Owner Occupied HU	1,551 (68.2%)
Renter Occupied HU	278 (12.2%)
Vacant Housing Units	444 (19.5%)
Median Home Value	$328,886
Average Home Value	$330,409