Trace (Covered Back Porch) Plan, Firefly, Opelika, AL, 36801 | $408/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1957 sft

2002 Stephanie Ct, Auburn, AL, 36830

2 Bed
3 Bath
1168 sft

3254 Hamlet Dr #19, Opelika, AL, 36804

3 Bed
2 Bath
1480 sft

51 Lee Road 2191, Salem, AL, 36874

4 Bed
2 Bath
1320 sft

70 Barbershop Rd, Smiths Station, AL, 36877

Nearby investment properties with comparable prices

3 Bed
2 Bath
1369 sft

889 Hollins Rd, Auburn, AL, 36830

3 Bed
2 Bath
1353 sft

3 Shropshire Dr, Auburn, AL, 36832

Limestone Plan, Woodward Oaks Arrowhead Phase I

3 Bed
2 Bath
1353 sft

Limestone Plan, Woodward Oaks Arrowhead Phase I, Auburn, AL, 36830

Limestone Plan, Mimms Trail Phase 12 Nest

3 Bed
2 Bath
1353 sft

Limestone Plan, Mimms Trail Phase 12 Nest, 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

Investment property for sale in Opelika at Trace (Covered Back Porch) Plan, Firefly, Opelika, AL, 36801 listed at $341,526 pairs $2,336/mo rent with a $1,672/mo payment to leave $408/mo cash flow. Total monthly income runs $2,336/mo, and annual cash flow reaches $4,894/yr on $113,216 cash to close. Return on cash invested measures 24.23% in year one, and rental yield registers 8.21% at a $341,526 basis. Equity gained on principal adds $2,204/yr, and annual property appreciation at 5% supports $94,357 by year five. Five-year ROI tracks 125.31% and total cumulative return in cash totals $141,869. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,336/mo property income relative to a $1,672/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 36801, Opelika, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,929 (100%)
Owner Occupied HU	6,174 (51.8%)
Renter Occupied HU	4,873 (40.9%)
Vacant Housing Units	882 ( 7.4%)
Median Home Value	$257,616
Average Home Value	$280,849