Wallace Plan, Village at WaterfordOpelikaAL36804
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
Investment property for sale in Opelika at Wallace Plan, Village at Waterford, Opelika, AL, 36804 listed at $272,990 pairs $2,682/mo rent with a $1,336/mo payment to leave $1,141/mo cash flow. Total monthly income runs $2,682/mo, and annual cash flow reaches $13,695/yr on $90,496 cash to close. Return on cash invested measures 35.04% in year one, and rental yield registers 11.79% at a $272,990 basis. Equity gained on principal adds $1,762/yr, and annual property appreciation at 5% supports $75,422 by year five. Five-year ROI tracks 183.33% and total cumulative return in cash totals $165,904. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,682/mo property income relative to a $1,336/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: 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
