Willow - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $123/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Willow - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $123/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

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

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

4 Bed
4 Bath
2500 sft

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

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

Nearby investment properties with comparable prices

Motivated Seller+ 1 more

6 Bed
4 Bath
3476 sft

2076 S Evergreen Dr, Auburn, AL, 36830

4 Bed
3 Bath
2893 sft

510 Hamilton Hills Dr, Auburn, AL, 36830

3 Bed
3 Bath
2658 sft

282 E Longleaf Dr, Auburn, AL, 36832

4 Bed
3 Bath
2723 sft

1414 Lakeshore Ln, 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 totals $3,143/mo and a $2,619/mo payment preserves $123/mo for cash returns. Annual cash flow comes to $1,473/yr on $176,015 deployed, and return on cash invested reaches 20.9% in year one. Equity gained on principal adds $3,452/yr, and five-year appreciation sums $147,811 alongside rental yield of 7.05%. Five-year ROI measures 107.39% and total cumulative return in cash totals $189,028.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,143/mo property income versus a $2,619/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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 Willow offers nearly 3,700 square feet of comfortable living space with 4 bedrooms and 4.5 bathrooms. Majestic double doors lead you to an inviting foyer and ultimately the main living space - seamlessly connecting the great room, kitchen, and breakfast room. The kitchen boasts ample cabinet space, a spacious island with seating, a chef's appliance package, and a butler's pantry with space for a second refrigerator, as well as a walk-in pantry. From the breakfast room, step onto the vaulted back porch. The master suite is truly fit for royalty, with appointments including a vaulted ceiling, oversized walk-in closet with laundry room access, and an oasis bath with freestanding tub, walk-in shower, dual vanities, and private toilet closet. Upstairs, there is a bonus room, bedroom, and bath ideal for an in-law suite. Ample storage, a private study, and a garage entry foyer with a built-in bench complete the Willow's interior.

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