Winston - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $902/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

Winston - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804 | $902/mo Cash Flow | 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

3 Bed
2 Bath
1924 sft

Hampton Plan, Oak Creek, Auburn, AL, 36830

3 Bed
2 Bath
1926 sft

1726 Vfw Rd, Auburn, AL, 36832

3 Bed
2 Bath
2536 sft

684 Belmonte Dr, Auburn, AL, 36830

3 Bed
3 Bath
2270 sft

1786 Kenai Pass, 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 registers $3,143/mo, and a $1,943/mo payment leaves $902/mo available for distribution. Annual cash flow reaches $10,827/yr on $131,606 to close, and return on cash invested stands at 28.14% in year one. Equity gained on principal adds $2,562/yr while 5% annual appreciation supports $109,684 over five years. Portfolio math shows five-year ROI at 146.27% and total cumulative return in cash at $192,502. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,143/mo property income against a $1,943/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

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. Spanning 2,500 square feet, the Winston offers 4 bedrooms, 3.5 bathrooms, and an open-concept living space. From the grand foyer, you're led to a great room with a vaulted ceiling, which melds effortlessly into a well-equipped kitchen and breakfast area. The kitchen boasts a central island, ample storage, and a handy walk-in pantry. The luxurious master suite presents a vaulted ceiling, an indulgent bath with a freestanding tub and walk-in shower, and a spacious walk-in closet that is connected to the laundry room. On the opposite end of the home lie three additional bedrooms, each designed with generous closet space. Further enhancing the Winston are features like ample storage spaces, a welcoming garage foyer with an entry bench, a spacious laundry room, and a 2-car garage. Complementing the indoor allure are covered front and rear porches, perfect for outdoor relaxation. Inquire today for more information!

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