Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Auburn at 1 Rutland Rd, Auburn, AL, 36832 priced at $364,000 pairs $2,160/mo rent with $105/mo cash flow after a $1,782/mo payment. Total monthly income equals $2,160/mo, and annual cash flow comes to $1,260/yr on $120,666 invested. Return on cash invested is 20.95% in year one, and rental yield stands at 7.12% on a $364,000 basis. Equity gained on principal adds $2,349/yr, and 5% annual appreciation accumulates to $100,566 by year five. Five-year ROI measures 107.73% and total cumulative return in cash reaches $129,989. For financing, Ziffy Mortgage’s DSCR program evaluates $2,160/mo property income against a $1,782/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36832, Auburn, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,078 (100%) |
| Owner Occupied HU | 5,793 (36.0%) |
| Renter Occupied HU | 8,478 (52.7%) |
| Vacant Housing Units | 1,807 (11.2%) |
| Median Home Value | $295,260 |
| Average Home Value | $326,059 |
Residential
14,385
Single Family
7,132
Multi-Family
7,253
Businesses
386
Date | Event | Price |
|---|---|---|
| 2025-01-15 | Listed for sale | $364,000 |
| 2024-08-25 | Listing removed | N/A |
| 2024-06-02 | Price change | $348,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: CHRISTINA WRIGHT • HARRIS DOYLE HOMES
Mls Name: LCMLS
Mls ID: #173073
Disclaimer: The data relating to real estate for sale on this web-site comes in part from the Internet Data Exchange Program of Lee County Association of REALTORS. Information is deemed reliable but is not guaranteed.
