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 1115 13th St, Auburn, NE, 68305 generates $1,187/mo in rent and, after a $624/mo payment, leaves $326/mo in cash flow. Total monthly income is $1,187/mo, and annual cash flow is $3,913/yr on $42,266 invested. Return on cash invested sits at 29.17% in year one, and rental yield is 11.17% on a $127,500 entry. Equity gained on principal adds $823/yr, while 5% annual appreciation builds toward $35,226 over five years. Five-year ROI reaches 153.37% and total cumulative return in cash sums $64,822. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,187/mo property income rather than buyer’s personal income.
Single Family
Built in 1962
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 68305, Auburn, NE area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,046 (100%) |
| Owner Occupied HU | 1,205 (58.9%) |
| Renter Occupied HU | 573 (28.0%) |
| Vacant Housing Units | 268 (13.1%) |
| Median Home Value | $148,692 |
| Average Home Value | $184,187 |
Residential
1,933
Single Family
1,823
Multi-Family
110
Businesses
237
Date | Event | Price |
|---|---|---|
| 2024-09-16 | Listed for sale | $127,500 |
| 2021-08-05 | Sold | $97,500 |
| 2021-06-11 | Price change | $110,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $1726.90 | 6.13% | $99,030 | 17.75% |
| 2022-10-15 | $1627.16 | 14.08% | $84,100 | N/A |
| 2021-10-15 | $1426.34 | -3.79% | $84,100 | 14.59% |
Listed by: Rachael Marion • Modern Real Estate Consultants
Mls Name: My State MLS
Mls ID: #11342579
