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% |
Investment property for sale in Auburn at 1118 Rustic Ridge Rd, Auburn, AL, 36830 uses $87,848 cash to close to unlock $6,927/yr annual cash flow and $577/mo monthly cash flow. Total monthly income runs $2,164/mo, and a $1,297/mo payment keeps the spread at $577/mo. Purchase price stands at $265,000, and rental yield measures 9.8% with $2,164/mo rent. Return on cash invested shows 27.79% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 144.9% and total cumulative return in cash records $127,287. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,164/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 1973
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 36830, Auburn, AL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,793 (100%) |
| Owner Occupied HU | 10,311 (43.3%) |
| Renter Occupied HU | 11,800 (49.6%) |
| Vacant Housing Units | 1,682 ( 7.1%) |
| Median Home Value | $376,939 |
| Average Home Value | $438,525 |
Residential
23,254
Single Family
15,954
Multi-Family
7,300
Businesses
1,313
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Sold | $265,000 |
| 2025-05-18 | Pending sale | $269,000 |
| 2025-05-02 | Listed for sale | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-12 | $2151.36 | 4.29% | $39,840 | 4.29% |
| 2022-10-12 | $2062.80 | 31.54% | $38,200 | 31.54% |
| 2021-10-12 | $1568.16 | N/A | $29,040 | N/A |
Listed by: LEE HARRIS • COLDWELL BANKER ALLIANCE
Mls Name: LCMLS
Mls ID: #174727
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.
