123 Bottle Way, Auburn, AL, 36830 | $286/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

123 Bottle Way, Auburn, AL, 36830 | $286/mo Cash Flow | Ziffy

For Sale

Listed for sale today

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2325 sft

1394 Crescent Blvd, Auburn, AL, 36830

3 Bed
3 Bath
2355 sft

Devon Plan, The Preserve, Auburn, AL, 36830

3 Bed
3 Bath
2213 sft

1749 Lois Ln, Auburn, AL, 36830

3 Bed
2 Bath
1701 sft

1531 Fallen Oaks Ct, Auburn, AL, 36830

Nearby investment properties with comparable prices

3 Bed
3 Bath
1700 sft

121 Bottle Way, Auburn, AL, 36830

3 Bed
3 Bath
1700 sft

121 Northgate Blvd, Auburn, AL, 36832

Northgate Townhome Interior Unit with garage Plan, Northgate

3 Bed
3 Bath
1700 sft

Northgate Townhome Interior Unit with garage Plan, Northgate, Auburn, AL, 36830

3 Bed
2 Bath
1414 sft

70 Bottle Way, 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

Rental property for sale in Auburn at 123 Bottle Way, Auburn, AL, 36830 offers $2,400/mo rent that, after a $1,833/mo payment, leaves $286/mo cash flow. Total monthly income is $2,400/mo, and annual cash flow is $3,434/yr on $124,126 cash. Return on cash invested measures 22.68% in year one, and rental yield stands at 7.69% at a $374,438 entry. Equity gained on principal adds $2,416/yr while 5% annual appreciation compounds into $103,450 by year five. Five-year ROI records 116.99% and total cumulative return in cash reaches $145,218. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,400/mo property income versus a $1,833/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

2,613 sqft lot

$N/A/sqft

No HOA

More details about the property

New Pre-Sale opportunity at Northgate Townhome 123 - Estimated build time of 6months. The Townhome Interior Unit is a 3bedroom 2.5bathroom plan with 1car garage that spans across 1700sq ft. As you enter into the home, you enter into the living room that leads to the open concept kitchen and dining area. The kitchen features a large center island and pantry. Across the hall from the kitchen is the powder bathroom. Down the hall you will find a hall closet, access to the primary suite, laundry room.The primary suite features a spacious bedroom and en suite bathroom with a large single vanity and spacious walk-in closet. As you make your way upstairs, you will find two guest bedrooms and a full bathroom. The upstairs also includes walk-in attic space.

Neighborhood Data

Neighborhood data shown for ZIP Code: 36830, Auburn, AL area.

Housing Distribution

Housing Statistics

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