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 201 Graham Cir, Auburn, AL, 36830 generates $2,649/mo in rent and, after a $2,143/mo payment, leaves $178/mo in cash flow. Total monthly income is $2,649/mo, and annual cash flow is $2,131/yr on $145,164 invested. Return on cash invested sits at 21.38% in year one, and rental yield is 7.26% on a $437,900 entry. Equity gained on principal adds $2,826/yr, while 5% annual appreciation builds toward $120,984 over five years. Five-year ROI reaches 110.01% and total cumulative return in cash sums $159,695. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,649/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.25 Acres 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 |
|---|---|---|
| 2025-01-23 | Price change | $437,900 |
| 2024-11-08 | Price change | $436,400 |
| 2024-10-31 | Price change | $441,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: CONNIE LASLEY • DHI REALTY OF ALABAMA
Mls Name: LCMLS
Mls ID: #172332
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.
