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 202 Graham Cir, Auburn, AL, 36830 priced at $405,900 pairs $2,527/mo rent with $236/mo cash flow after a $1,987/mo payment. Total monthly income equals $2,527/mo, and annual cash flow comes to $2,827/yr on $134,556 invested. Return on cash invested is 22.01% in year one, and rental yield stands at 7.47% on a $405,900 basis. Equity gained on principal adds $2,619/yr, and 5% annual appreciation accumulates to $112,143 by year five. Five-year ROI measures 113.4% and total cumulative return in cash reaches $152,588. For financing, Ziffy Mortgage’s DSCR program evaluates $2,527/mo property income against a $1,987/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.28 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 | $405,900 |
| 2024-12-07 | Listed for sale | $404,400 |
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: #172669
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.
