264 Depot Landing RdAuburnGA30011
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Auburn at 264 Depot Landing Rd, Auburn, GA, 30011 priced at $345,365 converts $2,851/mo rent into $749/mo cash flow after a $1,690/mo obligation. Total monthly income equals $2,851/mo, and annual cash flow totals $8,993/yr on $114,489 invested. Return on cash invested prints 27.76% in year one, and rental yield reads 9.91% against a $345,365 entry. Equity gained on principal adds $2,229/yr, while 5% annual appreciation compiles into $95,418 by year five. Five-year ROI reaches 144.85% and total cumulative return in cash sums $165,839. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,851/mo property income covering a $1,690/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30011, Auburn, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,395 (100%) |
| Owner Occupied HU | 6,823 (81.3%) |
| Renter Occupied HU | 1,199 (14.3%) |
| Vacant Housing Units | 373 ( 4.4%) |
| Median Home Value | $360,883 |
| Average Home Value | $395,214 |
Housing Distribution
Address Breakdown
Residential
7,732
Single Family
7,732
Multi-Family
0
Businesses
278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices