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 3869 Falcon Crest Ct, Auburn, AL, 36830 priced at $500,000 pairs $4,583/mo rent with $1,740/mo cash flow after a $2,447/mo payment. Total monthly income equals $4,583/mo, and annual cash flow comes to $20,882/yr on $165,750 invested. Return on cash invested is 32.51% in year one, and rental yield stands at 11% on a $500,000 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,141 by year five. Five-year ROI measures 169.75% and total cumulative return in cash reaches $281,360. For financing, Ziffy Mortgage’s DSCR program evaluates $4,583/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1997
0.42 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 |
|---|---|---|
| 2025-03-19 | Listed for sale | $500,000 |
| 2023-09-15 | Listing removed | N/A |
| 2023-07-16 | Price change | $499,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-20 | $2250.64 | 8.83% | $42,660 | 8.60% |
| 2022-03-20 | $2068.12 | 9.06% | $39,280 | 8.81% |
| 2021-03-20 | $1896.40 | -3.14% | $36,100 | -3.06% |
Listed by: RYAN EDWARDS ANNIE WILLIAMS TEAM • BERKSHIRE HATHAWAY HOMESERVICES
Mls Name: LCMLS
Mls ID: #173920
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.
