Bainbridge II Plan, The Silos at Conway, Auburn, AL, 36830 | $1,416/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

Bainbridge II Plan, The Silos at Conway, Auburn, AL, 36830 | $1,416/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3160 sft

Alexandria II Plan, The Silos at Conway, Z5tw2n Auburn, AL, 36830

5 Bed
5 Bath
3670 sft

Mayfair Plan, The Silos at Conway, Auburn, AL, 36830

5 Bed
4 Bath
4744 sft

Highland Plan, The Silos at Conway, Auburn, AL, 36830

5 Bed
4 Bath
4275 sft

Summerville Plan, The Silos at Conway, Auburn, AL, 36830

Nearby investment properties with comparable prices

Morningside II Plan, The Silos at Conway

4 Bed
4 Bath
3489 sft

Morningside II Plan, The Silos at Conway, Auburn, AL, 36830

5 Bed
4 Bath
3489 sft

Bainbridge II Plan, The Silos at Conway, Auburn, AL, 36830

5 Bed
4 Bath
3721 sft

Walden Plan, The Silos at Conway, Auburn, AL, 36830

5 Bed
4 Bath
3489 sft

Morningside II Plan, The Silos at Conway, 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 Bainbridge II Plan, The Silos at Conway, Auburn, AL, 36830 generates $4,583/mo in rent and, after a $2,746/mo payment, leaves $1,416/mo in cash flow. Total monthly income is $4,583/mo, and annual cash flow is $16,995/yr on $184,569 invested. Return on cash invested sits at 29.27% in year one, and rental yield is 9.8% on a $560,999 entry. Equity gained on principal adds $3,620/yr, while 5% annual appreciation builds toward $154,994 over five years. Five-year ROI reaches 152.29% and total cumulative return in cash sums $281,071. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,583/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Bainbridge II offers refined elegance and spacious living with a layout designed for comfort and entertaining. A formal dining room at the front of the home flows from a graceful foyer into an expansive great room and kitchen, ideal for gatherings. The kitchen features a granite island with seating, perfect for hosting or casual meals. A private retreat offers a large layout, spa-like bath, and generous storage. Additional main-level living areas provide flexibility and function, while an upstairs bonus room with sitting area, full bath, and closet adds even more versatility to this well-planned design.

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