Bainbridge II Plan, The Silos at Conway, Auburn, AL, 36830 | $1,880/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 | $1,880/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3094 sft

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

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
5 Bath
3670 sft

Mayfair 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

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 offers $5,041/mo rent that, after a $2,741/mo payment, leaves $1,880/mo cash flow. Total monthly income is $5,041/mo, and annual cash flow is $22,560/yr on $184,240 cash. Return on cash invested measures 32.31% in year one, and rental yield stands at 10.8% at a $559,999 entry. Equity gained on principal adds $3,614/yr while 5% annual appreciation compounds into $154,717 by year five. Five-year ROI records 168.55% and total cumulative return in cash reaches $310,541. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,041/mo property income versus a $2,741/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The "Bainbridge II" Plan is perfect for those who prefer elegance and space. This 5 bedroom, 4 bathroom plan features a sweeping great room and kitchen area that is perfect for cooking while also entertaining. A separate dining room is located at the front of the house connecting to the elegant foyer entry flowing into the open kitchen and great room. The kitchen features an attractive granite island that has plenty of seating space perfect for serving food while also entertaining guest in the great room. The grand primary suite provides a large private space along with a connecting bathroom complete with double vanity, separate shower, soaking tub and abundant storage space in the large walk in closet and linen closet. Three more bedrooms complete this floor plan, all with plentiful closet space along with two full bathrooms. The 2nd floor features a large bonus room with sitting area, a full bath & closet. This well laid floor plan can accommodate the space needed for a big family all in the space of one floor.

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