Logan Plan, The Parkway at Woodward Oaks, Auburn, AL, 36930 | $939/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2698 sft

73 Janes Way, Dadeville, AL, 36853

3 Bed
3 Bath
2371 sft

Sherfield Plan, Oak Creek, Auburn, AL, 36830

5 Bed
4 Bath
2418 sft

The River Plan, Hunters Hill, Auburn, AL, 36830

4 Bed
3 Bath
2187 sft

Middleton - Atlanta Plan, The Preserve, Auburn, AL, 36830

Nearby investment properties with comparable prices

5 Bed
5 Bath
3054 sft

Huddlestone II Plan, Hidden Lakes, Opelika, AL, 36801

4 Bed
4 Bath
2934 sft

Filmore Plan, Hidden Lakes, Opelika, AL, 36801

5 Bed
5 Bath
3900 sft

34 Malloy Rd, Salem, AL, 36874

2 Bed
2 Bath
1565 sft

3022 Yards Ln, Opelika, AL, 36801

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 Logan Plan, The Parkway at Woodward Oaks, Auburn, AL, 36930 priced at $580,000 pairs $4,213/mo rent with $939/mo cash flow after a $2,839/mo payment. Total monthly income equals $4,213/mo, and annual cash flow comes to $11,268/yr on $190,820 invested. Return on cash invested is 25.97% in year one, and rental yield stands at 8.72% on a $580,000 basis. Equity gained on principal adds $3,743/yr, and 5% annual appreciation accumulates to $160,243 by year five. Five-year ROI measures 134.56% and total cumulative return in cash reaches $256,761. For financing, Ziffy Mortgage’s DSCR program evaluates $4,213/mo property income against a $2,839/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA