








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 Stallworth Plan, The Silos at Conway, Auburn, AL, 36830 priced at $620,499 converts $5,868/mo rent into $2,366/mo cash flow after a $3,037/mo obligation. Total monthly income equals $5,868/mo, and annual cash flow totals $28,388/yr on $204,144 invested. Return on cash invested prints 33.97% in year one, and rental yield reads 11.35% against a $620,499 entry. Equity gained on principal adds $4,004/yr, while 5% annual appreciation compiles into $171,432 by year five. Five-year ROI reaches 177.47% and total cumulative return in cash sums $362,296. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,868/mo property income covering a $3,037/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-03-06 | Price change | $620,499 |
| 2025-02-10 | Price change | $617,999 |
| 2025-02-04 | Price change | $614,199 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Shannon Baker • Stone Martin Builders
Mls Name: Stone Martin Builders
Mls Provider:
Mls ID: #N/A