Winston Plan, Woodward Oaks Arrowhead Phase I, Auburn, AL, 36830 | $988/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

2 Bed
2 Bath
1419 sft

620 Thornberry Dr, Auburn, AL, 36830

3 Bed
2 Bath
1421 sft

1011 Staley Ave, Opelika, AL, 36801

3 Bed
2 Bath
1461 sft

Hardaway Plan, Laurel Lakes, Opelika, AL, 36804

2 Bed
2 Bath
1255 sft

The Telford Plan, Fox Run Village, Opelika, AL, 36801

Nearby investment properties with comparable prices

2 Bed
3 Bath
1192 sft

3281 Hamlet Loop, Opelika, AL, 36804

3 Bed
2 Bath
1330 sft

208 Byrd Ave, Opelika, AL, 36801

Briston - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio

3 Bed
2 Bath
1785 sft

Briston - Structure Only on Customer's Land Plan, Opelika Sales and Design Studio, Opelika, AL, 36804

2 Bed
2 Bath
1183 sft

Duette 3A Plan, Fox Run Village, 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

Investment property for sale in Auburn at Winston Plan, Woodward Oaks Arrowhead Phase I, Auburn, AL, 36830 offers a 10.7% rental yield on a $302,000 purchase with $2,692/mo rent. Total monthly income registers $2,692/mo, and a $1,478/mo payment leaves $988/mo available for distribution. Annual cash flow reaches $11,850/yr on $100,113 to close, and return on cash invested stands at 31.75% in year one. Equity gained on principal adds $1,949/yr while 5% annual appreciation supports $83,437 over five years. Portfolio math shows five-year ROI at 165.62% and total cumulative return in cash at $165,808. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,692/mo property income against a $1,478/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

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