OFF_MARKETExcellent Deal55 days on market

2567 Bent Creek Rd

2567 Bent Creek Rd, Auburn, AL 36830, Auburn, AL 36830
$664,500

Listing Price

Property image 1
2567 Bent Creek Rd, Auburn, AL 36830
Loc: Auburn, AL
Days Listed
55
Tax Assessed
$433k
Lot Size
0.82 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

10

Auburn Early Education Center

K-2
2.8 mi away
10

Auburn Junior High School

8-9
2.3 mi away
7

Auburn High School

10-12
1.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.68%
Total ROI
28.0%
Cash Flow
$891/mo
DSCR
1.27
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-22Price change$664,500$181
2026-04-16Price change$685,000$187
2026-02-23Price change$695,000$189
2026-01-16Listed for sale$725,000$197
2024-09-10Sold$435,000$118

Tax History

YearProperty TaxTax Assessment
2025$4,676.4$86,600
2024$4,676.4$86,600
2023$1,950.2$43,320
2022$1,738.35$38,860
2021$1,671.85$37,460
2020$1,445.75$32,700
2019$1,578.75$35,500
2018$1,450.5$32,800
2015$1,450.5$30,820
2014$1,356.45$30,820
2013$0$32,140
2012$0$31,580
2011$0$32,720
2010$0$32,720
2009$0$39,140
2008$0$39,140
2005$0$33,920
2004$0$31,700
2003$0$27,740
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,671
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $664,500Rent Basis: Modeled Estimate ($5,316/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $194/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.77%

NOI: $45,016/yr

Cash-on-Cash Yield
2.4%

On $152,835 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+106.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.41% of basis)-$148/mo
Homeowner / Hazard Insurance-$194/mo
Vacancy Reserve (5% of rent)-$266/mo
Repairs & Maintenance (10% of rent)-$532/mo
Property Management (8% of rent)-$425/mo
Total Pure Operating Expenses-$1,565/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,316/mo
Less: Operating Expenses-$1,565/mo
Net Operating Income (NOI)+$3,751/mo
Less: Debt Service (30yr @ 6.75%)-$3,448/mo
Net Cash Flow
$303/mo
$3,641/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Auburn.

2567 Bent Creek Rd | Auburn, AL | Haven AI Analysis | Haven by ScoutHavens