1 / 13

Property Location

121 Mount Moriah Road, Auburn GA 30011

Interactive Map

Open in Google Maps →

List Price $2,900,000

Units 1

Price / Unit $2,900,000

Est. Year 1 Cash Flow $-168,102 after debt service

121 Mount Moriah Road Auburn, GA 30011

Data last updated: August 2, 2026 at 9:46 PM EST

ACTIVE

*19 Acres of Prime Development Land Exceptional Opportunity for Builders & Investor* Developers bring your ideas and suite plans and unlock the potential of this expansive 19-acre tract. Offering a rare blend of natural beauty, strategic location, and development flexibility. With gently rolling terrain, mature trees. This property is perfectly suited for residential subdivision, estate lots, or a thoughtfully planned mixed-use or recreational community. Opportunities of this size and versatility are increasingly scarce. Whether you're planning your next residential community or securing land in a growing corridor, this 19-acre offering delivers both immediate usability and long-term upside. Joint venture opportunities are welcomed!! Let us know how we can make your version come alive. Contact us for surveys, pending testing/plans, zoning information, and development considerations

Investment Notes — Auburn

Located in the Auburn, GA area
Value-add opportunities typically exist through management, renovations, or operational improvements
Rental demand and achievable rents vary significantly by submarket — local market verification is recommended
Actual cash flow depends on occupancy, expenses, financing, and current market conditions

Modeled from FMLS data + Atlanta metro baselines where listing data is incomplete

Price per Unit $2,900,000 Verified

 Est. Year 1 Cash Flow  $-168,102  after debt service (25% down / 7% / 30-yr)  Modeled   

Confidence scores included Latest FMLS data Transparent modeling

Starts from list price and unit count. No rent data in this listing — enter your own rent assumptions below. Override any value to model your own scenario.

Assumptions

Purchase Price List Price

Number of Units

Avg Rent / Unit / Month Enter your estimate

Annual Gross Potential Income Editable

Enter rent per unit or total GPI to model returns

Vacancy Rate Estimated

5.0%

Operating Expense Ratio Estimated

51%

Financing

Down Payment Default 25%

25%

Interest Rate Default 7%

Loan Term Years

30 yrs

Projected Returns

Gross Potential Income —

Effective Gross Income —

Operating Expenses —

Net Operating Income (NOI) —

Asking Cap Rate —

Price Per Unit —

Annual Debt Service —

Year 1 Cash Flow —

Cash-on-Cash Return —

Simplified estimates for Auburn. Actual results depend on real rents, expenses, financing terms, and local market conditions. Service view: Inquire for Details.

Why these numbers can differ from the Metrics Bar & Highlights above

The Metrics Bar and Highlights use the service’s numbers (actual MLS Gross / Opex / NOI / Cap Rate when available, otherwise modeled).
This calculator lets you change every assumption in real time. Once you move any slider or input, the results become your scenario, not the service estimate.
Vacancy, expense ratio, and financing terms here may be more or less aggressive than the service defaults.
Cash flow shown is before income taxes, capital expenditures, and any other non-operating items.

Inquire for Details

Jeff’s Investment Take

Insufficient data for a modeled recommendation. Contact for the rent roll and actuals.

Other Auburn, GA multifamily properties currently available

Multifamily for sale: 718 Hill Street, Forest Park

2 Units

Review Further

$289,000

2.4% Cap -14.4% CoC est

Important Investment Information

Actual MLS Cap Rate is used when present. Gross Income uses rent roll or MLS Gross Income when available, otherwise modeled. Operating expenses use an all-in ratio by property size. Cash-on-cash assumes 25% down, 7% interest, 30-year amortization. All figures are for screening only — verify with current rent roll and expenses.

Some figures shown on this page are estimated because complete rent-roll or operating data was not provided in the listing. Estimated values are clearly marked.

Any estimated or modeled figures represent the independent analysis of Jeff Crowe / Century 21 The Avenues and are not supplied by FMLS or the listing broker.

This website and its content are for informational and educational purposes only. Nothing on this site constitutes financial, investment, tax, or real estate advice. All information is deemed reliable but not guaranteed. You should always conduct your own thorough due diligence, verify all data independently, review the physical condition of the property, and consult with your own qualified attorney, accountant, and investment advisor before making any purchase decision.

MLS ID: 7727777 · Listing courtesy of ERA Sunrise Realty, Jaqulla Gilkes · 678-781-7400

IDX Information Provided by Jeff Crowe · jeffcrowe@c21theavenues.com

FMLS · Updated Daily

Featured Agent