101 Howard Ave, Adamsville, AL

$128,500

Rent Rate: $1,050 | $297 Monthly Cashflow
3 Beds 2 Baths 808 Sq Ft Garage/Carport: N/A
Built in 1965 Lot Size: ~.62 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $128,500
  • Rent Range: $1000-$1100
  • Rent Used In Calculations: $1,050
  • Annual Taxes: $1,208
  • Annual Insurance: $627
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $10,135
  • Annual Net Income (finance 25% 30yr): $3,569

Leveraged Cash-on-Cash

  • 1 Year: $3,568.52
  • 5 Year: $4,876.01
  • 15 Year: $8,811.26

Cap Rate

  • 1 Year: 7.89%
  • 5 Year: 8.88%
  • 15 Year: 11.93%

Capital Appreciation

  • 10 Year: $38,550
  • 20 Year: $77,100
  • 30 Year: $115,650
Call Now