3737 Main St, Adamsville, AL

$175,000

Rent Rate: $1,250 | $306 Monthly Cashflow
3 Beds 2 Baths 1,170 Sq Ft Garage/Carport: Carport
Built in 1940 Lot Size: ~.40 Acres Basement: Unfinished Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $175,000
  • Rent Range: $1200-$1300
  • Rent Used In Calculations: $1,250
  • Annual Taxes: $800
  • Annual Insurance: $841
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $12,609
  • Annual Net Income (finance 25% 30yr): $3,666

Leveraged Cash-on-Cash

  • 1 Year: $3,666.27
  • 5 Year: $5,291.01
  • 15 Year: $10,186.21

Cap Rate

  • 1 Year: 7.21%
  • 5 Year: 8.11%
  • 15 Year: 10.90%

Capital Appreciation

  • 10 Year: $52,500
  • 20 Year: $105,000
  • 30 Year: $157,500
Call Now