4409 Foxwood Dr SE, Decatur, AL

$276,000

Rent Rate: $1,800 | $288 Monthly Cashflow
3 Beds 2 Baths 1,613 Sq Ft Garage/Carport: 2-Car
Built in 2025 Lot Size: ~.22 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 1/26/2026
Download IPD Download Market File

Property Calculations

  • Purchase Price: $276,000
  • Rent Range: $1750-$1850
  • Rent Used In Calculations: $1,800
  • Annual Taxes: $2,250
  • Annual Insurance: $712
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $17,558
  • Annual Net Income (finance 25% 30yr): $3,454

Leveraged Cash-on-Cash

  • 1 Year: $3,454.12
  • 5 Year: $5,718.58
  • 15 Year: $12,535.85

Cap Rate

  • 1 Year: 6.36%
  • 5 Year: 7.16%
  • 15 Year: 9.62%

Capital Appreciation

  • 10 Year: $82,800
  • 20 Year: $165,600
  • 30 Year: $248,400
Call Now