101 Howard Ave, Adamsville, AL

$128,500

Rent Rate: $1,050 | $280 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: $840
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $9,922
  • Annual Net Income (finance 25% 30yr): $3,356

Leveraged Cash-on-Cash

  • 1 Year: $3,355.52
  • 5 Year: $4,636.27
  • 15 Year: $8,489.08

Cap Rate

  • 1 Year: 7.72%
  • 5 Year: 8.69%
  • 15 Year: 11.68%

Capital Appreciation

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