120 Pecan Lane, Hayden, AL

$177,000

Rent Rate: $1,325 | $365 Monthly Cashflow
3 Beds 2 Baths 1,334 Sq Ft Garage/Carport: N/A
Built in 1967 Lot Size: ~.2 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $177,000
  • Rent Range: $1275-$1375
  • Rent Used In Calculations: $1,325
  • Annual Taxes: $752
  • Annual Insurance: $932
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,421
  • Annual Net Income (finance 25% 30yr): $4,376

Leveraged Cash-on-Cash

  • 1 Year: $4,376.12
  • 5 Year: $6,105.31
  • 15 Year: $11,315.71

Cap Rate

  • 1 Year: 7.58%
  • 5 Year: 8.53%
  • 15 Year: 11.47%

Capital Appreciation

  • 10 Year: $53,100
  • 20 Year: $106,200
  • 30 Year: $159,300
Call Now