13430 Murry St, Vance, AL

$161,000

Rent Rate: $1,200 | 9.92% ROI (leveraged)
4 Beds 2 Baths 1,346 Sq Ft Garage/Carport: 2-Car
Built in 1991 Lot Size: ~.31 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $161,000
  • Rent Range: $1150-$1250
  • Rent Used In Calculations: $1,200
  • Annual Taxes: $580
  • Annual Insurance: $879
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $12,221
  • Annual Net Income (finance 20% 30yr): $3,994

Leveraged Cash-on-Cash

  • 1 Year: $3,993.74
  • 5 Year: $5,568.10
  • 15 Year: $10,312.55

Cap Rate

  • 1 Year: 7.59%
  • 5 Year: 8.54%
  • 15 Year: 11.48%

Capital Appreciation

  • 10 Year: $48,300
  • 20 Year: $96,600
  • 30 Year: $144,900
Call Now