139 Flintlock Way, New Market, AL

$259,900

Rent Rate: $1,850 | $415 Monthly Cashflow
4 Beds 2 Baths 1,844 Sq Ft Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.25 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $259,900
  • Rent Range: $1800-$1900
  • Rent Used In Calculations: $1,850
  • Annual Taxes: $2,000
  • Annual Insurance: $831
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $18,259
  • Annual Net Income (finance 25% 30yr): $4,978

Leveraged Cash-on-Cash

  • 1 Year: $4,977.85
  • 5 Year: $7,331.98
  • 15 Year: $14,421.17

Cap Rate

  • 1 Year: 7.03%
  • 5 Year: 7.91%
  • 15 Year: 10.63%

Capital Appreciation

  • 10 Year: $77,970
  • 20 Year: $155,940
  • 30 Year: $233,910
Call Now