140 Flintlock Way, New Market, AL

$270,000

Rent Rate: $1,925 | $418 Monthly Cashflow
4 Beds 2.5 Baths 1,912 Sq Ft Garage/Carport: 2-Car
Built in 2025 Lot Size: ~.34 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $270,000
  • Rent Range: $1875-$1975
  • Rent Used In Calculations: $1,925
  • Annual Taxes: $2,365
  • Annual Insurance: $764
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $18,816
  • Annual Net Income (finance 25% 30yr): $5,019

Leveraged Cash-on-Cash

  • 1 Year: $5,018.73
  • 5 Year: $7,445.30
  • 15 Year: $14,750.97

Cap Rate

  • 1 Year: 6.97%
  • 5 Year: 7.84%
  • 15 Year: 10.54%

Capital Appreciation

  • 10 Year: $81,000
  • 20 Year: $162,000
  • 30 Year: $243,000
Call Now