14101 AL Highway 101, Town Creek, AL

$133,000

Rent Rate: $1,025 | 9.40% ROI (leveraged)
3 Beds 2 Baths 1,316 Sq Ft Garage/Carport: Carport
Built in 1954 Lot Size: ~1.0 Acres Basement: N/A
Projected Completion Date: Completed!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $133,000
  • Rent Range: $975-$1075
  • Rent Used In Calculations: $1,025
  • Annual Taxes: $550
  • Annual Insurance: $894
  • HOA Fees: 0
  • Property Management Fees: 9%
  • Annual Net Income (cash): $9,749
  • Annual Net Income (finance 20% 30yr): $2,499

Leveraged Cash-on-Cash

  • 1 Year: $2,499.47
  • 5 Year: $3,785.35
  • 15 Year: $7,580.43

Cap Rate

  • 1 Year: 7.33%
  • 5 Year: 8.25%
  • 15 Year: 11.09%

Capital Appreciation

  • 10 Year: $18,576
  • 20 Year: $50,734
  • 30 Year: $106,400
Call Now