14101 AL Highway 101, Town Creek, AL

$137,000

Rent Rate: $1,025 | 8.33% 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: 10/21/2024
Download IPD Download Market File

Property Calculations

  • Purchase Price: $137,000
  • 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): $2,281

Leveraged Cash-on-Cash

  • 1 Year: $2,281.44
  • 5 Year: $3,567.32
  • 15 Year: $7,362.40

Cap Rate

  • 1 Year: 7.12%
  • 5 Year: 8.01%
  • 15 Year: 10.76%

Capital Appreciation

  • 10 Year: $19,135
  • 20 Year: $52,259
  • 30 Year: $109,600
Call Now