1512 5th Ave N, Bessemer, AL

$178,500

Rent Rate: $1,350 | $345 Monthly Cashflow
4 Beds 2 Baths 1,504 Sq Ft Garage/Carport: N/A
Built in 1918 Lot Size: ~.23 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 3/12/2026
Download IPD Download Market File

Property Calculations

  • Purchase Price: $178,500
  • Rent Range: $1300-$1400
  • Rent Used In Calculations: $1,350
  • Annual Taxes: $1,099
  • Annual Insurance: $1,035
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,256
  • Annual Net Income (finance 25% 30yr): $4,134

Leveraged Cash-on-Cash

  • 1 Year: $4,134.47
  • 5 Year: $5,843.80
  • 15 Year: $10,990.62

Cap Rate

  • 1 Year: 7.43%
  • 5 Year: 8.36%
  • 15 Year: 11.23%

Capital Appreciation

  • 10 Year: $53,550
  • 20 Year: $107,100
  • 30 Year: $160,650
Call Now