1623 26th Ave N, Hueytown, AL

$137,500

Rent Rate: $1,095 | 11.13% ROI (leveraged)
2 Beds 1 Baths 1,004 Sq Ft Garage/Carport: N/A
Built in 1935 Lot Size: ~.32 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Completed!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $137,500
  • Rent Range: $1045-$1145
  • Rent Used In Calculations: $1,095
  • Annual Taxes: $1,115
  • Annual Insurance: $813
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $10,555
  • Annual Net Income (finance 20% 30yr): $3,060

Leveraged Cash-on-Cash

  • 1 Year: $3,060.19
  • 5 Year: $4,421.90
  • 15 Year: $8,520.26

Cap Rate

  • 1 Year: 7.68%
  • 5 Year: 8.64%
  • 15 Year: 11.61%

Capital Appreciation

  • 10 Year: $41,250
  • 20 Year: $82,500
  • 30 Year: $123,750
Call Now