1724 25th Ave N, Hueytown, AL

$178,000

Rent Rate: $1,385 | 9.04% ROI (leveraged)
4 Beds 2 Baths 1,456 Sq Ft Garage/Carport: N/A
Built in 1940 Lot Size: ~.49 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 3/28/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $178,000
  • Rent Range: $1335-$1435
  • Rent Used In Calculations: $1,385
  • Annual Taxes: $1,190
  • Annual Insurance: $1,014
  • HOA Fees: 0
  • Property Management Fees: 9%
  • Annual Net Income (cash): $12,920
  • Annual Net Income (finance 20% 30yr): $3,218

Leveraged Cash-on-Cash

  • 1 Year: $3,217.82
  • 5 Year: $4,923.60
  • 15 Year: $9,953.71

Cap Rate

  • 1 Year: 7.26%
  • 5 Year: 8.17%
  • 15 Year: 10.98%

Capital Appreciation

  • 10 Year: $53,400
  • 20 Year: $106,800
  • 30 Year: $160,200
Call Now