18157 Hightower Rd, Athens, AL

$177,000

Rent Rate: $1,350 | $365 Monthly Cashflow
3 Beds 2 Baths 1,100 Sq Ft Garage/Carport: Carport
Built in 1930 Lot Size: ~.5 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 12/31/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $177,000
  • Rent Range: $1300-$1400
  • Rent Used In Calculations: $1,350
  • Annual Taxes: $1,156
  • Annual Insurance: $806
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,428
  • Annual Net Income (finance 25% 30yr): $4,383

Leveraged Cash-on-Cash

  • 1 Year: $4,383.12
  • 5 Year: $6,114.04
  • 15 Year: $11,327.44

Cap Rate

  • 1 Year: 7.59%
  • 5 Year: 8.54%
  • 15 Year: 11.48%

Capital Appreciation

  • 10 Year: $53,100
  • 20 Year: $106,200
  • 30 Year: $159,300
Call Now