1958 McCutcheon Rd, Birmingham, AL

$148,000

Rent Rate: $1,150 | 11.25% ROI (leveraged)
3 Beds 2 Baths 1,050 Sq Ft Garage/Carport: Carport
Built in 1968 Lot Size: ~.20 Acres Basement: N/A
Projected Completion Date: 8/23/2024
Download IPD Download Market File

Property Calculations

  • Purchase Price: $148,000
  • Rent Range: $1100-$1200
  • Rent Used In Calculations: $1,150
  • Annual Taxes: $751
  • Annual Insurance: $961
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $11,398
  • Annual Net Income (finance 20% 30yr): $3,331

Leveraged Cash-on-Cash

  • 1 Year: $3,330.85
  • 5 Year: $4,800.23
  • 15 Year: $9,225.54

Cap Rate

  • 1 Year: 7.70%
  • 5 Year: 8.67%
  • 15 Year: 11.65%

Capital Appreciation

  • 10 Year: $20,671
  • 20 Year: $56,455
  • 30 Year: $118,400
Call Now