205 Avalon Way, Clanton, AL

$219,000

Rent Rate: $1,495 | $253 Monthly Cashflow
3 Beds 2 Baths 1,613 Sq Ft Garage/Carport: 2-Car
Built in 2022 Lot Size: ~.25 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $219,000
  • Rent Range: $1445-$1545
  • Rent Used In Calculations: $1,495
  • Annual Taxes: $2,216
  • Annual Insurance: $600
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $14,227
  • Annual Net Income (finance 25% 30yr): $3,036

Leveraged Cash-on-Cash

  • 1 Year: $3,035.88
  • 5 Year: $4,871.97
  • 15 Year: $10,396.33

Cap Rate

  • 1 Year: 6.50%
  • 5 Year: 7.31%
  • 15 Year: 9.83%

Capital Appreciation

  • 10 Year: $65,700
  • 20 Year: $131,400
  • 30 Year: $197,100
Call Now