225 5th Ave NW, Decatur, AL

$183,000

Rent Rate: $1,325 | $376 Monthly Cashflow
3 Beds 2 Baths 1,496 Sq Ft Garage/Carport: N/A
Built in 1929 Lot Size: ~.16 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 1/26/2026
Download IPD Download Market File

Property Calculations

  • Purchase Price: $183,000
  • Rent Range: $1275-$1375
  • Rent Used In Calculations: $1,325
  • Annual Taxes: $331
  • Annual Insurance: $916
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,858
  • Annual Net Income (finance 25% 30yr): $4,507

Leveraged Cash-on-Cash

  • 1 Year: $4,506.52
  • 5 Year: $6,290.56
  • 15 Year: $11,670.11

Cap Rate

  • 1 Year: 7.57%
  • 5 Year: 8.52%
  • 15 Year: 11.45%

Capital Appreciation

  • 10 Year: $54,900
  • 20 Year: $109,800
  • 30 Year: $164,700
Call Now