2617 Trafford County Line Rd, Trafford, AL

$161,500

Rent Rate: $1,265 | 9.23% ROI (leveraged)
3 Beds 2 Baths 1,680 Sq Ft Garage/Carport: N/A
Built in 1900 Lot Size: ~.72 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 4/30/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $161,500
  • Rent Range: $1215-$1315
  • Rent Used In Calculations: $1,265
  • Annual Taxes: $1,038
  • Annual Insurance: $990
  • HOA Fees: 0
  • Property Management Fees: 9%
  • Annual Net Income (cash): $11,786
  • Annual Net Income (finance 20% 30yr): $2,983

Leveraged Cash-on-Cash

  • 1 Year: $2,982.80
  • 5 Year: $4,538.90
  • 15 Year: $9,127.40

Cap Rate

  • 1 Year: 7.30%
  • 5 Year: 8.21%
  • 15 Year: 11.04%

Capital Appreciation

  • 10 Year: $48,450
  • 20 Year: $96,900
  • 30 Year: $145,350
Call Now