2727 Forestdale Blvd, Adamsville, AL

$188,000

Rent Rate: $1,425 | 9.71% ROI (leveraged)
4 Beds 2 Baths 1,344 Sq Ft Garage/Carport: N/A
Built in 1989 Lot Size: ~.30 Acres Basement: Finished/Unfinished Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $188,000
  • Rent Range: $1375-$1475
  • Rent Used In Calculations: $1,425
  • Annual Taxes: $1,025
  • Annual Insurance: $1,047
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $14,173
  • Annual Net Income (finance 20% 30yr): $4,566

Leveraged Cash-on-Cash

  • 1 Year: $4,566.01
  • 5 Year: $6,392.96
  • 15 Year: $11,895.61

Cap Rate

  • 1 Year: 7.54%
  • 5 Year: 8.49%
  • 15 Year: 11.40%

Capital Appreciation

  • 10 Year: $56,400
  • 20 Year: $112,800
  • 30 Year: $169,200
Call Now