280 Avalon Way, Clanton, AL

$219,000

Rent Rate: $1,575 | $310 Monthly Cashflow
3 Beds 2 Baths 1,613 Sq Ft Garage/Carport: 2-Car
Built in 2022 Lot Size: ~.19 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $219,000
  • Rent Range: $1525-$1625
  • Rent Used In Calculations: $1,575
  • Annual Taxes: $2,337
  • Annual Insurance: $704
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $14,914
  • Annual Net Income (finance 25% 30yr): $3,723

Leveraged Cash-on-Cash

  • 1 Year: $3,722.88
  • 5 Year: $5,647.90
  • 15 Year: $11,439.11

Cap Rate

  • 1 Year: 6.81%
  • 5 Year: 7.66%
  • 15 Year: 10.30%

Capital Appreciation

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