3419 Glen Park Dr NW, Huntsville, AL

$338,000

1: Rent Rate: $1,250 | 9.80% ROI (leveraged)
2: Rent Rate: $1,250 | 9.80% ROI (leveraged)
  • 1:
  • 3 beds
  • 1.5 baths
  • 1,206 sq ft
  • 2:
  • 3 beds
  • 1.5 baths
  • 1,206 sq ft
Garage/Carport: N/A
Built in 1960 Lot Size: ~.22 Acres Basement: N/A
Projected Completion Date: Completed!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $338,000
  • Rent Range: $2450-$2550
  • Rent Used In Calculations: $1,250
  • Annual Taxes: $1,995
  • Annual Insurance: $1,459
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $25,046
  • Annual Net Income (finance 20% 30yr): $6,622

Leveraged Cash-on-Cash

  • 1 Year: $6,622.38
  • 5 Year: $9,850.29
  • 15 Year: $19,574.15

Cap Rate

  • 1 Year: 7.41%
  • 5 Year: 8.34%
  • 15 Year: 11.21%

Capital Appreciation

  • 10 Year: $47,209
  • 20 Year: $128,932
  • 30 Year: $270,400
Call Now