3749 Seaside Sparrow Cir, Bessemer, AL

$290,000

Rent Rate: $2,100 | $459 Montlhy Cashflow
4 Beds 2.5 Baths 1,601 Sq Ft Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.16 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $290,000
  • Rent Range: $2050-$2150
  • Rent Used In Calculations: $2,100
  • Annual Taxes: $2,896
  • Annual Insurance: $722
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $20,322
  • Annual Net Income (finance 25% 30yr): $5,503

Leveraged Cash-on-Cash

  • 1 Year: $5,502.71
  • 5 Year: $8,124.20
  • 15 Year: $16,014.85

Cap Rate

  • 1 Year: 7.01%
  • 5 Year: 7.89%
  • 15 Year: 10.60%

Capital Appreciation

  • 10 Year: $87,000
  • 20 Year: $174,000
  • 30 Year: $261,000
Call Now