38 Taylor Rd, Jasper, AL

$181,000

Rent Rate: $1,450 | $366 Monthly Cashflow
4 Beds 2 Baths 1,900 Sq Ft Garage/Carport: N/A
Built in 1978 Lot Size: ~.40 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 10/23/2025
Download IPD

Property Calculations

  • Purchase Price: $181,000
  • Rent Range: $1400-$1500
  • Rent Used In Calculations: $1,450
  • Annual Taxes: $1,598
  • Annual Insurance: $1,288
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,644
  • Annual Net Income (finance 25% 30yr): $4,395

Leveraged Cash-on-Cash

  • 1 Year: $4,394.72
  • 5 Year: $6,156.12
  • 15 Year: $11,454.29

Cap Rate

  • 1 Year: 7.54%
  • 5 Year: 8.48%
  • 15 Year: 11.40%

Capital Appreciation

  • 10 Year: $54,300
  • 20 Year: $108,600
  • 30 Year: $162,900
Call Now