4416 Foxwood Dr SE, Decatur, AL

$287,000

Rent Rate: $1,875 | $304 Monthly Cashflow
4 Beds 2 Baths 1,673 Sq Ft Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.33 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 10/31/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $287,000
  • Rent Range: $1825-$1925
  • Rent Used In Calculations: $1,875
  • Annual Taxes: $2,350
  • Annual Insurance: $706
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $18,319
  • Annual Net Income (finance 25% 30yr): $3,653

Leveraged Cash-on-Cash

  • 1 Year: $3,653.01
  • 5 Year: $6,015.52
  • 15 Year: $13,128.22

Cap Rate

  • 1 Year: 6.38%
  • 5 Year: 7.18%
  • 15 Year: 9.65%

Capital Appreciation

  • 10 Year: $86,100
  • 20 Year: $172,200
  • 30 Year: $258,300
Call Now