485 7th Ave SW, Graysville, AL

$179,000

Rent Rate: $1,345 | $338 Monthly Cashflow
4 Beds 2 Baths 1,616 Sq Ft Garage/Carport: Carport
Built in 1955 Lot Size: ~.46 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 12/15/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $179,000
  • Rent Range: $1295-$1395
  • Rent Used In Calculations: $1,345
  • Annual Taxes: $1,033
  • Annual Insurance: $1,099
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,201
  • Annual Net Income (finance 25% 30yr): $4,053

Leveraged Cash-on-Cash

  • 1 Year: $4,052.64
  • 5 Year: $5,754.90
  • 15 Year: $10,880.37

Cap Rate

  • 1 Year: 7.37%
  • 5 Year: 8.30%
  • 15 Year: 11.15%

Capital Appreciation

  • 10 Year: $53,708
  • 20 Year: $107,415
  • 30 Year: $161,123
Call Now