49 1st Ave SE, Graysville, AL

$159,500

Rent Rate: $1,195 | 10.40% ROI (leveraged)
3 Beds 2 Baths 1,112 Sq Ft Garage/Carport: N/A
Built in 1950 Lot Size: ~.13 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Completed
Download IPD Download Market File

Property Calculations

  • Purchase Price: $159,500
  • Rent Range: $1145-$1245
  • Rent Used In Calculations: $1,195
  • Annual Taxes: $650
  • Annual Insurance: $962
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $12,011
  • Annual Net Income (finance 20% 30yr): $3,317

Leveraged Cash-on-Cash

  • 1 Year: $3,317.01
  • 5 Year: $4,864.85
  • 15 Year: $9,527.96

Cap Rate

  • 1 Year: 7.53%
  • 5 Year: 8.48%
  • 15 Year: 11.39%

Capital Appreciation

  • 10 Year: $47,850
  • 20 Year: $95,700
  • 30 Year: $143,550
Call Now