5117 Bankhead Highway, Adamsville, AL

$172,500

Rent Rate: $1,350 | 10.14% ROI (leveraged)
4 Beds 2 Baths 1,100 Sq Ft Garage/Carport: N/A
Built in 1950 Lot Size: ~.24 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $172,500
  • Rent Range: $1300-$1400
  • Rent Used In Calculations: $1,350
  • Annual Taxes: $1,150
  • Annual Insurance: $1,053
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,187
  • Annual Net Income (finance 20% 30yr): $4,372

Leveraged Cash-on-Cash

  • 1 Year: $4,372.08
  • 5 Year: $6,072.74
  • 15 Year: $11,192.86

Cap Rate

  • 1 Year: 7.64%
  • 5 Year: 8.60%
  • 15 Year: 11.56%

Capital Appreciation

  • 10 Year: $51,750
  • 20 Year: $103,500
  • 30 Year: $155,250
Call Now