5213 Dogwood Trail, Adamsville, AL

$179,500

Rent Rate: $1,385 | 9.31% ROI (leveraged)
4 Beds 2 Baths 1,572 Sq Ft Garage/Carport: N/A
Built in 1940 Lot Size: ~4.47 Acres Basement: Unfinished
Projected Completion Date: 10/25/2024
Download IPD Download Market File

Property Calculations

  • Purchase Price: $179,500
  • Rent Range: $1335-$1435
  • Rent Used In Calculations: $1,385
  • Annual Taxes: $905
  • Annual Insurance: $1,091
  • HOA Fees: 0
  • Property Management Fees: 9%
  • Annual Net Income (cash): $13,128
  • Annual Net Income (finance 20% 30yr): $3,344

Leveraged Cash-on-Cash

  • 1 Year: $3,344.06
  • 5 Year: $5,075.94
  • 15 Year: $10,186.57

Cap Rate

  • 1 Year: 7.31%
  • 5 Year: 8.23%
  • 15 Year: 11.06%

Capital Appreciation

  • 10 Year: $25,071
  • 20 Year: $68,471
  • 30 Year: $143,600
Call Now