523 12th Ave NW, Decatur, AL

$150,100

Rent Rate: $1,100 | $301 Monthly Cashflow
2 Beds 1 Baths 1,064 Sq Ft Garage/Carport: Carport
Built in 1934 Lot Size: ~.16 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 9/19/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $150,100
  • Rent Range: $1050-$1150
  • Rent Used In Calculations: $1,100
  • Annual Taxes: $510
  • Annual Insurance: $747
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $11,283
  • Annual Net Income (finance 25% 30yr): $3,613

Leveraged Cash-on-Cash

  • 1 Year: $3,612.74
  • 5 Year: $5,066.00
  • 15 Year: $9,446.20

Cap Rate

  • 1 Year: 7.52%
  • 5 Year: 8.46%
  • 15 Year: 11.37%

Capital Appreciation

  • 10 Year: $45,030
  • 20 Year: $90,060
  • 30 Year: $135,090
Call Now