524 Long Hollow Rd, Scottsboro, AL

$173,500

Rent Rate: $1,315 | $377 Monthly Cashflow
3 Beds 2 Baths 1,054 Sq Ft Garage/Carport: Carport
Built in 1956 Lot Size: ~.48 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 8/22/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $173,500
  • Rent Range: $1265-$1365
  • Rent Used In Calculations: $1,315
  • Annual Taxes: $500
  • Annual Insurance: $1,098
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,393
  • Annual Net Income (finance 25% 30yr): $4,527

Leveraged Cash-on-Cash

  • 1 Year: $4,526.97
  • 5 Year: $6,252.32
  • 15 Year: $11,451.76

Cap Rate

  • 1 Year: 7.72%
  • 5 Year: 8.69%
  • 15 Year: 11.68%

Capital Appreciation

  • 10 Year: $52,050
  • 20 Year: $104,100
  • 30 Year: $156,150
Call Now