5301 Highland Ave, Adamsville, AL

$171,000

Rent Rate: $1,325 | $390 Monthly Cashflow
3 Beds 2 Baths 1,570 Sq Ft Garage/Carport: 1-Car
Built in 1950 Lot Size: ~.69 Acres Basement: Unfinished Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $171,000
  • Rent Range: $1275-$1375
  • Rent Used In Calculations: $1,325
  • Annual Taxes: $650
  • Annual Insurance: $1,032
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,423
  • Annual Net Income (finance 25% 30yr): $4,685

Leveraged Cash-on-Cash

  • 1 Year: $4,684.73
  • 5 Year: $6,414.17
  • 15 Year: $11,625.34

Cap Rate

  • 1 Year: 7.85%
  • 5 Year: 8.83%
  • 15 Year: 11.87%

Capital Appreciation

  • 10 Year: $51,300
  • 20 Year: $102,600
  • 30 Year: $153,900
Call Now