5501 Blue Jay Cir, Bessemer, AL

$290,000

Rent Rate: $2,025 | $387 Monthly Cashflow
4 Beds 2.5 Baths 1,601 Sq Ft Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.18 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete
Download IPD

Property Calculations

  • Purchase Price: $290,000
  • Rent Range: $1975-$2075
  • Rent Used In Calculations: $2,025
  • Annual Taxes: $2,896
  • Annual Insurance: $722
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $19,467
  • Annual Net Income (finance 25% 30yr): $4,648

Leveraged Cash-on-Cash

  • 1 Year: $4,647.71
  • 5 Year: $7,159.36
  • 15 Year: $14,718.18

Cap Rate

  • 1 Year: 6.71%
  • 5 Year: 7.56%
  • 15 Year: 10.15%

Capital Appreciation

  • 10 Year: $87,000
  • 20 Year: $174,000
  • 30 Year: $261,000
Call Now