5504 Blue Jay Cir, Bessemer, AL

$278,000

Rent Rate: $1,900 | $316 Monthly Cashflow
3 Beds 2 Baths 1,613 Sq Ft Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.13 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $278,000
  • Rent Range: $1850-$1950
  • Rent Used In Calculations: $1,900
  • Annual Taxes: $2,970
  • Annual Insurance: $691
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $17,999
  • Annual Net Income (finance 25% 30yr): $3,793

Leveraged Cash-on-Cash

  • 1 Year: $3,792.92
  • 5 Year: $6,116.11
  • 15 Year: $13,105.24

Cap Rate

  • 1 Year: 6.47%
  • 5 Year: 7.29%
  • 15 Year: 9.79%

Capital Appreciation

  • 10 Year: $83,400
  • 20 Year: $166,800
  • 30 Year: $250,200
Call Now