5505 Blue Jay Cir, Bessemer, AL

$285,000

Rent Rate: $1,950 | $348 Monthly Cashflow
4 Beds 2 Baths 1,610 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: $285,000
  • Rent Range: $1900-$2000
  • Rent Used In Calculations: $1,950
  • Annual Taxes: $2,739
  • Annual Insurance: $756
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $18,735
  • Annual Net Income (finance 25% 30yr): $4,171

Leveraged Cash-on-Cash

  • 1 Year: $4,171.21
  • 5 Year: $6,588.46
  • 15 Year: $13,863.07

Cap Rate

  • 1 Year: 6.57%
  • 5 Year: 7.40%
  • 15 Year: 9.94%

Capital Appreciation

  • 10 Year: $85,500
  • 20 Year: $171,000
  • 30 Year: $256,500
Call Now