5508 Blue Jay Cir, Bessemer, AL

$285,000

Rent Rate: $2,025 | $419 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: $1975-$2075
  • Rent Used In Calculations: $2,025
  • Annual Taxes: $2,739
  • Annual Insurance: $756
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $19,590
  • Annual Net Income (finance 25% 30yr): $5,026

Leveraged Cash-on-Cash

  • 1 Year: $5,026.21
  • 5 Year: $7,553.30
  • 15 Year: $15,159.73

Cap Rate

  • 1 Year: 6.87%
  • 5 Year: 7.74%
  • 15 Year: 10.40%

Capital Appreciation

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