5516 Blue Jay Cir, Bessemer, AL

$282,000

Rent Rate: $1,885 | $299 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: $282,000
  • Rent Range: $1835-$1935
  • Rent Used In Calculations: $1,885
  • Annual Taxes: $2,739
  • Annual Insurance: $756
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $17,994
  • Annual Net Income (finance 25% 30yr): $3,584

Leveraged Cash-on-Cash

  • 1 Year: $3,583.52
  • 5 Year: $5,905.57
  • 15 Year: $12,892.59

Cap Rate

  • 1 Year: 6.38%
  • 5 Year: 7.18%
  • 15 Year: 9.65%

Capital Appreciation

  • 10 Year: $84,600
  • 20 Year: $169,200
  • 30 Year: $253,800
Call Now