5725 Flat Top Rd, Dora, AL

$126,500

Rent Rate: $1,000 | 10.22% ROI (leveraged)
3 Beds 1 Baths 1,064 Sq Ft Garage/Carport: N/A
Built in 1954 Lot Size: ~.35 Acres Basement: N/A
Projected Completion Date: 2/28/2025
Download IPD Download Market File

Property Calculations

  • Purchase Price: $126,500
  • Rent Range: $950-$1050
  • Rent Used In Calculations: $1,000
  • Annual Taxes: $625
  • Annual Insurance: $813
  • HOA Fees: 0
  • Property Management Fees: 9%
  • Annual Net Income (cash): $9,482
  • Annual Net Income (finance 20% 30yr): $2,587

Leveraged Cash-on-Cash

  • 1 Year: $2,586.77
  • 5 Year: $3,837.62
  • 15 Year: $7,528.83

Cap Rate

  • 1 Year: 7.50%
  • 5 Year: 8.44%
  • 15 Year: 11.34%

Capital Appreciation

  • 10 Year: $17,669
  • 20 Year: $48,254
  • 30 Year: $101,200
Call Now

Reserve Now

1Contract Details
2Your Information
3Payment

Purchase Details

Will this be a finance or cash purchase?(Required)

1031 Exchange

Are you utilizing a 1031x for this purchase?(Required)

Inspections

Will you require a home inspection prior to closing?(Required)
Will you require a wood infestation report prior to closing?(Required)
If the property has a septic tank, will you require a septic inspection prior to closing?(Required)

en Englishes Spanishja Japanesefr Frenchde Germanzh-CN Chinese (Simplified)ar Arabicit Italian
en English