579 Halston Rd, Arab, AL

$154,500

Rent Rate: $1,195 | $351 Monthly Cashflow
3 Beds 1 Baths 968 Sq Ft Garage/Carport: N/A
Built in 1987 Lot Size: ~.31 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $154,500
  • Rent Range: $1145-$1245
  • Rent Used In Calculations: $1,195
  • Annual Taxes: $630
  • Annual Insurance: $885
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $12,108
  • Annual Net Income (finance 25% 30yr): $4,213

Leveraged Cash-on-Cash

  • 1 Year: $4,212.89
  • 5 Year: $5,772.90
  • 15 Year: $10,473.56

Cap Rate

  • 1 Year: 7.84%
  • 5 Year: 8.82%
  • 15 Year: 11.85%

Capital Appreciation

  • 10 Year: $46,350
  • 20 Year: $92,700
  • 30 Year: $139,050
Call Now