79 Grace Hill Ln, Montevallo, AL

$167,000

Rent Rate: $1,325 | $381 Monthly Cashflow
4 Beds 2 Baths 1,244 Sq Ft Garage/Carport: N/A
Built in 1949 Lot Size: ~1.05 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 10/17/2025
Download IPD

Property Calculations

  • Purchase Price: $167,000
  • Rent Range: $1275-$1375
  • Rent Used In Calculations: $1,325
  • Annual Taxes: $1,165
  • Annual Insurance: $840
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $13,100
  • Annual Net Income (finance 25% 30yr): $4,566

Leveraged Cash-on-Cash

  • 1 Year: $4,566.13
  • 5 Year: $6,255.04
  • 15 Year: $11,341.18

Cap Rate

  • 1 Year: 7.84%
  • 5 Year: 8.83%
  • 15 Year: 11.87%

Capital Appreciation

  • 10 Year: $50,100
  • 20 Year: $100,200
  • 30 Year: $150,300
Call Now