800 Rose Dr, Birmingham, AL

$252,000

Rent Rate: $1,675 | 7.13% ROI (leveraged)
4 Beds 2 Baths 2,100 Sq Ft Garage/Carport: 2-Car
Built in 1962 Lot Size: ~.67 Acres Basement: Partial Plumbing: Sewer
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $252,000
  • Rent Range: $1625-$1725
  • Rent Used In Calculations: $1,675
  • Annual Taxes: $1,975
  • Annual Insurance: $795
  • HOA Fees: 0
  • Property Management Fees: 0%
  • Annual Net Income (cash): $17,330
  • Annual Net Income (finance 20% 30yr): $3,594

Leveraged Cash-on-Cash

  • 1 Year: $3,594.05
  • 5 Year: $5,769.12
  • 15 Year: $12,477.23

Cap Rate

  • 1 Year: 6.88%
  • 5 Year: 7.74%
  • 15 Year: 10.40%

Capital Appreciation

  • 10 Year: $75,600
  • 20 Year: $151,200
  • 30 Year: $226,800
Call Now