841 Lynn Dale Ln, Forestdale, AL

$282,000

1: Rent Rate: $1,250 | 12.26% ROI (leveraged)
2: Rent Rate: $925 | 12.26% ROI (leveraged)
  • 1:
  • 3 beds
  • 2 baths
  • 1,216 sq ft
  • 2:
  • 2 beds
  • 1 baths
  • 864 sq ft
Garage/Carport: 1-Car
Built in 1947 Lot Size: ~.34 Acres Basement: Unfinished Plumbing: Septic
Projected Completion Date: Completed!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $282,000
  • Rent Range: $2125-$2225
  • Rent Used In Calculations: $1,250
  • Annual Taxes: $1,255
  • Annual Insurance: $1,253
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $22,287
  • Annual Net Income (finance 20% 30yr): $6,916

Leveraged Cash-on-Cash

  • 1 Year: $6,915.82
  • 5 Year: $9,786.47
  • 15 Year: $18,438.60

Cap Rate

  • 1 Year: 7.90%
  • 5 Year: 8.90%
  • 15 Year: 11.95%

Capital Appreciation

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