841 Lynn Dale Ln, Forestdale, AL

$279,500

Rent Rate: $2,175 | $667 Monthly Cashflow
5 Beds 3 Baths 1,216,864 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: $279,500
  • Rent Range: $2125-$2225
  • Rent Used In Calculations: $2,175
  • 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 25% 30yr): $8,004

Leveraged Cash-on-Cash

  • 1 Year: $8,004.27
  • 5 Year: $10,874.92
  • 15 Year: $19,527.05

Cap Rate

  • 1 Year: 7.97%
  • 5 Year: 8.97%
  • 15 Year: 12.06%

Capital Appreciation

  • 10 Year: $83,850
  • 20 Year: $167,700
  • 30 Year: $251,550
Call Now