92 Scott Dr, Cullman, AL

$152,000

Rent Rate: $1,175 | 12.81% ROI (leveraged)
2 Beds 2 Baths 861 Sq Ft Garage/Carport: N/A
Built in 1950 Lot Size: ~.50 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Download IPD Download Market File

Property Calculations

  • Purchase Price: $152,000
  • Rent Range: $1125-$1225
  • Rent Used In Calculations: $1,175
  • Annual Taxes: $450
  • Annual Insurance: $765
  • HOA Fees: 0
  • Property Management Fees: 5%
  • Annual Net Income (cash): $12,180
  • Annual Net Income (finance 20% 30yr): $3,895

Leveraged Cash-on-Cash

  • 1 Year: $3,894.82
  • 5 Year: $5,463.19
  • 15 Year: $10,191.48

Cap Rate

  • 1 Year: 8.01%
  • 5 Year: 9.02%
  • 15 Year: 12.12%

Capital Appreciation

  • 10 Year: $45,600
  • 20 Year: $91,200
  • 30 Year: $136,800
Call Now