3913 Pinewood Dr
Adamsville, AL 35005
List Price
$97,950
Initial Investment
$31,787Purchase Price
$89,250
Down Payment
25%
Rent
$995
Total Return
$29,986
Annualized Return
15.7%
Cap Rate
8.3%
Gross Yield
13.4%
Cash Flow
$2,025
Appreciation
5.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lot Size
16,235
HOA
None
Flood Risk
Not Required
- Located in cul-de-sac
- Large master bedroom with walk-in closet
- Backyard includes shed
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,343Expenses
-$3,304Property Taxes
-$1,162Loan Payments
-$4,852Net Cash Flow
$2,025See more in Financials
Similar Listings