3117 Beulah Ave SW

Birmingham, AL 35221
image0

3 bd, 1 ba | 2,032 sqft | Built in 1920

slider image
slider image
slider image
Curb View
List Price
$110,000

Initial Investment

$32,254

Purchase Price

$110,000

Down Payment

25%

Rent

$1,195

Total Return

$52,648

Annualized Return

23.7%

Cap Rate

8.5%

Gross Yield

13.0%

Cash Flow

$2,643

Appreciation

6.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

10/01/2021

Lease End

09/30/2026

Lot Size

6,000

HOA

None

Flood Risk

Not Required

  • Get more insight into this market here
  • Tree-lined neighborhood
  • Lease ends on 09/30/2026
  • New kitchen countertops
  • Laminate floor throughout main house with new carpet in bedrooms
  • New vapor barrier
  • New paint throughout
  • The lease has built-in 5% rent increases each year

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,623

Expenses

-$3,700

Property Taxes

-$1,300

Loan Payments

-$5,980

Net Cash Flow

$2,643

See more in Financials

Similar Listings