OFF_MARKETExcellent Deal2 days on market

820 Willow St

820 Willow St, Alexander City, AL 35010, Alexander City, AL 35010
$159,500
Zestimate®:$138,300

Listing Price

Property image 1
820 Willow St, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
2
Tax Assessed
$62k
Zestimate®
$138k
Market Rate
Lot Size
0.65 acres
Rent Estimate
$1,284/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

2

Jim Pearson Elementary School

PK-2
0.9 mi away
4

Alexander City Middle School

7-8
0.7 mi away
6

Benjamin Russell High School

9-12
0.4 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
8.04%
Total ROI
29.9%
Cash Flow
$263/mo
DSCR
1.33
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-14Sold$0
2026-03-09Listed for sale$159,500$118
2026-01-09Listing removed$157,500$117
2026-01-03Price change$157,500$117
2025-10-25Listed for sale$165,000$122

Tax History

YearProperty TaxTax Assessment
2025$465.75$12,420
2024$0$6,220
2023$0$6,240
2022$0$6,240
2021$0$5,940
2020$0$5,940
2019$0$59,240
2018$0$59,240
2017$0$59,240
2016$0$49,020
2015$0$49,020
2014$0$49,020
2013$184.5$49,020
2011$0$49,360
2010$0$49,360
2009$0$49,360
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,350
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $159,500Rent Basis: Observed Comp Model ($1,284/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.53%

NOI: $10,410/yr

Cash-on-Cash Yield
1.3%

On $36,685 invested

DSCR Ratio
1.05x

Tight qualification

5-Yr Leveraged ROI
+100.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.41% of basis)-$21/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$64/mo
Repairs & Maintenance (10% of rent)-$128/mo
Property Management (8% of rent)-$103/mo
Total Pure Operating Expenses-$417/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,284/mo
Less: Operating Expenses-$417/mo
Net Operating Income (NOI)+$867/mo
Less: Debt Service (30yr @ 6.75%)-$828/mo
Net Cash Flow
$40/mo
$478/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alexander City.