OFF_MARKETExcellent Deal6 days on market
2879 Old Dark Rd
2879 Old Dark Rd, Alexander City, AL 35010, Alexander City, AL 35010
2879 Old Dark Rd, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
6
Tax Assessed
$13k
Zestimate®
$114k
Market Rate
Rent Estimate
$1,001/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
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
8.22%
Total ROI
30.8%
Cash Flow
$206/mo
DSCR
1.35
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $115,000Rent Basis: Observed Comp Model ($1,001/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $100/mo
Haven ScoreNeutral
5/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.95%
NOI: $7,995/yr
Cash-on-Cash Yield
3.2%
On $26,450 invested
DSCR Ratio
1.12x
Tight qualification
5-Yr Leveraged ROI
+110.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.41% of basis)-$5/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$50/mo
Repairs & Maintenance (10% of rent)-$100/mo
Property Management (8% of rent)-$80/mo
Total Pure Operating Expenses-$335/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,001/mo
Less: Operating Expenses-$335/mo
Net Operating Income (NOI)+$666/mo
Less: Debt Service (30yr @ 6.75%)-$597/mo
Net Cash Flow
$70/mo
$834/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Alexander City.