OFF_MARKETRisky Deal1 days on market

147 Eiland Dr

147 Eiland Dr, Alexander City, AL 35010, Alexander City, AL 35010
$569,000
Zestimate®:$531,200

Listing Price

Property image 1
147 Eiland Dr, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
1
Tax Assessed
$253k
Zestimate®
$531k
Market Rate
Lot Size
1.28 acres
Rent Estimate
$1,057/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
3.7 mi away
4

Alexander City Middle School

7-8
5.1 mi away
6

Benjamin Russell High School

9-12
4.9 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
1.02%
Total ROI
-5.2%
Cash Flow
$-2,394/mo
DSCR
0.17
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
2026-06-23Sold$0
2026-05-21Pending sale$549,000
2026-04-07Price change$549,000
2026-03-10Listed for sale$569,000

Tax History

YearProperty TaxTax Assessment
2025$949.5$25,320
2024$903.75$24,100
2023$903.75$24,100
2022$900$24,000
2021$905.25$24,140
2020$905.25$24,140
2019$905.25$241,240
2018$905.25$241,240
2017$905.25$241,240
2016$884.25$235,800
2015$884.25$235,800
2014$884.25$235,800
2013$884.25$235,800
2011$804$214,360
2010$804$214,360
2009$804$214,340
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
0
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: $569,000Rent Basis: Observed Comp Model ($1,057/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $166/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.18%

NOI: $6,738/yr

Cash-on-Cash Yield
-21.9%

On $130,870 invested

DSCR Ratio
0.19x

Negative debt coverage

5-Yr Leveraged ROI
+-15.4%

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)-$86/mo
Homeowner / Hazard Insurance-$166/mo
Vacancy Reserve (5% of rent)-$53/mo
Repairs & Maintenance (10% of rent)-$106/mo
Property Management (8% of rent)-$85/mo
Total Pure Operating Expenses-$496/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,057/mo
Less: Operating Expenses-$496/mo
Net Operating Income (NOI)+$561/mo
Less: Debt Service (30yr @ 6.75%)-$2,952/mo
Net Cash Flow
$-2,391/mo
$-28,691/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alexander City.