FOR_SALERisky Deal27 days on market

207 Heritage Dr

207 Heritage Dr, Alexander City, AL 35010, Alexander City, AL 35010

$5,250,000

Zestimate®:$5,020,200

Listing Price

207 Heritage Dr, Alexander City, AL 35010

Loc: Alexander City, AL

Days Listed

Zestimate®

$5020k

Market Rate

Rent Estimate

$5,187/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.

Jim Pearson Elementary School

PK-2

9.4 mi away

Alexander City Middle School

7-8

10.5 mi away

Benjamin Russell High School

9-12

10 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

-0.16%

Total ROI

-11.1%

Cash Flow

$-27,229/mo

DSCR

-0.03

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

Date	Event	Price	Price/sqft
2026-02-13	Listed for sale	$5,250,000	$855
2024-11-14	Sold	$0	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

6,137

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: $5,250,000Rent Basis: Observed Comp Model ($5,187/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $1,531/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

0.15%

NOI: $8,031/yr

Cash-on-Cash Yield

-26.4%

On $1,207,500 invested

DSCR Ratio

0.02x

Negative debt coverage

5-Yr Leveraged ROI

+-37.8%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.41% of basis)-$1,794/mo

Homeowner / Hazard Insurance-$1,531/mo

Vacancy Reserve (5% of rent)-$259/mo

Repairs & Maintenance (10% of rent)-$519/mo

Property Management (8% of rent)-$415/mo

Total Pure Operating Expenses-$4,518/mo

Net Investor Cash Flow

Gross Scheduled Rent+$5,187/mo

Less: Operating Expenses-$4,518/mo

Net Operating Income (NOI)+$669/mo

Less: Debt Service (30yr @ 6.75%)-$27,241/mo

Net Cash Flow

$-26,572/mo

$-318,863/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alexander City.