OFF_MARKETExcellent Deal10 days on market

1358 Bywater Rd

1358 Bywater Rd, Alexander City, AL 35010, Alexander City, AL 35010

$2,195,000

Zestimate®:$2,178,200

Listing Price

1358 Bywater Rd, Alexander City, AL 35010

Loc: Alexander City, AL

Days Listed

Zestimate®

$2178k

Market Rate

Rent Estimate

$3,953/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.

Central Elementary School

K-6

18.4 mi away

Central High School

7-12

18.4 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

7.39%

Total ROI

26.6%

Cash Flow

$2,410/mo

DSCR

1.22

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
2026-04-13	Sold	$0	–
2026-03-15	Contingent	$2,195,000	–
2026-03-01	Listed for sale	$2,195,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

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: $2,195,000Rent Basis: Observed Comp Model ($3,953/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $640/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

0.90%

NOI: $19,846/yr

Cash-on-Cash Yield

-23.1%

On $504,850 invested

DSCR Ratio

0.15x

Negative debt coverage

5-Yr Leveraged ROI

+-21.5%

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)-$750/mo

Homeowner / Hazard Insurance-$640/mo

Vacancy Reserve (5% of rent)-$198/mo

Repairs & Maintenance (10% of rent)-$395/mo

Property Management (8% of rent)-$316/mo

Total Pure Operating Expenses-$2,299/mo

Net Investor Cash Flow

Gross Scheduled Rent+$3,953/mo

Less: Operating Expenses-$2,299/mo

Net Operating Income (NOI)+$1,654/mo

Less: Debt Service (30yr @ 6.75%)-$11,389/mo

Net Cash Flow

$-9,736/mo

$-116,826/year

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

Similar Properties Nearby

Explore other investment opportunities in Alexander City.