OFF_MARKETRisky Deal49 days on market
112 Stoneridge
112 Stoneridge, Alexander City, AL 35010, Alexander City, AL 35010
112 Stoneridge, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
49
Tax Assessed
$907k
Zestimate®
$2381k
Market Rate
Rent Estimate
$3,397/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
0.99%
Total ROI
-5.4%
Cash Flow
$-10,541/mo
DSCR
0.16
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: $2,490,000Rent Basis: Observed Comp Model ($3,397/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $726/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
0.76%
NOI: $18,957/yr
Cash-on-Cash Yield
-23.8%
On $572,700 invested
DSCR Ratio
0.12x
Negative debt coverage
5-Yr Leveraged ROI
+-24.6%
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)-$310/mo
Homeowner / Hazard Insurance-$726/mo
Vacancy Reserve (5% of rent)-$170/mo
Repairs & Maintenance (10% of rent)-$340/mo
Property Management (8% of rent)-$272/mo
Total Pure Operating Expenses-$1,817/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,397/mo
Less: Operating Expenses-$1,817/mo
Net Operating Income (NOI)+$1,580/mo
Less: Debt Service (30yr @ 6.75%)-$12,920/mo
Net Cash Flow
$-11,340/mo
$-136,084/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Alexander City.