OFF_MARKETRisky Deal2 days on market

1361 Pearson Chapel Rd

1361 Pearson Chapel Rd, Alexander City, AL 35010, Alexander City, AL 35010
$325,000
Zestimate®:$318,700

Listing Price

Property image 1
1361 Pearson Chapel Rd, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
2
Tax Assessed
$109k
Zestimate®
$319k
Market Rate
Lot Size
1.14 acres
Rent Estimate
$1,557/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.

3

Nathaniel H Stephens Elementary School

3-4
2 mi away
4

Alexander City Middle School

7-8
2.2 mi away
6

Benjamin Russell High School

9-12
2.4 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
3.66%
Total ROI
7.9%
Cash Flow
$-653/mo
DSCR
0.60
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
2026-03-09Listed for sale$325,000$187

Tax History

YearProperty TaxTax Assessment
2025$818.25$21,820
2024$818.25$21,820
2023$819$21,840
2022$824$21,840
2021$782.75$20,740
2020$388.5$10,360
2019$388.5$103,700
2018$388.5$103,700
2017$388.5$103,700
2016$326.25$86,820
2015$326.25$86,820
2014$326.25$86,820
2013$326.25$86,120
2011$323.25$86,120
2010$323.25$86,120
2009$323.25$86,120
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,741
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: $325,000Rent Basis: Observed Comp Model ($1,557/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.92%

NOI: $12,739/yr

Cash-on-Cash Yield
-10.0%

On $74,750 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.1%

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)-$37/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$78/mo
Repairs & Maintenance (10% of rent)-$156/mo
Property Management (8% of rent)-$125/mo
Total Pure Operating Expenses-$495/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,557/mo
Less: Operating Expenses-$495/mo
Net Operating Income (NOI)+$1,062/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-625/mo
$-7,497/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alexander City.