OFF_MARKETRisky Deal7 days on market

111 Willow Vw

111 Willow Vw, Alexander City, AL 35010, Alexander City, AL 35010
$1,295,000
Zestimate®:$1,084,600

Listing Price

Property image 1
111 Willow Vw, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
7
Tax Assessed
$394k
Zestimate®
$1085k
Market Rate
Rent Estimate
$3,059/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.

8

William L Radney Elementary School

5-6
8.7 mi away
4

Alexander City Middle School

7-8
10 mi away
6

Benjamin Russell High School

9-12
9.4 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
2.37%
Total ROI
1.5%
Cash Flow
$-3,993/mo
DSCR
0.39
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
2026-07-21Price change$1,099,000
2026-05-01Price change$1,175,000
2026-03-04Listed for sale$1,295,000
2025-11-04Listing removed$1,299,000
2025-06-06Price change$1,299,000
2024-12-06Listed for sale$1,325,000

Tax History

YearProperty TaxTax Assessment
2025$2,366.4$78,880
2024$566$17,000
2023$630$21,000
2022$630$21,000
2021$630$21,000
2020$630$21,000
2019$630$105,000
2018$630$105,000
2017$630$105,000
2016$630$105,000
2015$630$105,000
2014$630$105,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
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: $1,295,000Rent Basis: Observed Comp Model ($3,059/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $378/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.71%

NOI: $22,112/yr

Cash-on-Cash Yield
-19.6%

On $297,850 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-4.0%

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)-$135/mo
Homeowner / Hazard Insurance-$378/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$306/mo
Property Management (8% of rent)-$245/mo
Total Pure Operating Expenses-$1,216/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,059/mo
Less: Operating Expenses-$1,216/mo
Net Operating Income (NOI)+$1,843/mo
Less: Debt Service (30yr @ 6.75%)-$6,719/mo
Net Cash Flow
$-4,877/mo
$-58,522/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alexander City.