OFF_MARKETExcellent Deal86 days on market
133 Magnolia Estates Dr
133 Magnolia Estates Dr, Alexander City, AL 35010, Alexander City, AL 35010
133 Magnolia Estates Dr, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
86
Tax Assessed
$295k
Zestimate®
$376k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$3,049/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
7.42%
Total ROI
26.7%
Cash Flow
$427/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
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: $380,000Rent Basis: Observed Comp Model ($3,049/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $111/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.74%
NOI: $25,630/yr
Cash-on-Cash Yield
2.3%
On $87,400 invested
DSCR Ratio
1.08x
Tight qualification
5-Yr Leveraged ROI
+105.5%
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)-$101/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$913/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,049/mo
Less: Operating Expenses-$913/mo
Net Operating Income (NOI)+$2,136/mo
Less: Debt Service (30yr @ 6.75%)-$1,972/mo
Net Cash Flow
$164/mo
$1,969/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Alexander City.