FOR_SALERisky Deal138 days on market

428 Windy Wood

428 Windy Wood, Alexander City, AL 35010, Alexander City, AL 35010
$875,000
Zestimate®:$1,171,100$296,100 Under Market

Listing Price

Property image 1
428 Windy Wood, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
138
Tax Assessed
$718k
Zestimate®
$1171k
25% Under Valued
Lot Size
2.47 acres
Rent Estimate
$1,458/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.

9

Eclectic Middle School

5-8
10.4 mi away
8

Elmore Co High School

9-12
10.6 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
0.68%
Total ROI
-6.9%
Cash Flow
$-3,930/mo
DSCR
0.11
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
2026-09-02Price change$875,000
2026-08-30Price change$900,000
2026-08-11Listed for sale$950,000
2026-08-05Listing removed$965,000
2026-06-30Price change$965,000
2026-05-12Price change$999,000
2026-04-03Price change$1,175,000
2026-02-04Price change$1,225,000
2025-10-24Listed for sale$1,325,000
2014-07-03Sold$104,000
1995-08-15Sold$28,000

Tax History

YearProperty TaxTax Assessment
2025$1,751$71,760
2024$1,766$72,360
2023$1,781$72,960
2022$1,954.5$79,900
2021$1,987.5$81,220
2020$1,961$80,160
2018$1,749.5$71,700
2017$1,799.5$66,520
2016$1,497$59,590
2014$1,497$592,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
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: $875,000Rent Basis: Observed Comp Model ($1,458/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $255/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.85%

NOI: $7,470/yr

Cash-on-Cash Yield
-23.4%

On $201,250 invested

DSCR Ratio
0.14x

Negative debt coverage

5-Yr Leveraged ROI
+-22.6%

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)-$245/mo
Homeowner / Hazard Insurance-$255/mo
Vacancy Reserve (5% of rent)-$73/mo
Repairs & Maintenance (10% of rent)-$146/mo
Property Management (8% of rent)-$117/mo
Total Pure Operating Expenses-$835/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,458/mo
Less: Operating Expenses-$835/mo
Net Operating Income (NOI)+$623/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$-3,918/mo
$-47,012/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alexander City.

428 Windy Wood | Alexander City, AL | Haven AI Analysis | Haven by ScoutHavens