OFF_MARKETExcellent Deal30 days on market

1258 Watson St

1258 Watson St, Alexander City, AL 35010, Alexander City, AL 35010
$210,000
Zestimate®:$209,700

Listing Price

Property image 1
1258 Watson St, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
30
Tax Assessed
$171k
Zestimate®
$210k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$1,766/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
0.9 mi away
4

Alexander City Middle School

7-8
1.3 mi away
6

Benjamin Russell High School

9-12
1.8 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
8.06%
Total ROI
30.0%
Cash Flow
$349/mo
DSCR
1.33
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
2026-09-08Price change$210,000$125
2026-08-13Price change$215,000$128
2026-08-12Listed for sale$220,000$131
2026-07-09Contingent$220,000$131
2026-06-11Listed for sale$220,000$131
2026-06-09Contingent$220,000$131
2026-05-26Price change$220,000$131
2026-05-18Listed for sale$230,000$137
2026-03-20Contingent$230,000$137
2026-03-18Price change$230,000$137
2026-02-23Price change$235,000$140
2026-02-09Listed for sale$240,000$143
2025-12-22Listing removed$244,000$145
2025-11-18Price change$244,000$145
2025-09-15Price change$249,000$148
2025-07-11Price change$255,000$152
2025-06-16Listed for sale$259,000$154
2008-02-15Sold$133,000$79

Tax History

YearProperty TaxTax Assessment
2025$598.25$17,100
2024$580.25$16,620
2023$620.75$17,700
2022$531.5$15,320
2021$506$14,640
2020$505.25$14,620
2019$505.25$146,760
2018$550.5$146,760
2017$550.5$146,760
2016$471.75$125,780
2015$471.75$125,780
2014$471.75$125,780
2013$471.75$125,780
2011$471.75$125,780
2010$491.25$131,040
2009$491.25$131,040
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,680
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: $210,000Rent Basis: Observed Comp Model ($1,766/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.87%

NOI: $14,417/yr

Cash-on-Cash Yield
2.8%

On $48,300 invested

DSCR Ratio
1.10x

Tight qualification

5-Yr Leveraged ROI
+108.1%

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)-$58/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$177/mo
Property Management (8% of rent)-$141/mo
Total Pure Operating Expenses-$565/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,766/mo
Less: Operating Expenses-$565/mo
Net Operating Income (NOI)+$1,201/mo
Less: Debt Service (30yr @ 6.75%)-$1,090/mo
Net Cash Flow
$112/mo
$1,341/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alexander City.