Tuscaloosa, AL
Single Family Home
|
Turnkey Rental
Please note that this investment is now closed. Information below is for historical purposes only.

Property Description
This fully renovated 3 bedroom 1-bathroom single family home was acquired in February 2025 for $154,900
Property Details
🏢 Single Family Home
🛏️ 3 Bedroom
🛁 1 Bathroom
📐 1,082 sq. ft.
🛠️ Fully Renovated
💵 $1,225/month rents
Purchase Metrics
💵 Purchase Price: $154,900
💰 Downpayment: $38,725
🏦 Financed: $116,175
Neighbourhood Analysis
This neighborhood's median real estate price is $158,889, which is less expensive than 67.8% of Alabama neighborhoods and 87.1% of all U.S. neighborhoods.
The average rental price in this neighborhood is currently $1,686, based on NeighborhoodScout's exclusive analysis. The average rental cost in this neighborhood is higher than 73.5% of the neighborhoods in Alabama.
✅ Population Growth: -1.26%*
✅ Regional Jobs: +2.25% p.a.
✅ Household Income: +9.1% p.a.
✅ Capital Appreciation: +5.17% p.a.**
✅ Unemployment: +0.00% p.a.
✅ Rent Price Trend: +1.5% p.a.
✅ Vacancy Trend:+1.4% p.a.
*Population trend is total over 5-years based on a 1-mile radius of the subject property.
**Capital appreciation over last 12 months to Q4 2024.
Data provided by Corelogic. For access to the full neighborhood report, please Download Financials.
Property Condition
The home was renovated to an exceptional standard. An itemized Scope of Work is available to review on request.
Financing
Loan Type: 30-Year Amortized
Terms: 30-Year Fixed Interest
Interest Rate: 5.5%
Loan to Value: 75%
Loan Amount: $116,175
Investment Returns
🧮 Initial Cap Rate: 7.1%
📈 10-yr ROI: 37% p.a.
Due Diligence
🔍 Our team completed phase 1 due diligence, including:
✅ Purchase analysis
✅ Financing pre-approval
✅ 30-yr buy and hold analysis
✅ Seller disclosure review
✅ Scope of work review
✅ Initial home inspection
✅ Title report
✅ CMA valuation
✅ 328-datapoint neighborhood analysis
✅ Lease & rent roll review
Pre-closing due diligence:
✅ Lenders Appraisal (valuation)
✅ Title Insurance
✅ Final Home Inspection
For access to the supporting documents for this case study, please Download the Financial Analysis or Schedule a Call.
Basic Investment Details
Investment
$154,900
Asset Type
Monthly Gross
$1,225
Monthly NET
$262
Cap Rate
7.1%
Projected ROI*
37% p.a.
*Projected ROI is a 10-year average. For a comprehensive breakdown, please download the financial analysis document.