Contacts
Bull Realty
Property Details
- Property Type Other
- Property Size 33,906 SF
- Units 49
- Lot Size 2.97 Acre
- Year Built 1999
- Date Updated May 20, 2026
Reach out to the broker for more info on lease terms and amenities
Highlights
- 2024 Weitz Replacement Cost (Construction cost only): $273/SF
- Acquisition CAP Rate: 12.3%
- Average Home Value: $361,052.
- Average Household Income (Age 75+): $70,747
- Average Net Worth (Age 75+): $1,696,281.
- Cash on Cash: 33.16%
- CoStar Southeast Sold Comps:$233/SF
- Debt Service Coverage Ratio: 1.9
- FINANCIAL HIGHLIGHTS (5-Year Hold)
- Forecast NOI: $543,602 (normalizing expenses to 75% of Gross Revenue)
- Gross Revenue: $2,174,408 (Actual)
- IRR: 83.11%
- List Price: $3,800,000
- Occupancy: 70.5% November (Actual)
- Projected Sales Year 5: $9.5 million
- PROPERTY HIGHLIGHTS
- Property Qualifies for a SBA 504 Loan: 25-year term, 85% LTC, and 5.856% interest
- Revenue growth: 5% per year
- Sales proceeds after expenses: $6.3 million
- STRONG MARKET
Attachments
Getting around
-
27/100
Walk Score ®
-
48/100
Bike Score ®
Location
- City Decatur, AL
- Zip Code 35601
- Market Huntsville
Points of Interest
-
Wally's
0.41 miles
-
Walmart
1.39 miles
-
Fuel station
1.71 miles
-
Kroger
2.42 miles
-
Shell
3.00 miles
-
Murphy USA
3.39 miles
-
James's Food Mart
3.54 miles
-
Mapco
4.14 miles
-
Texaco
4.19 miles
-
Lot 19C
3.62 miles
-
Lot 19A
3.63 miles
-
Lot 19B
3.64 miles
-
Lot 20B
3.73 miles
-
Lot 17A
3.78 miles
-
Lot 20A
3.79 miles
-
Lot 15A
3.82 miles
-
Lot 16B
3.85 miles
-
Lot 16A
3.89 miles
-
Lot 14A
3.94 miles
-
DoubleTree
1.75 miles
-
Fairfield Inn & Suites
1.82 miles
-
Econo Lodge
2.31 miles
-
Home2 Suites by Hilton Decatur Ingalls Harbor
2.95 miles
-
La Quinta Inn Decatur
3.37 miles
-
Baymont Decatur
3.50 miles
-
Quality Inn Decatur River City
3.79 miles
-
Hampton Inn Decatur
3.80 miles
-
Sleep Inn & Suites
3.91 miles
-
Best Western
4.10 miles
-
Walmart Neighborhood Market
1.47 miles
-
Target
2.45 miles
-
Ross
2.48 miles
-
Kroger
2.50 miles
-
Coop
3.18 miles
-
Walmart Supercenter
3.34 miles
-
ALDI
3.66 miles
-
Publix
3.73 miles
-
Decatur Mall
3.76 miles
-
Foodland
5.89 miles
Bull Realty