Log In/Sign Up
Your email has been sent.
Rental Package 1103 W Burdeshaw St 11 Unit Apartment Building $294,900 ($26,809/Unit) 23.46% Cap Rate Dothan, AL 36303
Executive Summary
AWESOME PACKAGE!!!
4 duplexes and a triplex. ONLY $27K PER UNIT!!! Located in beautiful Dothan, AL home of the National Peanut Festival. 6 x 2bed/1bath and 5 x 1bed/1bath units. 2bed just rented for $750 and 1beds for $650!!!! Low expenses. PROPERTY WILL GENERATE A 20%+ NET RETURN ON INVESTMENT!!! $180K IN VALUE ADD!!! Dothan MSA is home to a population of 145k people.
Property management and financing is available.
4 duplexes and a triplex. ONLY $27K PER UNIT!!! Located in beautiful Dothan, AL home of the National Peanut Festival. 6 x 2bed/1bath and 5 x 1bed/1bath units. 2bed just rented for $750 and 1beds for $650!!!! Low expenses. PROPERTY WILL GENERATE A 20%+ NET RETURN ON INVESTMENT!!! $180K IN VALUE ADD!!! Dothan MSA is home to a population of 145k people.
Property management and financing is available.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$90,600
|
$9.02
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$90,600
|
$9.02
|
| Taxes |
$1,311
|
$0.13
|
| Operating Expenses |
$14,240
|
$1.42
|
| Total Expenses |
$15,551
|
$1.55
|
| Net Operating Income |
$75,049
|
$7.47
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $90,600 |
| Annual Per SF | $9.02 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $90,600 |
| Annual Per SF | $9.02 |
| Taxes | |
|---|---|
| Annual | $1,311 |
| Annual Per SF | $0.13 |
| Operating Expenses | |
|---|---|
| Annual | $14,240 |
| Annual Per SF | $1.42 |
| Total Expenses | |
|---|---|
| Annual | $15,551 |
| Annual Per SF | $1.55 |
| Net Operating Income | |
|---|---|
| Annual | $75,049 |
| Annual Per SF | $7.47 |
Property Facts
| Price | $294,900 | Building Class | C |
| Price Per Unit | $26,809 | Lot Size | 0.31 AC |
| Sale Type | Investment | Building Size | 10,041 SF |
| Cap Rate | 23.46% | Average Occupancy | 100% |
| No. Units | 11 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1903 |
| Property Subtype | Apartment | Parking Ratio | 1.1/1,000 SF |
| Zoning | c - business commercial | ||
| Price | $294,900 |
| Price Per Unit | $26,809 |
| Sale Type | Investment |
| Cap Rate | 23.46% |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.31 AC |
| Building Size | 10,041 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1903 |
| Parking Ratio | 1.1/1,000 SF |
| Zoning | c - business commercial |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 5 | $650.00 | - |
| 2+1 | 6 | $750.00 | - |
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 09-06-23-1-003-002-000 | Total Assessment | $7,000 (2025) |
| Land Assessment | $0 (2025) | Annual Taxes | $1,311 ($0.13/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
09-06-23-1-003-002-000
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$7,000 (2025)
Annual Taxes
$1,311 ($0.13/SF)
Tax Year
2026
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Rental Package | 1103 W Burdeshaw St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.