Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$775,000

For Sale - Active
2414 Jacobs Rd, Vestavia Hills, AL 35216
4 Beds
0 Baths
3,279 Square Feet
0.00 Acres Lot
Built in 2017
For Sale - Active
Units n/a
Checked: 3 hours ago
Updated: Jun 27, 2025 at 03:06AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$1,253
Cap Rate
3.7%
Cash-on-Cash Return
-8.4%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.2%

Property Description


0.00 Acres Lot
Built in 2017
For Sale - Active
Units n/a

You will not want to miss seeing this stunning 1.5 story, 4BR/3BA home in the heart of Vestavia. You will fall in love with this open concept which is perfect for entertaining! The living room features a Memphis Brick fireplace with a 12" raised heart and soaring ceilings which opens into the kitchen with an oversized island.Other features are Custom cabinets, Quartz counter tops and walk in pantry & large Breakfast nook. The dining room has a Caldwell coffered ceiling. Other features are beautiful hardwood floors on entire main level and upscale amenities throughout. The primary suite has a soaking tub with Hudson casing and granite tub deck & dual vanities with tilt mirrors. Additionally there is a 2nd bedroom on the main level with its own bath. Upstairs you'll find 2 more bedrooms and a spacious loft area perfect for a playroom or home office. Also walk in attic & pull down attic for storage.The covered porch and expansive backyard provide the ideal setting for family gatherings!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Parking (MLVL), Side
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 0.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Foundation: Slab
  • Roof Type: Gable or Hip

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 2900362002076.000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: 1.5-Story
  • Year Built: 2017

Tax Information

  • Annual Tax: $0

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Jefferson

Listing Details


Listed by:
Wendy Twitty Cook
RealtySouth-MB-Cahaba Rd
(205) 223-8771

Source:
Greater Alabama MLS
MLS#: 21420655
Greater Alabama MLS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$1,253
Cap Rate
3.7%
Cash-on-Cash Return
-8.4%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.2%

Purchase Details

Find an Agent

Purchase price:
$775,000
Amount financed:
-$620,000
Down payment:
$155,000
Closing costs:
$23,250
Rehab costs:
$0
Initial cash invested:
$178,250
Square feet:
3,279
Cost per square foot:
$236
Monthly rent per square foot:
$1.07

Financing Details

Find a Lender

Loan amount:
$620,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,668
Property tax:
$0
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,913

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$875-$10,500

Cash Flow


Monthly Yearly
Net operating income:
$2,415 $28,980
Mortgage payments:
-$3,668 -$44,016
Cash flow:
$1,253 $15,036