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 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Photo
Photo
Photo
Photo
See all photos

$285,000

For Sale - Active
213 Woodbury Dr, Vestavia Hills, AL 35216
3 Beds
0.0 Baths
1,510 Square Feet
0.00 Acres Lot
Built in 1983
For Sale - Active
Units n/a
Checked: 9 hours ago
Updated: Apr 25, 2025 at 03:11AM

Investment Summary


Monthly Cash Flow
$31
Cap Rate
5.8%
Cash-on-Cash Return
0.6%
Debt Coverage Ratio
1.02
Internal Rate of Return (5 years)
4.6%

Property Description


0.00 Acres Lot
Built in 1983
For Sale - Active
Units n/a

Welcome to 213 Woodbury Drive! This is a great 3 bedroom, 2 full bathroom townhome with no HOA fee! Highlights include main level laundry, multiple living spaces, 1-car garage with extra storage space, new carpet throughout (installed Dec. 2024), spacious rooms, and more! Located in Vestavia Hills and zoned to Vestavia School System, this is not one to miss!

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: Basement Parking, Off Street Parking, Rear
  • Details: Off Street
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full
  • Fireplace: Yes

Exterior Features

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

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 2900362002045.000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Style: 2+ Story
  • Year Built: 1983

Tax Information

  • Annual Tax: $0

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Jefferson

Listing Details


Listed by:
Melissa Robinson Riser
RealtySouth-MB-Cahaba Rd
(205) 807-6640

Source:
Greater Alabama MLS
MLS#: 21406935
Greater Alabama MLS

Investment Summary


Monthly Cash Flow
$31
Cap Rate
5.8%
Cash-on-Cash Return
0.6%
Debt Coverage Ratio
1.02
Internal Rate of Return (5 years)
4.6%

Purchase Details

Find an Agent

Purchase price:
$285,000
Amount financed:
-$228,000
Down payment:
$57,000
Closing costs:
$8,550
Rehab costs:
$0
Initial cash invested:
$65,550
Square feet:
1,510
Cost per square foot:
$189
Monthly rent per square foot:
$1.32

Financing Details

Find a Lender

Loan amount:
$228,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principle & interest:
$1,349
Property tax:
$0
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,489

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (0%)
0%$0$0
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (0%)
0%$0$0
Total operating expenses: (25%)
25%-$500-$6,000

Cash Flow


Monthly Yearly
Net operating income:
$1,380 $16,560
Mortgage payments:
-$1,349 -$16,188
Cash flow:
$31 $372