CashFlowRE
Sign in Sign up
2069 Bucker Rd S
C Composite 56.39
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +26.5/30.0
  • DSCR +9.0/10.0
  • 1% rule +6.2/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +1.6/15.0
  • Appreciation +0.0/10.0

$129,900

2069 Bucker Rd S · Mobile, AL 36605
3 bd · 1.0 ba · 1,767 sqft · SingleFamily public records · 2 Days on market
Built 1989 0.25 ac lot Est $115k · 13% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Calling all Landlords! Come check out this updated 4 bedroom / 2 bath rental property in a very convenient location. The house is rented, please no homeowner, owner occupant inquiries. The property is under the affordable housing program with a voucher paying $1,500/month! The house had a 30 year architectural roof installed in 2019 along with a full HVAC change out in 2019. The house also features luxury vinyl plank flooring in all the wet areas and other recent cosmetic updates. The house also has a full two car garage.

Key facts

  • Full hvac change out
  • 0.25 acre lot
  • 2 garage spots

Tags

30 YEAR ARCHITECTURAL ROOFFULL HVAC CHANGE OUTLUXURY VINYL PLANK FLOORINGRECENT COSMETIC UPDATES

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Cable available; Electricity available (110V and 220V); Natural gas available; Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Vinyl siding; Composition roof; Pillar/post/pier foundation
  • Exterior features: Back yard fencing; Property has a view

Interior

  • Kitchen: Dishwasher; Electric range; Range hood; Refrigerator
  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Fireplace; Other interior features
  • Laundry & utility: Gas water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 9.5% vs local median 4.9% in Mobile — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#20 in AL, #4,262 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • Mobile County (urban): math 15% / reading 39% proficiency, ranked #81 of 129 in AL (top 63%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Maryvale Elementary School (math 5% / reading 25%, grade F, #505 of 627 statewide, top 81%, 494 students, 92% FRL); Lillie B Williamson High School (math 2% / reading 12%, grade F, #273 of 305 statewide, top 89%, 956 students, 94% FRL) — zoned schools average 93% FRL vs 67% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 11% at this address vs 27% district-wide (-16 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.3%/yr); 139 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($44k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.12%
Cap rate
9.45%
Cash-on-cash
11.28%
DSCR
1.50
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$114,855
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1212 Evangeline St 0.31mi 3/1.0 1,810 (+2%) 13mo $122,000 $67 71
1406 Boudousquie St 0.32mi 3/1.0 1,609 (-9%) 4mo $65,000 $40 66
2113 Highland Ct 0.51mi 2/1.0 (-1) 1,806 (+2%) 5mo $70,000 $39 64
2101 Webb Ave 0.28mi 3/1.5 1,672 (-5%) 19mo $108,000 $65 60
1164 Evangeline St 0.35mi 3/2.0 1,546 (-12%) 4mo $80,000 $52 56
2517 Pinecliff Ct N 0.60mi 3/1.5 1,862 (+5%) 11mo $85,100 $46 52
2463 Karagan Dr 0.67mi 3/1.5 1,680 (-5%) 14mo $120,000 $71 47
2063 Gimon Cir N 0.46mi 4/1.5 (+1) 1,558 (-12%) 8mo $68,000 $44 45
948 Navco Rd 0.65mi 4/2.0 (+1) 1,688 (-4%) 15mo $139,000 $82 41
2524 Pinecliff Ct N 0.63mi 3/2.0 1,611 (-9%) 13mo $185,000 $115 41
6509 Magpie Dr 0.70mi 4/2.0 (+1) 1,791 (+1%) 21mo $311,535 $174 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
5.6%
Equity multiple
1.23×
Total profit
$8,377
Equity at exit
$19,369
10-year hold
IRR
18.9%
Equity multiple
2.93×
Total profit
$70,183
Equity at exit
$11,231

Cash invested: $36,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Alabama
90 Strongly Landlord-Friendly · R+15
County
— inherits STATE
City
— inherits STATE
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

ZIP-level market 36605

Rents YoY
8.3%
Active inventory
139
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,455 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$72 /mo · $864/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$342

Break-even live

Break-even rent $1,022
Max offer price $129,900
Occupancy floor 72%

Sensitivity live

Price -10% $415 -5% $379 +0% $342 +5% $305 +10% $268
Rent -10% $227 -5% $284 +0% $342 +5% $399 +10% $457
Rate -1.0pp $407 -0.5pp $375 base $342 +0.5pp $308 +1.0pp $274

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$32,475
Closing costs
$3,897
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2055 Steiner St Mobile, AL 2.0 1.0 1797 $895 $0.50 44d 1 0.45mi
2456 McLaughlin Dr Mobile, AL 3.0 1.0 1405 $1,300 $0.93 44d 1 0.76mi
2068 Victory Ct Mobile, AL 4.0 1.0 1259 $1,225 $0.97 44d 1 0.93mi
2255 Dog River Ct Unit 1043454P Mobile, AL 4.0 2.0 1851 $2,890 $1.56 22d 1 0.93mi
706 Cherokee St Mobile, AL 3.0 1.0 1260 $1,375 $1.09 22d 1 1.35mi
713 Iris Ave Mobile, AL 3.0 1.0 1617 $1,300 $0.80 22d 1 1.36mi
618 Clarke St Mobile, AL 3.0 1.0 1427 $1,200 $0.84 44d 1 1.46mi

Listing history 6 events

  1. 2026-05-20
    status Pending
  2. 2026-05-18
    listed $129,900 Active
  3. 2024-01-06
    historical $1,350
  4. 2023-12-21
    listed $1,350
  5. 2019-10-08
    soldstatus $169,000
  6. 2019-03-18
    soldstatus $38,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AL · Resets to sale price

Current annual tax
$864 · $72/mo
Projected year-2 tax
$864 · $72/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 18% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,456
− Mortgage interest
−$7,276
− Property taxes
−$864
− Insurance
−$650
− Repairs & maintenance
−$1,396
− Management
−$1,396
− Depreciation
−$3,779
Taxable income
$2,094
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$503
After-tax cash flow
$3,600/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mobile County
NCES district ID
0102370
Math proficiency
15% ▼ -28.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$42,455
Composite
22.9/100
National rank
#8002
State rank
#81 of 129 in AL

Livability — Mobile

Score
75/100
State rank
#20
US rank
#4262

Category grades

Amenities B- Commute A+ Cost of living A+ Crime F Employment D- Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobile, AL
County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
1521.0

Population outlook (Mobile County) Hauer SSP2

Today (2025)
415,303 people
By 2030
411,755 · -0.9%
By 2040
399,670 · -3.8%
By 2050
382,616 · -7.9%
By 2075
337,353 · -18.8%
By 2100
283,391 · -31.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Mobile

2024 margin
R (+16.4) · D 41.3% · R 57.7%
2008→2024 swing
-7.7pp toward R · 2008: -8.7pp · 2024: -16.4pp
All cycles
2024: R+16.4 2020: R+11.9 2016: R+13.9 2012: R+9.3 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.46%
Current HPI
125.9526
Rent YoY
▲ 8.26%
Metro
Mobile, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+237.4% since first listed
6 events — show timeline
  • 2026-05-20 Pending GCMLS AL
  • 2026-05-18 Listed $129,900 GCMLS AL
  • 2024-01-06 Rental Removed $1,350 APPFOLIO
  • 2023-12-21 Listed for Rent $1,350 APPFOLIO
  • 2019-10-08 Sold (Public Records) $169,000 Public Records
  • 2019-03-18 Sold (Public Records) $38,500 Public Records

Property tax history

+11.8%/yr

Latest (2025): $864 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…