CashFlowRE
Sign in Sign up
7070 Timber Woods Dr
B- Composite 67.79
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$62,100

7070 Timber Woods Dr · Semmes, AL 36575
3 bd · 2.0 ba · 105 sqft · Other public records · 92 Days on market
Built 1999 0.96 ac lot ↓ 14% since listing

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

Listing remarks

Opportunity Awaits in Semmes! Welcome to 7070 Timber Woods Dr—a 3-bedroom, 2-bath manufactured home offering over 1,400 square feet of space, nestled on a generously sized lot. While this home does need repairs, the price reflects the value and potential for the right buyer to bring it back to life. This property qualifies for special $100 Down FHA Financing and is eligible for FHA 203(b) repair escrow, giving buyers a unique chance to finance necessary improvements and make the home their own—all in one loan. Whether you're an investor, a DIY enthusiast, or someone looking for an affordable opportunity to customize, this home is full of promise. Don’t miss your chance to

Key facts

  • 0.96 acre lot
  • 2 parking spots
  • Built 1999

Property features AI

Finance

  • Other: Not on land lease

Exterior

  • Parking: Carport (2 spaces); Driveway
  • Utilities: Electricity available (110 volts); Water available; Septic tank
  • Home design: Single family residence; Residential property; Located in Timber Woods subdivision; View available
  • Construction: Vinyl siding; Shingle roof; Built in 1999; No foundation details specified; No window features specified
  • Exterior features: Back yard fencing; Outbuilding; No pool or spa

Interior

  • Kitchen: White cabinets; Kitchen island; Laminate counters; Pantry; Open view to family room
  • Bedrooms: 3 bedrooms
  • Flooring: No flooring specified
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Other heating; Central air conditioning; Other cooling
  • Interior features: Other interior features; No fireplace
  • Laundry & utility: Other appliances

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/2.0-bath other listed at $62k.

Deal economics

  • At list price, monthly cash flow is $963 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $62k).
  • Recommended offer: $57k (9.0% below list) — sets the bar for market timing.
  • Cap rate 24.9% vs local median 5.3% in Semmes — 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 60/100 on livability (#311 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • 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: Mary G Montgomery High School (math 13% / reading 18%, grade F, #211 of 305 statewide, top 69%, 1,965 students, 53% FRL).
  • Market conditions: 184 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $429 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts; this cycle's ask has dropped $13k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,511 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.80%
Cap rate
24.89%
Cash-on-cash
66.43%
DSCR
3.96
GRM
3.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
65.7%
Equity multiple
3.95×
Total profit
$51,259
Equity at exit
$9,259
10-year hold
IRR
70.0%
Equity multiple
8.11×
Total profit
$123,635
Equity at exit
$5,369

Cash invested: $17,388 (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 36575

Home prices YoY
-21.8%
Active inventory
184
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,737 medium interval (Pro) →
Mortgage (P&I)
$326
Tax from tax record
$58 /mo · $695/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$963

Break-even live

Break-even rent $518
Max offer price $62,100
Occupancy floor 40%

Sensitivity live

Price -10% $998 -5% $980 +0% $963 +5% $945 +10% $927
Rent -10% $825 -5% $894 +0% $963 +5% $1,031 +10% $1,100
Rate -1.0pp $994 -0.5pp $978 base $963 +0.5pp $946 +1.0pp $930

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
$15,525
Closing costs
$1,863
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9530 Fox Hunter Ct W Semmes, AL 3.0 2.0 1326 $1,650 $1.24 22d 1 0.92mi
6208 Marlin Dr Eight Mile, AL 3.0 2.0 1595 $1,895 $1.19 44d 1 1.39mi

Listing history 17 events

  1. 2026-04-29
    status Pending
  2. 2026-04-28
    status Active
  3. 2026-04-27
    historical
  4. 2026-04-24
    status Active
  5. 2026-04-17
    status Pending
  6. 2026-04-05
    status Active
  7. 2026-01-09
    status Pending
  8. 2026-01-06
    price $62,100
  9. 2026-01-01
    status Active
  10. 2025-10-22
    status Pending
  11. 2025-09-29
    price $69,000
  12. 2025-09-29
    status Active
  13. 2025-07-03
    status Pending
  14. 2025-06-25
    status Active
  15. 2025-05-24
    status Pending
  16. 2025-04-16
    listed $75,000 Active
  17. 2009-06-03
    soldstatus $72,195

ⓘ 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
$695 · $58/mo
Projected year-2 tax
$695 · $58/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$20,840
− Mortgage interest
−$3,479
− Property taxes
−$695
− Insurance
−$310
− Repairs & maintenance
−$1,667
− Management
−$1,667
− Depreciation
−$1,807
Taxable income
$11,216
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,692
After-tax cash flow
$8,859/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 — Semmes

Score
60/100
State rank
#311
US rank
#19360

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
22,444

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 White (73%)
Race & ethnicity
White 73% Black 19% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Lithuanian 2% Slovak 2% Serbian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2% Vietnamese 1%

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
▼ -60.58%
Current HPI
217.5112
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

-14.0% since first listed
17 events — show timeline
  • 2026-04-29 Pending GCMLS AL
  • 2026-04-28 Relisted GCMLS AL
  • 2026-04-27 Delisted GCMLS AL
  • 2026-04-24 Relisted GCMLS AL
  • 2026-04-17 Pending GCMLS AL
  • 2026-04-05 Relisted GCMLS AL
  • 2026-01-09 Pending GCMLS AL
  • 2026-01-06 Price Changed $62,100 GCMLS AL
  • 2026-01-01 Relisted GCMLS AL
  • 2025-10-22 Pending GCMLS AL
  • 2025-09-29 Price Changed $69,000 GCMLS AL
  • 2025-09-29 Relisted GCMLS AL
  • 2025-07-03 Pending GCMLS AL
  • 2025-06-25 Relisted GCMLS AL
  • 2025-05-24 Pending GCMLS AL
  • 2025-04-16 Listed $75,000 GCMLS AL
  • 2009-06-03 Sold (Public Records) $72,195 Public Records

Property tax history

+15.9%/yr

Latest (2025): $695 · +14.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…