CashFlowRE
Sign in Sign up
2524 Oakmont Ct
D Composite 41.4
Why this score? — see what drove the D 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 +14.0/30.0
  • ARV discount +7.5/15.0
  • Rent growth +4.6/5.0
  • DSCR +4.2/10.0
  • Livability +3.8/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$199,000

2524 Oakmont Ct · Mobile, AL 36605
4 bd · 2.0 ba · 1,517 sqft · SingleFamily public records · 14 Days on market
Built 1996 0.40 ac lot

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

Listing remarks

Welcome to this beautifully renovated 4 bedroom, 2 bathroom home offering approximately 1,600 sq ft of comfortable living space, all for under $200,000. With a modern interior, updated systems, this home is truly move-in ready. 4Bedrooms / 2 Bathrooms with fresh paint, new flooring, and updated lighting. Two fully renovated bathrooms featuring stylish fixtures and finishes. Thoughtfully designed floor plan with an open-concept living and dining area, perfect for entertaining or everyday living. All New Appliances Bright, updated kitchen with brand-new appliances. New AC System New fence enclosing the backyard, ideal for pets, play, or private outdoor gatherings . Buyer to confirm all deta

Key facts

  • New ac system
  • New appliances
  • Updated kitchen

Tags

FULLY RENOVATED BATHROOMSOPEN-CONCEPT LIVINGNEW APPLIANCESUPDATED KITCHENNEW AC SYSTEMNEW FENCE

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Cable available; Electricity available (110V and 220V); Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Brick front and HardiPlank exterior; Built in 1996; Slab foundation; Shingle roof
  • Exterior features: Awning(s); Fenced yard; Has a view

Interior

  • Kitchen: Stone counters; Dishwasher; Electric oven; Electric range
  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Beamed ceilings; Crown molding
  • Laundry & utility: Electric 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 4-bed/2.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $25 ($302/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (24.3% below list).
  • Recommended offer: $151k (24.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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: Morningside Elementary School (math 9% / reading 29%, grade F, #478 of 627 statewide, top 76%, 455 students, 98% FRL); Pillans Middle School (math 2% / reading 17%, grade F, #233 of 257 statewide, top 91%, 537 students, 96% 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 96% FRL vs 67% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 12% at this address vs 27% district-wide (-15 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; 8 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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 42% 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,638 (24.3% below list)

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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.76%
Cap rate
6.44%
Cash-on-cash
0.54%
DSCR
1.02
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$100,122
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1602 Marengo Dr 0.44mi 4/2.0 1,638 (+8%) 0mo $100,000 $61 66
1462 Darwood Dr 0.46mi 3/2.0 (-1) 1,579 (+4%) 4mo $89,900 $57 63
1614 Greenbrier Dr E 0.48mi 3/1.5 (-1) 1,530 (+1%) 9mo $100,000 $65 62
2739 Belvedere Cir S 0.71mi 3/2.0 (-1) 1,583 (+4%) 8mo $105,000 $66 48
2365 Dog River Dr N 0.72mi 4/2.0 1,400 (-8%) 8mo $65,000 $46 46
2622 Halls Mill Rd 0.75mi 3/2.0 (-1) 1,564 (+3%) 10mo $160,000 $102 46
1476 Boudousquie St 0.67mi 3/1.5 (-1) 1,434 (-6%) 8mo $150,000 $105 46
1406 Boudousquie St 0.67mi 3/1.0 (-1) 1,609 (+6%) 4mo $65,000 $40 46
1575 Marengo Dr 0.41mi 3/1.0 (-1) 1,342 (-12%) 9mo $104,000 $77 45
2407 Juanita St 0.40mi 3/1.0 (-1) 1,290 (-15%) 8mo $110,000 $85 41
1663 Darwood Dr 0.64mi 4/1.5 1,350 (-11%) 11mo $95,000 $70 41
2354 Octavia Dr S 0.53mi 3/1.5 (-1) 1,300 (-14%) 5mo $55,000 $42 40

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
-10.8%
Equity multiple
0.59×
Total profit
$-22,792
Equity at exit
$29,672
10-year hold
IRR
3.7%
Equity multiple
1.32×
Total profit
$18,015
Equity at exit
$17,206

Cash invested: $55,720 (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
11.0×

Monthly cashflow live

Estimated rent
$1,506 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$38 /mo · $461/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$25

Break-even live

Break-even rent $1,475
Max offer price $199,000
Occupancy floor 93%

Sensitivity live

Price -10% $138 -5% $81 +0% $25 +5% $-31 +10% $-88
Rent -10% $-94 -5% $-34 +0% $25 +5% $85 +10% $144
Rate -1.0pp $125 -0.5pp $76 base $25 +0.5pp $-26 +1.0pp $-79

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
$49,750
Closing costs
$5,970
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2456 McLaughlin Dr Mobile, AL 3.0 1.0 1405 $1,300 $0.93 45d 1 0.12mi
1411 Greenbrier Dr Mobile, AL 3.0 1.0 1069 $995 $0.93 45d 1 0.41mi
1466 Darwood Dr Mobile, AL 3.0 1.5 1053 $1,400 $1.33 45d 1 0.48mi
2359 Vermillion Dr Mobile, AL 3.0 1.0 1064 $895 $0.84 23d 1 0.49mi
2255 Dog River Ct Unit 1043454P Mobile, AL 4.0 2.0 1851 $2,890 $1.56 23d 1 0.80mi
2665 S Faure Dr Mobile, AL 4.0 1.0 1817 $1,514 $0.83 23d 1 0.86mi
955 Cloverdale Dr Mobile, AL 3.0 1.5 1128 $1,125 $1.00 45d 1 1.16mi
817 Hawkins St Mobile, AL 3.0 1.0 1217 $1,200 $0.99 45d 1 1.40mi

Listing history 11 events

  1. 2026-06-21
    days on market $199,000 Active 14 DOM
  2. 2026-06-18
    days on market $199,000 Active 11 DOM
  3. 2026-06-17
    days on market $199,000 Active 10 DOM
  4. 2026-06-16
    days on market $199,000 Active 9 DOM
  5. 2026-06-15
    days on market $199,000 Active 8 DOM
  6. 2026-06-14
    days on market $199,000 Active 6 DOM
  7. 2026-06-13
    days on market $199,000 Active 5 DOM
  8. 2026-06-10
    days on market $199,000 Active 3 DOM
  9. 2026-06-09
    days on market $199,000 Active 2 DOM
  10. 2026-06-08
    remarks 699-char remark
  11. 2026-06-08
    listed $199,000 Active 1 DOM

ⓘ 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
$461 · $38/mo
Projected year-2 tax
$816 · $68/mo
Expected delta
+$355/yr (+$30/mo · 77.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 21 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
$18,077
− Mortgage interest
−$11,147
− Property taxes
−$461
− Insurance
−$995
− Repairs & maintenance
−$1,446
− Management
−$1,446
− Depreciation
−$5,789
Taxable loss
−$3,208
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$770
After-tax cash flow
$1,071/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

1 event — show timeline
  • 2026-06-07 Listed $199,000 GCMLS AL

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…