CashFlowRE
Sign in Sign up
631 Chancellor St
C Composite 57.44
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 +17.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.0/10.0
  • DSCR +5.3/10.0
  • 1% rule +3.3/10.0
  • Schools +3.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,500

631 Chancellor St · Coffee Springs, AL 36316
3 bd · 1.0 ba · 1,352 sqft · SingleFamily public records · 51 Days on market
Built 1960 1.31 ac lot $103/sqft · 31% below area Est $201k · 31% under ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming and well-maintained 3-bedroom, 1 bathroom home situated on a spacious 1.3-acre lot. This inviting property features a functional layout with all bedrooms and bathroom located at one end of the home for added privacy. Recent updates include a roof approximately 4 years old and new front and back porches. A storage building (8x24) in the backyard provides additional space for tools and toys. This home is a great opportunity for buyers seeking a large lot, value, and move-in-ready convenience. Septic pumped April 2026. Conveniently located approximately 15 miles from Geneva, Samson, Hartford and Enterprise, AL - approximately 20 miles from Ft. Rucker, AL - 30 / 35 miles from Dothan, AL and 80 / 90 miles from Destin, FL and Panama City Beach, FL.

Key facts

  • New porches
  • Recent updates
  • Added privacy

Tags

SPACIOUS LOTRECENT UPDATESSTORAGE BUILDINGFUNCTIONAL LAYOUTADDED PRIVACYNEW PORCHES

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Septic tank
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding
  • Exterior features: Front porch

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Interior features: Storage available on the property
  • Laundry & utility: Inside laundry

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 $140k.

Deal economics

  • At list price, monthly cash flow is $95 ($1k/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 $116k (16.6% below list).
  • Recommended offer: $116k (16.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 55/100 on livability (#440 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: employment D+, health & safety D, crime F.
  • Geneva County (rural): math 22% / reading 51% proficiency, ranked #39 of 129 in AL (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Samson Elementary School (math 17% / reading 42%, grade F, #367 of 627 statewide, top 60%, 379 students, 80% FRL); Samson Middle School (math 12% / reading 52%, grade F, #110 of 257 statewide, top 44%, 169 students, 84% FRL); Samson High School (math 5% / reading 5%, grade F, #276 of 305 statewide, top 95%, 189 students, 77% FRL) — zoned schools average 80% FRL vs 59% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 36% district-wide (-14 pts) — the specific schools serving this property underperform the Geneva County average; the district grade overstates school quality for this exact location.
  • Market conditions: 20 active listings in the ZIP; 39 units permitted in Geneva County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($964 loan paydown + $3k appreciation (2.1% local appreciation)).
  • Geneva County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.1% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $116,393 (16.6% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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
0.83%
Cap rate
7.11%
Cash-on-cash
2.91%
DSCR
1.13
GRM
10.0

CMA / ARV

ARV (median comp)
$201,066
List price
$139,500
Delta
-30.62%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi

Projected returns pro-forma

2.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.5%
Equity multiple
1.41×
Total profit
$15,972
Equity at exit
$55,501
10-year hold
IRR
10.8%
Equity multiple
2.46×
Total profit
$57,124
Equity at exit
$80,290

Cash invested: $39,060 (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 36316

Home prices YoY
1.5%
Active inventory
20
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,164 medium interval (Pro) →
Mortgage (P&I)
$732
Tax from tax record
$35 /mo · $422/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$95

Break-even live

Break-even rent $1,044
Max offer price $139,500
Occupancy floor 87%

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
$34,875
Closing costs
$4,185
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.

Listing history 18 events

  1. 2026-06-19
    days on market $139,500 Active 51 DOM
  2. 2026-06-18
    days on market $139,500 Active 50 DOM
  3. 2026-06-17
    days on market $139,500 Active 49 DOM
  4. 2026-06-16
    days on market $139,500 Active 48 DOM
  5. 2026-06-15
    days on market $139,500 Active 47 DOM
  6. 2026-06-14
    days on market $139,500 Active 45 DOM
  7. 2026-06-12
    days on market $139,500 Active 44 DOM
  8. 2026-06-09
    days on market $139,500 Active 41 DOM
  9. 2026-06-08
    days on market $139,500 Active 40 DOM
  10. 2026-06-07
    days on market $139,500 Active 39 DOM
  11. 2026-06-05
    pricedays on market $139,500 Active 36 DOM
  12. 2026-06-03
    days on market $145,000 Active 35 DOM
    Show marketing remark (761 chars)

    Charming and well-maintained 3-bedroom, 1 bathroom home situated on a spacious 1.3-acre lot. This inviting property features a functional layout with all bedrooms and bathroom located at one end of the home for added privacy. Recent updates include a roof approximately 4 years old and new front and back porches. A storage building (8x24) in the backyard provides additional space for tools and toys. This home is a great opportunity for buyers seeking a large lot, value, and move-in-ready convenience. Septic pumped April 2026. Conveniently located approximately 15 miles from Geneva, Samson, Hartford and Enterprise, AL - approximately 20 miles from Ft. Rucker, AL - 30 / 35 miles from Dothan, AL and 80 / 90 miles from Destin, FL and Panama City Beach, FL.

  13. 2026-06-02
    days on market $145,000 Active 34 DOM
  14. 2026-06-01
    days on market $145,000 Active 33 DOM
  15. 2026-05-31
    days on market $145,000 Active 32 DOM
  16. 2026-05-30
    days on market $145,000 Active 31 DOM
  17. 2026-04-29
    listed $145,000 Active 735-char remark
    Show marketing remark (761 chars)

    Charming and well-maintained 3-bedroom, 1 bathroom home situated on a spacious 1.3-acre lot. This inviting property features a functional layout with all bedrooms and bathroom located at one end of the home for added privacy. Recent updates include a roof approximately 4 years old and new front and back porches. A storage building (8x24) in the backyard provides additional space for tools and toys. This home is a great opportunity for buyers seeking a large lot, value, and move-in-ready convenience. Septic pumped April 2026. Conveniently located approximately 15 miles from Geneva, Samson, Hartford and Enterprise, AL - approximately 20 miles from Ft. Rucker, AL - 30 / 35 miles from Dothan, AL and 80 / 90 miles from Destin, FL and Panama City Beach, FL.

  18. 2026-04-29
    listed $145,000 Active 735-char remark
    Show marketing remark (761 chars)

    Charming and well-maintained 3-bedroom, 1 bathroom home situated on a spacious 1.3-acre lot. This inviting property features a functional layout with all bedrooms and bathroom located at one end of the home for added privacy. Recent updates include a roof approximately 4 years old and new front and back porches. A storage building (8x24) in the backyard provides additional space for tools and toys. This home is a great opportunity for buyers seeking a large lot, value, and move-in-ready convenience. Septic pumped April 2026. Conveniently located approximately 15 miles from Geneva, Samson, Hartford and Enterprise, AL - approximately 20 miles from Ft. Rucker, AL - 30 / 35 miles from Dothan, AL and 80 / 90 miles from Destin, FL and Panama City Beach, FL.

ⓘ 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
$422 · $35/mo
Projected year-2 tax
$572 · $48/mo
Expected delta
+$150/yr (+$12/mo · 35.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°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
$13,967
− Mortgage interest
−$7,814
− Property taxes
−$422
− Insurance
−$698
− Repairs & maintenance
−$1,117
− Management
−$1,117
− Depreciation
−$4,058
Taxable loss
−$1,260
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$302
After-tax cash flow
$1,438/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
Geneva County
NCES district ID
0101660
Math proficiency
22% ▼ -32.00%
Reading proficiency
51% ▲ 4.00%
Median HH income
$36,144
Composite
30.15/100
National rank
#6325
State rank
#39 of 129 in AL

Livability — Coffee Springs

Score
55/100
State rank
#440
US rank
#23445

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,199

Population outlook (Geneva County) Hauer SSP2

Today (2025)
26,614 people
By 2030
26,346 · -1.0%
By 2040
25,491 · -4.2%
By 2050
24,280 · -8.8%
By 2075
20,914 · -21.4%
By 2100
16,830 · -36.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 14% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Iranian 2% Italian 1% Slovak 1%
Foreign-born
3% · Canada, South Korea
Languages at home
91% English-only · Spanish 6% Korean 1%

Political lean MEDSL · Geneva

2024 margin
Solid R (+77.0) · D 11.2% · R 88.2%
2008→2024 swing
-14.5pp toward R · 2008: -62.5pp · 2024: -77.0pp
All cycles
2024: R+77.0 2020: R+73.8 2016: R+72.4 2012: R+63.0 2008: R+62.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.06%
Current HPI
137.6927
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

-3.8% since first listed
4 events — show timeline
  • 2026-06-04 Price Changed $139,500 SAMLS
  • 2026-06-03 Price Changed $139,500 WBR
  • 2026-04-29 Listed $145,000 SAMLS
  • 2026-04-29 Listed $145,000 WBR

Property tax history

+16.7%/yr

Latest (2025): $422 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…