CashFlowRE
Sign in Sign up
3751 Superior Dr
B Composite 74.99
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$28,000

3751 Superior Dr · Prichard, AL 36613
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 59 Days on market
Built 1965 10,515 sqft lot $31/sqft · 36% below area Est $44k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Are you looking for more inventory for your rental portfolio? Come take a look.

Key facts

  • 0.24 acre lot
  • Parking
  • Built 1965

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 $28k.

Deal economics

  • At list price, monthly cash flow is $611 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $28k).
  • Recommended offer: $27k (3.0% below list) — sets the bar for market timing.
  • Cap rate 32.5% vs local median 11.4% in Prichard — 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 54/100 on livability (#472 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D-, crime F, amenities 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.
  • Market conditions: 92 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $194 of loan paydown is wiped out by about $840 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($27k) is reasonable based on typical stale-listing flexibility.

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 $27,160 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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 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
3.58%
Cap rate
32.48%
Cash-on-cash
93.54%
DSCR
5.16
GRM
2.3

CMA / ARV

ARV (median comp)
$43,884
List price
$28,000
Delta
-36.20%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4459 Myers Rd 0.14mi 3/1.0 912 (0%) 13mo $18,500 $20 82
4304 Dalton Dr 0.35mi 3/1.0 900 (-1%) 2mo $139,000 $154 80
6 Brucewood Dr W 0.26mi 2/1.0 (-1) 864 (-5%) 2mo $20,000 $23 72
721 Walter Cir S 0.08mi 2/1.0 (-1) 1,020 (+12%) 14mo $18,800 $18 60
4943 Cochran Rd 0.65mi 3/1.0 1,025 (+12%) 13mo $47,500 $46 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
94.4%
Equity multiple
5.39×
Total profit
$34,392
Equity at exit
$4,175
10-year hold
IRR
97.1%
Equity multiple
11.22×
Total profit
$80,096
Equity at exit
$2,421

Cash invested: $7,840 (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 36613

Home prices YoY
-23.9%
Active inventory
92
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,002 high interval (Pro) →
Mortgage (P&I)
$147
Tax from tax record
$22 /mo · $266/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$611

Break-even live

Break-even rent $229
Max offer price $28,000
Occupancy floor 34%

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
$7,000
Closing costs
$840
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2211 Wolf Ridge Rd Unit B Mobile, AL 3.0 1.5 1050 $1,200 $1.14 43d 1 1.17mi
2207 Wolf Ridge Rd Unit B Mobile, AL 2.0 1.0 1000 $1,100 $1.10 43d 1 1.21mi
3427 Stovall St Mobile, AL 3.0 1.0 1025 $850 $0.83 21d 1 1.26mi
1701 Bear Fork Rd Unit 7 Mobile, AL 3.0 2.0 1064 $950 $0.89 43d 1 1.36mi
1701 Bear Fork Rd Unit 2 Mobile, AL 2.0 2.0 1064 $875 $0.82 43d 1 1.36mi

Listing history 18 events

  1. 2026-06-18
    days on market $28,000 Active 59 DOM
  2. 2026-06-17
    days on market $28,000 Active 58 DOM
  3. 2026-06-16
    days on market $28,000 Active 57 DOM
  4. 2026-06-15
    days on market $28,000 Active 56 DOM
  5. 2026-06-14
    days on market $28,000 Active 54 DOM
  6. 2026-06-13
    days on market $28,000 Active 53 DOM
  7. 2026-06-10
    days on market $28,000 Active 51 DOM
  8. 2026-06-09
    days on market $28,000 Active 50 DOM
  9. 2026-06-08
    days on market $28,000 Active 49 DOM
  10. 2026-06-07
    days on market $28,000 Active 48 DOM
  11. 2026-06-05
    days on market $28,000 Active 45 DOM
  12. 2026-06-03
    days on market $28,000 Active 44 DOM
  13. 2026-06-02
    days on market $28,000 Active 43 DOM
  14. 2026-06-01
    days on market $28,000 Active 42 DOM
  15. 2026-05-31
    days on market $28,000 Active 41 DOM
  16. 2026-05-30
    days on market $28,000 Active 40 DOM
  17. 2026-04-22
    price $28,000 79-char remark
    Show marketing remark (79 chars)

    Are you looking for more inventory for your rental portfolio? Come take a look.

  18. 2026-04-20
    listed $280,010 Active 79-char remark
    Show marketing remark (79 chars)

    Are you looking for more inventory for your rental portfolio? Come take a look.

ⓘ 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
$266 · $22/mo
Projected year-2 tax
$266 · $22/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°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 · 2 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
$12,027
− Mortgage interest
−$1,568
− Property taxes
−$266
− Insurance
−$140
− Repairs & maintenance
−$962
− Management
−$962
− Depreciation
−$815
Taxable income
$7,314
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,755
After-tax cash flow
$5,578/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 — Prichard

Score
54/100
State rank
#472
US rank
#24080

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prichard, AL
City population
13,402
Population (ZIP)
12,082

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
Majority Black (52%)
Race & ethnicity
Black 52% White 44% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Italian 2% Slovak 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 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
▼ -65.49%
Current HPI
208.8677
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

-90.0% since first listed
2 events — show timeline
  • 2026-04-22 Price Changed $28,000 GCMLS AL
  • 2026-04-20 Listed $280,010 GCMLS AL

Property tax history

-1.1%/yr

Latest (2025): $266 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…