CashFlowRE
Sign in Sign up
11 Hannon Ave
B- Composite 66.15
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$170,000

11 Hannon Ave · Mobile, AL 36604
3 bd · 2.0 ba · 1,745 sqft · SingleFamily public records · 13 Days on market
Built 1989 8,097 sqft lot Est $319k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A Diamond in the Rough — Ready for the Right Vision Nestled in the Dauphin Place subdivision, this all-brick Craftsman-style home at 11 Hannon Avenue is a rare opportunity for a visionary buyer ready to restore a piece of Mobile's architectural heritage. The bones of this home tell a story. Soaring high ceilings, graceful arched doorways, and ornamental Victorian-style fireplaces add to the home's timeless Craftsman appeal. This home offers both comfort and convenience. Don’t miss this opportunity to own a piece of Mobile exciting future! Alabama Right of Redemption Laws may apply. The U. S. Dept. of Housing and Urban Development- HUD owns the property. HUD Case# 011-557594. In

Key facts

  • Craftsman style home
  • Arched doorways
  • High ceilings

Tags

CRAFTSMAN STYLE HOMEDAUPHIN PLACE SUBDIVISIONHIGH CEILINGSARCHED DOORWAYS

Property features AI

Finance

  • Other: No land lease; No pool or spa; No other structures on property
  • HOA & community: Annual association fee

Exterior

  • Parking: Driveway with level access; Parking for 2 vehicles
  • Utilities: Public sewer; Cable available; Phone available; Underground utilities; Electric service: not specified
  • Home design: Single-family residential; Brick 4-sides construction
  • Construction: Brick exterior on all sides; Slab foundation; Composition roof
  • Exterior features: Awnings; No fencing; Neighborhood view

Interior

  • Kitchen: Stained cabinets; Country kitchen layout; Open view to family room
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Two-story entrance foyer; Decorative fireplace; Great room and separate dining room; Country-style kitchen with stained cabinets and view to family room; Crawl space basement

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 single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $368 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 8.9% 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: Dr Robert W Gilliard Elementary (math 8% / reading 23%, grade F, #503 of 627 statewide, top 80%, 780 students, 94% FRL); Ben C Rain High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 589 students, 90% FRL) — zoned schools average 92% FRL vs 67% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 27% district-wide (-18 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 (+3.8%/yr); 93 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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).
  • This rent runs 34% of the median local income ($66k/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 $5k 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 13 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 $170,000

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
1.11%
Cap rate
8.89%
Cash-on-cash
9.28%
DSCR
1.41
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$319,335
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
66 Houston St 0.23mi 3/2.0 1,820 (+4%) 3mo $355,000 $195 80
1747 Hunter Ave 0.47mi 3/2.0 1,788 (+2%) 0mo $357,000 $200 74
1461 Brown St 0.45mi 3/2.0 1,675 (-4%) 2mo $260,000 $155 71
123 Macy Pl 0.34mi 3/2.5 1,861 (+7%) 1mo $375,000 $202 70
12 Carlen St S 0.32mi 3/2.0 1,604 (-8%) 2mo $280,000 $175 70
1657 Dauphin St 0.14mi 2/2.0 (-1) 1,509 (-14%) 2mo $375,000 $249 64
2103 Upham Pl 0.66mi 3/2.0 1,667 (-4%) 2mo $289,750 $174 60
1367 Brown St 0.62mi 2/2.0 (-1) 1,700 (-3%) 3mo $293,000 $172 59
271 Park Ter 0.62mi 2/2.5 (-1) 1,710 (-2%) 3mo $289,500 $169 58
136 Florence Pl 0.64mi 3/2.0 1,910 (+10%) 0mo $350,000 $183 54
1561 Bruister St 0.39mi 2/2.0 (-1) 1,504 (-14%) 3mo $330,000 $219 51
109 Mohawk St 0.74mi 3/2.0 1,544 (-12%) 3mo $245,000 $159 44

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 · 3.78% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.94×
Total profit
$-2,621
Equity at exit
$25,348
10-year hold
IRR
9.0%
Equity multiple
1.72×
Total profit
$34,091
Equity at exit
$14,698

Cash invested: $47,600 (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 36604

Rents YoY
3.8%
Active inventory
93
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,883 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$157 /mo · $1,888/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$368

Break-even live

Break-even rent $1,417
Max offer price $170,000
Occupancy floor 75%

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
$42,500
Closing costs
$5,100
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1704 McGill Ave Unit B Mobile, AL 3.0 2.5 1500 $1,750 $1.17 43d 1 0.15mi
1660 Laurel St Mobile, AL 3.0 2.0 1768 $2,200 $1.24 13d 1 0.30mi
1566 Dauphin St Unit Back Carriage House Mobile, AL 3.0 1.0 1300 $1,200 $0.92 43d 1 0.31mi
107 Macy Pl Mobile, AL 3.0 2.0 1800 $2,250 $1.25 43d 1 0.32mi
129 Shell Road Pl Unit 1043713P Mobile, AL 4.0 2.0 1496 $3,389 $2.27 20d 1 0.33mi
122 Demouy Ave Unit 1/2 Mobile, AL 2.0 1.0 1300 $1,530 $1.18 43d 1 0.41mi
84 S Lafayette St Unit 1043577P Mobile, AL 3.0 2.0 1496 $3,116 $2.08 13d 1 0.57mi
182 Williams St Unit 1043570P Mobile, AL 3.0 1.0 1399 $2,476 $1.77 13d 1 0.67mi
305 Indian Creek Dr E Unit 1043809P Mobile, AL 3.0 2.5 1496 $3,985 $2.66 13d 1 0.68mi
209 S Fulton St Mobile, AL 2.0 1.5 1255 $1,750 $1.39 20d 1 0.72mi
186 Stanton Rd Mobile, AL 1.0–3.0 1.0–2.5 1263 $2,450 $1.94 43d 1 0.73mi
1417 Monroe St Mobile, AL 2.0 1.0 1064 $1,350 $1.27 43d 1 0.79mi
1321 SpringHill Ave Unit B Mobile, AL 2.0 1.0 2006 $950 $0.47 43d 1 0.88mi
57 N Ann St Unit 1043453P Mobile, AL 2.0 2.0 1065 $2,015 $1.89 20d 1 0.88mi
1141 Montauk Ave Unit 1043864P Mobile, AL 3.0 2.0 1420 $2,741 $1.93 13d 1 0.95mi
107 Michael Donald Ave Unit 1043461P Mobile, AL 4.0 3.5 2195 $3,962 $1.81 13d 1 1.02mi
107 Grand Blvd Mobile, AL 2.0 2.0 1200 $1,295 $1.08 20d 1 1.06mi
561 Dauphin Island Pkwy Mobile, AL 4.0 2.0 1389 $1,050 $0.76 43d 1 1.11mi
2507 Taylor Ave Mobile, AL 3.0 1.0 1230 $1,495 $1.22 13d 1 1.18mi
611 Dauphin Island Pkwy Mobile, AL 3.0 2.0 1450 $1,300 $0.90 43d 1 1.19mi
562 Clarke St Mobile, AL 2.0 1.0 1061 $1,025 $0.97 43d 1 1.23mi
423 Devon Dr Mobile, AL 3.0 1.0 1220 $950 $0.78 43d 1 1.31mi
200 S Florida St Unit 101 Mobile, AL 2.0 2.0 1150 $1,375 $1.20 20d 1 1.35mi
706 Cherokee St Mobile, AL 3.0 1.0 1260 $1,375 $1.09 20d 1 1.37mi
615 Mohawk St Mobile, AL 3.0 1.0 1172 $1,500 $1.28 43d 1 1.37mi
961 Old Shell Rd Unit A Mobile, AL 3.0 2.5 1600 $1,295 $0.81 43d 1 1.38mi
618 Clarke St Mobile, AL 3.0 1.0 1427 $1,200 $0.84 43d 1 1.39mi
510 Schwartz St Mobile, AL 3.0 2.0 1288 $1,400 $1.09 13d 1 1.40mi
412 Pinehill Dr Mobile, AL 2.0 2.0 2000 $2,450 $1.23 13d 1 1.41mi

Listing history 11 events

  1. 2026-06-18
    days on market $170,000 Active 13 DOM
  2. 2026-06-17
    days on market $170,000 Active 12 DOM
  3. 2026-06-16
    days on market $170,000 Active 11 DOM
  4. 2026-06-15
    days on market $170,000 Active 10 DOM
  5. 2026-06-14
    days on market $170,000 Active 8 DOM
  6. 2026-06-13
    days on market $170,000 Active 7 DOM
  7. 2026-06-10
    days on market $170,000 Active 5 DOM
  8. 2026-06-09
    days on market $170,000 Active 4 DOM
  9. 2026-06-08
    days on market $170,000 Active 3 DOM
  10. 2026-06-07
    remarks 687-char remark
  11. 2026-06-07
    listed $170,000 Active 2 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
$1,888 · $157/mo
Projected year-2 tax
$1,888 · $157/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 1/10 Low
  • 🌡 Heat 10/10 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
$22,599
− Mortgage interest
−$9,523
− Property taxes
−$1,888
− Insurance
−$850
− Repairs & maintenance
−$1,808
− Management
−$1,808
− Depreciation
−$4,945
Taxable income
$1,777
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$426
After-tax cash flow
$3,990/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)
8,836
Household income
$66,357
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
452.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 51% Black 42% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 4% Serbian 2% Slovak 2%
Foreign-born
2% · Canada, China
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
▼ -143.27%
Current HPI
205.7241
Rent YoY
▲ 3.78%
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
  • 2026-06-05 Listed $170,000 GCMLS AL

Property tax history

-2.6%/yr

Latest (2025): $1,888 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…