CashFlowRE
Sign in Sign up
7391 4th Ave
B+ Composite 78.66
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$67,900

7391 4th Ave · Altoona, AL 35952
3 bd · 1.0 ba · 1,276 sqft · SingleFamily public records · 273 Days on market
Built 1902 1.00 ac lot $53/sqft · 44% below area

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

Listing remarks MLS

Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

Key facts

  • Updated electrical
  • New rear addition
  • Wraparound porch

Tags

WRAPAROUND PORCHUPDATED PLUMBINGUPDATED ELECTRICALNEW REAR ADDITION

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 $68k.

Deal economics

  • At list price, monthly cash flow is $766 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).
  • Recommended offer: $60k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#236 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Etowah County (suburban): math 21% / reading 52% proficiency, ranked #36 of 129 in AL (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 37 active listings in the ZIP; 119 units permitted in Etowah County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($469 loan paydown + $7k appreciation (10.0% local appreciation)).
  • Etowah County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 273 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $17k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $68k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1902 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,752 (12.0% below list)

Questions for the listing agent

  1. It's been on market 273 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1902 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.24%
Cap rate
19.84%
Cash-on-cash
48.37%
DSCR
3.15
GRM
3.7

CMA / ARV

ARV (median comp)
$163,377
List price
$67,900
Delta
-58.44%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7345 7th Ave 0.21mi 3/2.0 1,276 (0%) 5mo $219,000 $172 82
7130 7th Ave 0.32mi 2/2.0 (-1) 1,200 (-6%) 8mo $60,000 $50 59
2549 Saint Clair St 0.18mi 2/1.0 (-1) 1,205 (-6%) 22mo $24,900 $21 59
7392 7th Ave 0.18mi 3/2.0 1,170 (-8%) 19mo $155,000 $132 58
7015 10th Ave 0.57mi 3/2.0 1,300 (+2%) 13mo $150,000 $115 55
2770 Self St 0.64mi 3/1.0 1,132 (-11%) 7mo $140,000 $124 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
62.2%
Equity multiple
5.51×
Total profit
$85,787
Equity at exit
$61,170
10-year hold
IRR
55.7%
Equity multiple
12.27×
Total profit
$214,256
Equity at exit
$131,915

Cash invested: $19,012 (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 35952

Home prices YoY
6.0%
Active inventory
37
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,522 medium interval (Pro) →
Mortgage (P&I)
$356
Tax from tax record
$52 /mo · $624/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$766

Break-even live

Break-even rent $552
Max offer price $67,900
Occupancy floor 45%

Sensitivity live

Price -10% $805 -5% $785 +0% $766 +5% $747 +10% $728
Rent -10% $646 -5% $706 +0% $766 +5% $826 +10% $887
Rate -1.0pp $800 -0.5pp $784 base $766 +0.5pp $749 +1.0pp $731

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
$16,975
Closing costs
$2,037
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 27 events

  1. 2026-06-19
    days on market $67,900 Active 273 DOM
  2. 2026-06-18
    days on market $67,900 Active 272 DOM
  3. 2026-06-17
    days on market $67,900 Active 271 DOM
  4. 2026-06-16
    days on market $67,900 Active 270 DOM
  5. 2026-06-15
    days on market $67,900 Active 269 DOM
  6. 2026-06-14
    days on market $67,900 Active 267 DOM
  7. 2026-06-13
    pricedays on market $67,900 Active 266 DOM
  8. 2026-06-10
    days on market $68,900 Active 264 DOM
  9. 2026-06-09
    days on market $68,900 Active 263 DOM
  10. 2026-06-08
    days on market $68,900 Active 262 DOM
  11. 2026-06-07
    days on market $68,900 Active 261 DOM
  12. 2026-06-05
    days on market $68,900 Active 258 DOM
  13. 2026-06-03
    days on market $68,900 Active 257 DOM
  14. 2026-05-31
    days on market $68,900 Active 256 DOM
  15. 2026-05-30
    days on market $68,900 Active 255 DOM
  16. 2026-05-08
    price $68,900 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  17. 2026-03-17
    status Active 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  18. 2026-03-13
    historical 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  19. 2026-02-18
    price $69,400 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  20. 2025-12-19
    price $69,900 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  21. 2025-12-17
    price $72,500 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  22. 2025-11-26
    price $75,000 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  23. 2025-10-05
    price $79,900 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  24. 2025-09-12
    listed $85,000 Active 1011-char remark
    Show marketing remark (1011 chars)

    Step into timeless charm with this classic farmhouse full of character and recent system updates. A spacious wraparound porch—accented by beautifully preserved original corbels—welcomes you and sets the tone for the warmth and history found throughout the home. Inside, you’ll find original hardwood floors, soaring 12-foot ceilings, and vintage architectural accents that enhances the home’s inviting feel. Recent improvements offer peace of mind, including updated electrical and plumbing, a newly functional bathroom, a dedicated laundry space, and a new water heater. The exterior is designed for easy upkeep with durable vinyl siding and a newer metal roof, blending classic style with modern practicality. While the HVAC system may require some repair, the seller believes it can be restored to working condition with relative ease. This property offers a rare opportunity to own a piece of farmhouse charm with key updates already in place—ready for you to make it your own.

  25. 2020-08-24
    soldstatus $45,000 Sold 163-char remark
    Show marketing remark (163 chars)

    Altoona, 2BR/1B home on . 95 acre. Central heat and air, new line from house to sewer. Very roomy home, needs some TLC. Home being sold as-is. No warranties apply.

  26. 2020-05-01
    status Pending 163-char remark
    Show marketing remark (163 chars)

    Altoona, 2BR/1B home on . 95 acre. Central heat and air, new line from house to sewer. Very roomy home, needs some TLC. Home being sold as-is. No warranties apply.

  27. 2020-04-29
    listed $49,000 Active 163-char remark
    Show marketing remark (163 chars)

    Altoona, 2BR/1B home on . 95 acre. Central heat and air, new line from house to sewer. Very roomy home, needs some TLC. Home being sold as-is. No warranties apply.

ⓘ 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
$624 · $52/mo
Projected year-2 tax
$624 · $52/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,268
− Mortgage interest
−$3,803
− Property taxes
−$624
− Insurance
−$340
− Repairs & maintenance
−$1,461
− Management
−$1,461
− Depreciation
−$1,975
Taxable income
$8,603
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,065
After-tax cash flow
$7,131/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
Etowah County
NCES district ID
0101380
Math proficiency
21% ▼ -28.00%
Reading proficiency
52% ▼ -1.00%
Median HH income
$46,403
Composite
31.12/100
National rank
#6062
State rank
#36 of 129 in AL

Livability — Altoona

Score
61/100
State rank
#236
US rank
#17385

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Altoona, AL
Population (ZIP)
8,901

Population outlook (Etowah County) Hauer SSP2

Today (2025)
100,500 people
By 2030
98,488 · -2.0%
By 2040
93,731 · -6.7%
By 2050
88,681 · -11.8%
By 2075
76,746 · -23.6%
By 2100
65,373 · -35.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 12% Two or more races 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Iranian 3% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 11%

Political lean MEDSL · Etowah

2024 margin
Solid R (+55.7) · D 21.8% · R 77.5%
2008→2024 swing
-17.5pp toward R · 2008: -38.2pp · 2024: -55.7pp
All cycles
2024: R+55.7 2020: R+50.2 2016: R+50.1 2012: R+38.4 2008: R+38.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 14.05%
Current HPI
249.8629
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

+40.6% since first listed
12 events — show timeline
  • 2026-05-08 Price Changed $68,900 Greater Alabama MLS
  • 2026-03-17 Relisted Greater Alabama MLS
  • 2026-03-13 Delisted Greater Alabama MLS
  • 2026-02-18 Price Changed $69,400 Greater Alabama MLS
  • 2025-12-19 Price Changed $69,900 Greater Alabama MLS
  • 2025-12-17 Price Changed $72,500 Greater Alabama MLS
  • 2025-11-26 Price Changed $75,000 Greater Alabama MLS
  • 2025-10-05 Price Changed $79,900 Greater Alabama MLS
  • 2025-09-12 Listed $85,000 Greater Alabama MLS
  • 2020-08-24 Sold (MLS) $45,000 Greater Alabama MLS
  • 2020-05-01 Pending Greater Alabama MLS
  • 2020-04-29 Listed $49,000 Greater Alabama MLS

Property tax history

+8.7%/yr

Latest (2025): $624 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…