CashFlowRE
Sign in Sign up
4158 Highway 90 Dr
D+ Composite 47.71
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 +15.2/30.0
  • ARV discount +13.2/15.0
  • DSCR +4.6/10.0
  • Livability +3.8/5.0
  • 1% rule +3.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$184,500

4158 Highway 90 Dr · Mobile, AL 36693
3 bd · 2.0 ba · 1,688 sqft · SingleFamily public records · 1 Days on market
Built 1953 Est $211k · 13% under

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

Listing remarks MLS

ONE TIME SHOW AND SELL. 4158 Government Blvd (also known as 4158 Highway 90 Dr) offers 3 bedrooms with a separate den/office that could serve as a 4th bedroom. Recent updates include fresh interior paint, new carpet, new countertops, and a new range/oven and dishwasher. Major improvements include an HVAC system replaced in 2021 (inside and out) and double-pane windows. Situated on approximately half an acre, the property features a large fenced backyard and an outdoor shower/dog wash station. Convenient location with plenty of space inside and out.

Key facts

  • Kitchen upgrades
  • Brand new interiors
  • Built 1953

Tags

FRESHLY LANDSCAPED YARDMASSIVE 10-FOOT PICTURE WINDOWVERSATILE DEN OFFICE WINGBRAND NEW INTERIORSKITCHEN UPGRADESHIGH END ONE PIECE TOTO TOILET

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 $184k.

Deal economics

  • At list price, monthly cash flow is $63 ($752/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 $160k (13.5% below list).
  • Recommended offer: $160k (13.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: Kate Shepard Elementary School (math 16% / reading 48%, grade F, #331 of 627 statewide, top 57%, 584 students, 74% FRL); Burns Middle School (math 4% / reading 30%, grade F, #201 of 257 statewide, top 79%, 710 students, 67% FRL); Murphy High School (math 10% / reading 19%, grade F, #220 of 305 statewide, top 77%, 1,254 students, 66% FRL) — zoned schools at 69% FRL track the district average.
  • Market conditions: Rents flat; 144 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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 $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 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $159,684 (13.5% below list)

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
0.87%
Cap rate
6.70%
Cash-on-cash
1.46%
DSCR
1.06
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$211,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4158 Highway 90 Dr 0.00mi 3/1.0 1,688 (0%) 1mo $183,000 $108 95
4160 Aldebaran Way 0.19mi 3/2.0 1,719 (+2%) 1mo $127,500 $74 87
1409 ALTAIR Ln 0.25mi 3/2.0 1,689 (+0%) 2mo $295,000 $175 86
4270 Taurus Dr 0.37mi 3/2.0 1,746 (+3%) 6mo $218,000 $125 72
4203 Arcturus Ln 0.23mi 4/1.5 (+1) 1,549 (-8%) 1mo $189,000 $122 68
1226 Barcelona Dr 0.50mi 3/2.0 1,614 (-4%) 2mo $239,500 $148 68
4117 Beacon Ln 0.59mi 3/2.0 1,721 (+2%) 7mo $279,900 $163 64
4254 Spring Valley Dr S 0.54mi 3/2.0 1,781 (+6%) 4mo $228,000 $128 62
3155 Maudelayne Dr E 0.73mi 3/2.0 1,770 (+5%) 6mo $155,000 $88 53
1309 W Rainbow Dr 0.41mi 4/2.0 (+1) 1,895 (+12%) 6mo $185,000 $98 50
1420 Vega Dr 0.51mi 3/1.0 1,890 (+12%) 7mo $187,000 $99 46
4375 Antares Ln 0.72mi 3/2.0 1,528 (-10%) 7mo $225,000 $147 45

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 · 0.24% rent growth · sell at horizon

5-year hold
IRR
-17.0%
Equity multiple
0.41×
Total profit
$-30,243
Equity at exit
$27,510
10-year hold
IRR
-14.6%
Equity multiple
0.26×
Total profit
$-38,044
Equity at exit
$15,952

Cash invested: $51,660 (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 36693

Home prices YoY
-28.1%
Rents YoY
0.2%
Active inventory
144
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,597 high interval (Pro) →
Mortgage (P&I)
$968
Tax from tax record
$154 /mo · $1,853/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$63

Break-even live

Break-even rent $1,517
Max offer price $184,500
Occupancy floor 91%

Sensitivity live

Price -10% $167 -5% $115 +0% $63 +5% $10 +10% $-42
Rent -10% $-63 -5% $0 +0% $63 +5% $126 +10% $189
Rate -1.0pp $156 -0.5pp $110 base $63 +0.5pp $15 +1.0pp $-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
$46,125
Closing costs
$5,535
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4273 Vega Dr Mobile, AL 3.0 1.5 1300 $1,600 $1.23 45d 1 0.38mi
4861 Woodcliff Dr N Mobile, AL 3.0 2.0 1610 $1,300 $0.81 45d 1 0.50mi
4361 Montclair Cir E Mobile, AL 3.0 2.0 1456 $1,700 $1.17 45d 1 0.69mi
1611 Rochelle St Mobile, AL 3.0 2.0 1085 $1,650 $1.52 23d 1 0.95mi
2754 Seaton Ct Mobile, AL 3.0 2.5 1640 $1,950 $1.19 15d 1 1.14mi
4950 Government Blvd Mobile, AL 1.0–4.0 1.0–2.5 1225 $1,321 $1.08 15d 7 1.30mi
4017 Cottage Hill Rd Mobile, AL 3.0 2.5 1616 $1,495 $0.93 45d 1 1.44mi
4017 Cottage Hill Rd #69 Mobile, AL 3.0 2.5 1616 $1,495 $0.93 23d 1 1.44mi
3993 Cottage Hill Rd Mobile, AL 2.0 1.5 1150 $895 $0.78 45d 1 1.47mi

Listing history 9 events

  1. 2026-05-13
    soldstatus $183,000
  2. 2026-05-09
    soldstatus $183,000 554-char remark
    Show marketing remark (608 chars)

    ONE TIME SHOW AND SELL. 4158 Government Blvd (also known as 4158 Highway 90 Dr) offers 3 bedrooms with a separate den/office that could serve as a 4th bedroom. Recent updates include fresh interior paint, new carpet, new countertops, and a new range/oven and dishwasher. Major improvements include an HVAC system replaced in 2021 (inside and out) and double-pane windows. Situated on approximately half an acre, the property features a large fenced backyard and an outdoor shower/dog wash station. Convenient location with plenty of space inside and out. Buyer to verify all information during due diligence.

  3. 2026-05-09
    soldstatus $183,000 608-char remark
    Show marketing remark (608 chars)

    ONE TIME SHOW AND SELL. 4158 Government Blvd (also known as 4158 Highway 90 Dr) offers 3 bedrooms with a separate den/office that could serve as a 4th bedroom. Recent updates include fresh interior paint, new carpet, new countertops, and a new range/oven and dishwasher. Major improvements include an HVAC system replaced in 2021 (inside and out) and double-pane windows. Situated on approximately half an acre, the property features a large fenced backyard and an outdoor shower/dog wash station. Convenient location with plenty of space inside and out. Buyer to verify all information during due diligence.

  4. 2026-05-09
    listed $183,000 608-char remark
    Show marketing remark (608 chars)

    ONE TIME SHOW AND SELL. 4158 Government Blvd (also known as 4158 Highway 90 Dr) offers 3 bedrooms with a separate den/office that could serve as a 4th bedroom. Recent updates include fresh interior paint, new carpet, new countertops, and a new range/oven and dishwasher. Major improvements include an HVAC system replaced in 2021 (inside and out) and double-pane windows. Situated on approximately half an acre, the property features a large fenced backyard and an outdoor shower/dog wash station. Convenient location with plenty of space inside and out. Buyer to verify all information during due diligence.

  5. 2021-01-25
    soldstatus $125,000
  6. 2018-06-07
    soldstatus $83,000
  7. 2018-06-07
    soldstatus $83,000
  8. 2014-02-03
    soldstatus $108,000
  9. 2014-01-31
    soldstatus $57,500

ⓘ 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
$1,853 · $154/mo
Projected year-2 tax
$1,853 · $154/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 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
$19,162
− Mortgage interest
−$10,335
− Property taxes
−$1,853
− Insurance
−$922
− Repairs & maintenance
−$1,533
− Management
−$1,533
− Depreciation
−$5,367
Taxable loss
−$2,381
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$572
After-tax cash flow
$1,324/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)
18,726
Household income
$68,933
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
498.0

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 White (65%)
Race & ethnicity
White 65% Black 23% Hispanic / Latino 5% Asian 4% Two or more races 4%
Common ancestry
Slovak 4% Italian 3% Serbian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
90% English-only · Spanish 4% Tagalog/Filipino 2% Vietnamese 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
▼ -71.22%
Current HPI
182.6406
Rent YoY
▲ 0.24%
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

+218.3% since first listed
9 events — show timeline
  • 2026-05-13 Sold (Public Records) $183,000 Public Records
  • 2026-05-09 Listed $183,000 BCAR
  • 2026-05-09 Sold (MLS) $183,000 BCAR
  • 2026-05-09 Sold (MLS) $183,000 GCMLS AL
  • 2021-01-25 Sold (Public Records) $125,000 Public Records
  • 2018-06-07 Sold (Public Records) $83,000 Public Records
  • 2018-06-07 Sold (Public Records) $83,000 Public Records
  • 2014-02-03 Sold (Public Records) $108,000 Public Records
  • 2014-01-31 Sold (Public Records) $57,500 Public Records

Property tax history

+12.6%/yr

Latest (2025): $1,853 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…