CashFlowRE
Sign in Sign up
1253 Devander Dr
C- Composite 51.16
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 +24.9/30.0
  • DSCR +8.1/10.0
  • 1% rule +5.6/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$127,900

1253 Devander Dr · Mobile, AL 36608
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 16 Days on market
Built 1957 8,833 sqft lot Est $105k · 21% over

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

Listing remarks MLS

This Adorable Brick Home is ready for move in. Great For a First Time home buyer. This Home has Updated appliances throughout, Larged Fenced Yard, Storage Building, Big Living Room, & Brand New Ceiling Fans throughout the whole home. Excellent home with lots of love.

Key facts

  • Near fairgrounds
  • Fenced back yard
  • Versatile carport

Tags

NEW LVP FLOORINGCERAMIC TILE IN WET AREASINSIDE LAUNDRY ROOMVERSATILE CARPORTFENCED BACK YARDNEAR FAIRGROUNDS

Property features AI

Finance

  • Financial info: No land lease
  • HOA & community: Located in West Park Manor subdivision

Exterior

  • Parking: Carport; Driveway; Parking for 2 vehicles; Carport provides 1 covered space; Kitchen-level entry
  • Security: No accessibility features listed
  • Utilities: Electricity available (110 volts); Sewer available (public sewer); Water available
  • Home design: Single family residence; Residential property; Built in 1957; Slab foundation; Composition/shingle roof
  • Construction: Brick front; Vinyl siding
  • Exterior features: Fenced backyard; No additional exterior features listed; View present

Interior

  • Kitchen: Electric range; White cabinets
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile; Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Other; Seven total rooms; Separate dining room; White kitchen cabinets; No basement; No fireplace
  • Laundry & utility: 220 volts in 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 $128k.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $128k).
  • Recommended offer: $126k (1.5% below list) — sets the bar for market timing.

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: John Will Elementary School (math 4% / reading 21%, grade F, #534 of 627 statewide, top 85%, 509 students, 89% FRL); Mattie T Blount High School (math 2% / reading 3%, grade F, #291 of 305 statewide, top 100%, 1,176 students, 86% FRL) — zoned schools average 87% FRL vs 67% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 8% at this address vs 27% district-wide (-20 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 fast (+6.2%/yr); 341 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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 $884 of loan paydown is wiped out by about $4k 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 + 6.2% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago 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.
  • Current owner paid $82k; list at $128k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — 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 $125,981 (1.5% below list)

Questions for the listing agent

  1. Built in 1957 — 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. 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.
  6. 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.
  7. 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
1.06%
Cap rate
8.87%
Cash-on-cash
9.21%
DSCR
1.41
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$105,408
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6655 Devander Dr 0.04mi 3/1.0 864 (0%) 2mo $105,000 $122 96
6756 Victor Rd 0.23mi 3/1.0 864 (0%) 0mo $75,000 $87 89
1108 Rhett Dr 0.19mi 3/0.5 864 (0%) 3mo $125,000 $145 87
1205 ALETHEA Ave 0.19mi 3/1.0 864 (0%) 9mo $60,000 $69 84
1211 Barker Dr E 0.28mi 3/1.0 864 (0%) 5mo $16,500 $19 82
6804 Stinson Ct 0.23mi 3/1.0 864 (0%) 8mo $52,000 $60 82
6466 Stuardi Ct 0.19mi 3/1.0 864 (0%) 14mo $112,500 $130 80
6455 Tanner St 0.26mi 3/1.0 864 (0%) 13mo $105,000 $122 77
6451 S Barker Dr 0.32mi 3/1.0 866 (+0%) 10mo $92,000 $106 76
1204 Alethea Dr 0.16mi 3/1.0 864 (0%) 20mo $110,000 $127 76
6755 Victor Rd 0.20mi 3/1.0 952 (+10%) 18mo $149,900 $157 59
1358 Barker Dr E 0.35mi 3/1.0 991 (+15%) 12mo $75,000 $76 49

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 · 6.15% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,162
Equity at exit
$19,070
10-year hold
IRR
13.2%
Equity multiple
2.19×
Total profit
$42,769
Equity at exit
$11,058

Cash invested: $35,812 (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 36608

Rents YoY
6.2%
Active inventory
341
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,353 high interval (Pro) →
Mortgage (P&I)
$671
Tax from tax record
$70 /mo · $842/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$275

Break-even live

Break-even rent $1,005
Max offer price $127,900
Occupancy floor 75%

Sensitivity live

Price -10% $347 -5% $311 +0% $275 +5% $239 +10% $202
Rent -10% $168 -5% $221 +0% $275 +5% $328 +10% $382
Rate -1.0pp $339 -0.5pp $307 base $275 +0.5pp $242 +1.0pp $208

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
$31,975
Closing costs
$3,837
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1209 Skipper Dr Mobile, AL 3.0 1.0 864 $1,150 $1.33 22d 1 0.05mi
1253 Athey Rd Mobile, AL 3.0 2.0 1100 $1,500 $1.36 15d 1 0.11mi
1108 Rhett Dr Mobile, AL 3.0 1.0 864 $1,450 $1.68 45d 1 0.18mi
1165 Barker Dr W Mobile, AL 3.0 1.0 900 $950 $1.06 22d 1 0.19mi
6807 Victor Rd Mobile, AL 3.0 1.0 1100 $1,350 $1.23 45d 1 0.26mi
1255 Amelia Ave Mobile, AL 3.0 1.0 1000 $1,400 $1.40 45d 1 0.33mi
1305 Middle Ring Rd Mobile, AL 3.0 1.0 1100 $1,400 $1.27 45d 1 0.35mi
6725 Zeigler Blvd Mobile, AL 1.0–2.0 1.0 850 $1,282 $1.51 15d 7 0.48mi
7055 Langdon Dr Mobile, AL 3.0 1.0 864 $1,100 $1.27 45d 1 0.85mi
1728 Tew Dr Mobile, AL 2.0 1.0 912 $995 $1.09 45d 1 0.92mi
5751 Overlook Rd Unit A2 Mobile, AL 2.0 1.0 890 $850 $0.96 22d 1 1.36mi

Listing history 12 events

  1. 2026-06-21
    days on market $127,900 Active 16 DOM
  2. 2026-06-18
    days on market $127,900 Active 13 DOM
  3. 2026-06-17
    days on market $127,900 Active 12 DOM
  4. 2026-06-16
    days on market $127,900 Active 11 DOM
  5. 2026-06-15
    days on market $127,900 Active 10 DOM
  6. 2026-06-14
    days on market $127,900 Active 8 DOM
  7. 2026-06-13
    days on market $127,900 Active 7 DOM
  8. 2026-06-10
    days on market $127,900 Active 5 DOM
  9. 2026-06-09
    days on market $127,900 Active 4 DOM
  10. 2026-06-08
    days on market $127,900 Active 3 DOM
  11. 2026-06-07
    remarks 680-char remark
  12. 2026-06-07
    listed $127,900 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
$842 · $70/mo
Projected year-2 tax
$842 · $70/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 2/10 Low
  • 🌡 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 1/10 Low 0 unhealthy d/yr today · 0 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
$16,237
− Mortgage interest
−$7,164
− Property taxes
−$842
− Insurance
−$640
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$3,721
Taxable income
$1,272
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$305
After-tax cash flow
$2,992/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)
38,890
Household income
$61,146
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1823.0

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 56% Black 35% Two or more races 4% Hispanic / Latino 4% Asian 2%
Common ancestry
Lithuanian 3% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Arabic 1% Other Indo-European 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
▼ -224.52%
Current HPI
198.9469
Rent YoY
▲ 6.15%
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

+99.8% since first listed
7 events — show timeline
  • 2026-06-05 Listed $127,900 GCMLS AL
  • 2023-08-17 Rental Removed $999 BUILDIUM
  • 2023-08-09 Listed for Rent $999 BUILDIUM
  • 2022-03-02 Sold (Public Records) $82,000 Public Records
  • 2022-02-18 Sold (MLS) $83,000 GCMLS AL
  • 2021-04-26 Sold (Public Records) $64,000 Public Records
  • 2021-04-23 Sold (MLS) $64,000 GCMLS AL

Property tax history

+14.0%/yr

Latest (2025): $842 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…