CashFlowRE
Sign in Sign up
750 S Carolina St
B Composite 70.79
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • Appreciation +5.7/10.0
  • 1% rule +5.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$130,000

750 S Carolina St · Mobile, AL 36603
3 bd · 2.0 ba · 1,172 sqft · SingleFamily public records · 13 Days on market
Built 1997 Est $161k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor & acirc; & euro; & trade; s Dream! Prime Investment Opportunity in a high demand area close to I-10. Centrally located just minutes away from the New International Airport as well as downtown Mobile. Property is being sold in an & acirc; & euro; & oelig; as is & acirc; & euro; � condition. Needs some updates. Roof replaced 4 years ago. Freshly painted interior. This 3 bedroom 2 bathroom brick home has a great foundation and just needs the right buyer to restore it to its former glory.

Key facts

  • High demand area
  • Downtown mobile
  • Centrally located

Tags

PRIME INVESTMENT OPPORTUNITYHIGH DEMAND AREACLOSE TO I-10CENTRALLY LOCATEDNEW INTERNATIONAL AIRPORTDOWNTOWN MOBILE

Property features AI

Exterior

  • Home design: Built in 1997
  • Construction: Single-family property
  • Exterior features: Located in the Oakdale subdivision

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 $130k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 9.0% 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: schools D-, 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.
  • Market conditions: 36 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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

  • In year one you build about $3k of equity ($899 loan paydown + $2k appreciation (1.3% local appreciation)).
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.3% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; 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 $130,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
8.98%
Cash-on-cash
9.61%
DSCR
1.43
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$160,564
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
704 Marine St 0.32mi 2/2.0 (-1) 1,220 (+4%) 0mo $167,000 $137 73
551 Marine St 0.48mi 3/2.0 1,204 (+3%) 7mo $127,000 $105 67
659 Bayou St S 0.30mi 2/1.0 (-1) 1,092 (-7%) 1mo $67,000 $61 65
808 Charles St 0.34mi 3/1.0 1,292 (+10%) 1mo $155,000 $120 63
906 Texas St 0.54mi 3/2.0 1,155 (-2%) 18mo $195,000 $169 57
1053 Selma St 0.75mi 2/2.0 (-1) 1,145 (-2%) 1mo $217,350 $190 55
1101 Kelly St 0.74mi 3/2.0 1,123 (-4%) 7mo $125,000 $111 53
912 Cottrell St 0.74mi 3/2.0 1,260 (+8%) 0mo $50,000 $40 53
700 Marine St 0.33mi 3/2.0 1,322 (+13%) 13mo $152,000 $115 52
1105 Texas St 0.70mi 2/2.0 (-1) 1,143 (-2%) 8mo $245,000 $214 52
502 George St 0.68mi 3/2.0 1,280 (+9%) 11mo $175,000 $137 44
1052 Elmira St 0.71mi 2/2.0 (-1) 1,025 (-12%) 2mo $315,000 $307 39

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

Projected returns pro-forma

1.32% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.52×
Total profit
$18,823
Equity at exit
$46,568
10-year hold
IRR
13.5%
Equity multiple
2.70×
Total profit
$61,828
Equity at exit
$63,613

Cash invested: $36,400 (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 36603

Home prices YoY
2.8%
Active inventory
36
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,379 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$62 /mo · $739/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$225

Break-even live

Break-even rent $1,094
Max offer price $130,000
Occupancy floor 79%

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
$32,500
Closing costs
$3,900
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
711 Marine St Mobile, AL 2.0 1.0 1100 $1,150 $1.05 43d 1 0.30mi
811 Gorgas St Mobile, AL 4.0 1.0 1300 $1,310 $1.01 43d 1 0.31mi
600 S Washington Ave Mobile, AL 1.0–2.0 1.0 820 $1,058 $1.29 43d 2 0.38mi
1009 Miami St Mobile, AL 3.0 1.0 768 $1,150 $1.50 43d 1 0.41mi
1013 Elmira St Unit A Mobile, AL 2.0 1.0 1000 $995 $0.99 21d 1 0.68mi
957 Savannah St Mobile, AL 2.0 1.5 1054 $1,400 $1.33 21d 1 0.75mi
1204 Seneca St Mobile, AL 3.0 2.0 1425 $1,345 $0.94 13d 1 0.86mi
1417 Monroe St Mobile, AL 2.0 1.0 1064 $1,350 $1.27 43d 1 1.22mi
1141 Montauk Ave Unit 1043864P Mobile, AL 3.0 2.0 1420 $2,741 $1.93 13d 1 1.24mi
84 S Lafayette St Unit 1043577P Mobile, AL 3.0 2.0 1496 $3,116 $2.08 13d 1 1.43mi
412 Dauphin St Mobile, AL 2.0 1.0–2.5 1553 $2,350 $1.51 13d 2 1.44mi

Listing history 11 events

  1. 2026-06-18
    days on market $130,000 Active 13 DOM
  2. 2026-06-17
    days on market $130,000 Active 12 DOM
  3. 2026-06-16
    days on market $130,000 Active 11 DOM
  4. 2026-06-15
    days on market $130,000 Active 10 DOM
  5. 2026-06-14
    days on market $130,000 Active 8 DOM
  6. 2026-06-13
    days on market $130,000 Active 7 DOM
  7. 2026-06-10
    days on market $130,000 Active 5 DOM
  8. 2026-06-09
    days on market $130,000 Active 4 DOM
  9. 2026-06-08
    days on market $130,000 Active 3 DOM
  10. 2026-06-07
    remarks 500-char remark
  11. 2026-06-07
    listed $130,000 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
$739 · $62/mo
Projected year-2 tax
$739 · $62/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 7/10 Severe FEMA zone X (shaded) · 68% 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
$16,542
− Mortgage interest
−$7,282
− Property taxes
−$739
− Insurance
−$1,448
− Repairs & maintenance
−$1,323
− Management
−$1,323
− Depreciation
−$3,782
Taxable income
$645
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$155
After-tax cash flow
$2,546/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
City population
205,729
Population (ZIP)
7,805

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 Black (85%)
Race & ethnicity
Black 85% White 12% Two or more races 1% Hispanic / Latino 1%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada
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
▲ 1.32%
Current HPI
48.9551
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

1 event — show timeline
  • 2026-06-05 Listed $130,000 FSBO.com

Property tax history

+8.5%/yr

Latest (2025): $739 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…