CashFlowRE
Sign in Sign up
24316 Precious Dr
C Composite 59.81
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 +26.0/30.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +3.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

24316 Precious Dr · Robertsdale, AL 36551
2 bd · 2.0 ba · 870 sqft · SingleFamily public records · 25 Days on market
Built 2016 4,982 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home, to this beautiful 2016 mobile home. It features a breath-taking built in porch! Stepping in to this home, you will notice a generous size living room and a lovely open kitchen with all black appliances. It features 2 bedrooms 2 bathrooms. Large master room with master bathroom. One owner!

Key facts

  • Standup shower
  • Soaking tub
  • Large walk in closet

Tags

CULDESACLARGE WALK IN CLOSETSPACIOUS BATHSTANDUP SHOWERSOAKING TUBFENCED BACKYARD

Property features AI

Finance

  • Other: Mineral rights: All rights reserved; Listing broker: Skipper Realty, LLC
  • HOA & community: No transfer fees; No community features listed

Exterior

  • Utilities: Water service: Robertsdale Utilities; Electric service: Baldwin EMC
  • Home design: Single-story (one level); Resale property; Whole ownership
  • Construction: Vinyl siding; Composition roof; Pillar/post/pier foundation; Building area approx. 960 square feet
  • Exterior features: Fenced yard; Less than 1 acre lot; No waterfront

Interior

  • Kitchen: Kitchen approx. 15' x 12'; Dishwasher; Microwave; Electric range; Refrigerator
  • Bedrooms: Primary bedroom on 1st floor; Primary bedroom approx. 13' x 13'; Second bedroom approx. 9' x 9'
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms; Primary bathroom with soaking tub and separate shower
  • Heating & cooling: Central heating; Central electric cooling
  • Interior features: No fireplace; Unfurnished

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 2-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 3.4% in Robertsdale — 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 58/100 on livability (#371 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: employment C-, amenities F, commute F.
  • Baldwin County (rural): math 33% / reading 57% proficiency, ranked #18 of 129 in AL (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Robertsdale Elementary School (math 25% / reading 51%, grade F, #263 of 627 statewide, top 42%, 1,056 students, 73% FRL); Central Baldwin Middle School (math 17% / reading 49%, grade F, #101 of 257 statewide, top 40%, 757 students, 74% FRL); Robertsdale High School (math 34% / reading 34%, grade F, #53 of 305 statewide, top 18%, 1,450 students, 64% FRL) — zoned schools average 70% FRL vs 38% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 166 active listings in the ZIP; 3,883 units permitted in Baldwin County in 2024 (481 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Baldwin County population projected at +42% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; list at $140k implies a 126% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,801 (1.5% below list)

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. 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.
  4. 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.
  5. 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
1.07%
Cap rate
9.29%
Cash-on-cash
10.72%
DSCR
1.48
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-0.3%
Equity multiple
0.99×
Total profit
$-443
Equity at exit
$20,860
10-year hold
IRR
9.3%
Equity multiple
1.72×
Total profit
$28,078
Equity at exit
$12,096

Cash invested: $39,172 (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 36551

Home prices YoY
-19.6%
Active inventory
166
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,503 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$46 /mo · $549/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$350

Break-even live

Break-even rent $1,060
Max offer price $139,900
Occupancy floor 72%

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
$34,975
Closing costs
$4,197
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 19 events

  1. 2026-06-15
    days on market $139,900 Active 25 DOM
  2. 2026-06-14
    days on market $139,900 Active 23 DOM
  3. 2026-06-13
    days on market $139,900 Active 22 DOM
  4. 2026-06-10
    days on market $139,900 Active 20 DOM
  5. 2026-06-09
    days on market $139,900 Active 19 DOM
  6. 2026-06-08
    days on market $139,900 Active 18 DOM
  7. 2026-06-07
    days on market $139,900 Active 17 DOM
  8. 2026-06-05
    pricedays on market $139,900 Active 14 DOM
  9. 2026-06-03
    days on market $149,900 Active 13 DOM
  10. 2026-06-02
    days on market $149,900 Active 12 DOM
  11. 2026-06-01
    days on market $149,900 Active 11 DOM
  12. 2026-05-31
    days on market $149,900 Active 10 DOM
  13. 2026-05-30
    days on market $149,900 Active 9 DOM
  14. 2026-05-21
    listed $149,900 Active
  15. 2020-07-30
    soldstatus $62,000 304-char remark
    Show marketing remark (304 chars)

    Welcome home, to this beautiful 2016 mobile home. It features a breath-taking built in porch! Stepping in to this home, you will notice a generous size living room and a lovely open kitchen with all black appliances. It features 2 bedrooms 2 bathrooms. Large master room with master bathroom. One owner!

  16. 2020-02-05
    listed $67,500 304-char remark
    Show marketing remark (304 chars)

    Welcome home, to this beautiful 2016 mobile home. It features a breath-taking built in porch! Stepping in to this home, you will notice a generous size living room and a lovely open kitchen with all black appliances. It features 2 bedrooms 2 bathrooms. Large master room with master bathroom. One owner!

  17. 2019-07-15
    listed $67,500
  18. 2017-06-08
    listed $62,900
  19. 2016-09-07
    soldstatus $10,000

ⓘ 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
$549 · $46/mo
Projected year-2 tax
$574 · $48/mo
Expected delta
+$24/yr (+$2/mo · 4.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 22 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
$18,039
− Mortgage interest
−$7,837
− Property taxes
−$549
− Insurance
−$700
− Repairs & maintenance
−$1,443
− Management
−$1,443
− Depreciation
−$4,070
Taxable income
$1,998
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$479
After-tax cash flow
$3,719/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
Baldwin County
NCES district ID
0100270
Math proficiency
33% ▼ -26.00%
Reading proficiency
57% ▲ 1.00%
Median HH income
$50,677
Composite
38.61/100
National rank
#4157
State rank
#18 of 129 in AL

Livability — Robertsdale

Score
58/100
State rank
#371
US rank
#21424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
16,095
Population (ZIP)
12,915

Population outlook (Baldwin County) Hauer SSP2

Today (2025)
248,264 people
By 2030
270,315 · +8.9%
By 2040
312,967 · +26.1%
By 2050
352,262 · +41.9%
By 2075
438,841 · +76.8%
By 2100
487,736 · +96.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 15% Hispanic / Latino 6% Two or more races 3% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Italian 1% Lithuanian 1% Slovak 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Baldwin

2024 margin
Solid R (+58.2) · D 20.5% · R 78.7%
2008→2024 swing
-6.7pp toward R · 2008: -51.5pp · 2024: -58.2pp
All cycles
2024: R+58.2 2020: R+53.8 2016: R+57.8 2012: R+55.8 2008: R+51.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.18%
Current HPI
291.8584
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

+1399.0% since first listed
6 events — show timeline
  • 2026-05-21 Listed $149,900 BCAR
  • 2020-07-30 Sold (MLS) $62,000 BCAR
  • 2020-02-05 Listed $67,500 BCAR
  • 2019-07-15 Listed $67,500 BCAR
  • 2017-06-08 Listed $62,900 BCAR
  • 2016-09-07 Sold (Public Records) $10,000 Public Records

Property tax history

+21.1%/yr

Latest (2025): $549 · +45.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…