CashFlowRE
Sign in Sign up
4925 Catahoula Dr
C+ Composite 62.64
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 +24.6/30.0
  • ARV discount +13.8/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.3/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$187,200

4925 Catahoula Dr · Mobile, AL 36695
500 bd · 2.0 ba · 1,247 sqft · SingleFamily public records · 20 Days on market
Built 2010 6,882 sqft lot $150/sqft · 14% below area Est $218k · 14% under $10/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

4925 Catahoula Dr is ready for new owners. This traditional-style 3-bedroom, 2-bath home is located in Copeland Island and offers a great setup for comfortable everyday living. The backyard provides a private space that’s perfect for barbecuing, relaxing, or spending time with kids and pets. This property has been placed in an upcoming auction event. All bids should be submitted through Xome.com; void where prohibited. Any pre-auction offers must be submitted through the property details page on Xome.com. Post-auction offers will need to be submitted directly to the listing agent. Please allow up to 3 business days for a response. The sale is subject to a 5% buyer’s premium pursuant to the Auction Participation Agreement and Terms & Conditions, where minimums will apply. Contact the listing agent for additional details. Property may also be subject to Alabama’s one-year right of redemption.

Key facts

  • Backyard
  • Private space
  • 6,882 sq ft lot

Tags

PRIVATE SPACEBACKYARD

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 500-bed/2.0-bath single-family listed at $187k.

Deal economics

  • At list price, monthly cash flow is $388 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $187k).
  • Recommended offer: $184k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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: Rents soft (-0.4%/yr); 551 active listings in the ZIP; solid renter incomes; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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

  • It's been on market 20 days — a 2% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $96k; list at $187k implies a 94% 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; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,392 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.03%
Cap rate
8.78%
Cash-on-cash
8.88%
DSCR
1.39
GRM
8.1

CMA / ARV

ARV (median comp)
$217,764
List price
$187,200
Delta
-14.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.78×
Total profit
$-11,370
Equity at exit
$27,912
10-year hold
IRR
-0.1%
Equity multiple
1.00×
Total profit
$-258
Equity at exit
$16,186

Cash invested: $52,416 (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 36695

Home prices YoY
-30.9%
Rents YoY
-0.4%
Active inventory
551
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,932 medium interval (Pro) →
Mortgage (P&I)
$982
Tax from tax record
$69 /mo · $830/yr
Insurance
$78
HOA
$10
Vacancy / Maint / Mgmt
$406
Net cashflow
$388

Break-even live

Break-even rent $1,442
Max offer price $187,200
Occupancy floor 75%

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
$46,800
Closing costs
$5,616
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.

HOA detail

Monthly dues
$10 · $120/yr

Listing history 3 events

  1. 2026-05-11
    status Pending 931-char remark
    Show marketing remark (931 chars)

    4925 Catahoula Dr is ready for new owners. This traditional-style 3-bedroom, 2-bath home is located in Copeland Island and offers a great setup for comfortable everyday living. The backyard provides a private space that’s perfect for barbecuing, relaxing, or spending time with kids and pets. This property has been placed in an upcoming auction event. All bids should be submitted through Xome.com; void where prohibited. Any pre-auction offers must be submitted through the property details page on Xome.com. Post-auction offers will need to be submitted directly to the listing agent. Please allow up to 3 business days for a response. The sale is subject to a 5% buyer’s premium pursuant to the Auction Participation Agreement and Terms & Conditions, where minimums will apply. Contact the listing agent for additional details. Property may also be subject to Alabama’s one-year right of redemption.

  2. 2026-04-21
    listed $187,200 Active 931-char remark
    Show marketing remark (931 chars)

    4925 Catahoula Dr is ready for new owners. This traditional-style 3-bedroom, 2-bath home is located in Copeland Island and offers a great setup for comfortable everyday living. The backyard provides a private space that’s perfect for barbecuing, relaxing, or spending time with kids and pets. This property has been placed in an upcoming auction event. All bids should be submitted through Xome.com; void where prohibited. Any pre-auction offers must be submitted through the property details page on Xome.com. Post-auction offers will need to be submitted directly to the listing agent. Please allow up to 3 business days for a response. The sale is subject to a 5% buyer’s premium pursuant to the Auction Participation Agreement and Terms & Conditions, where minimums will apply. Contact the listing agent for additional details. Property may also be subject to Alabama’s one-year right of redemption.

  3. 2010-04-13
    soldstatus $96,420

ⓘ 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
$830 · $69/mo
Projected year-2 tax
$830 · $69/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 5/10 Major
  • 🌡 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
$23,189
− Mortgage interest
−$10,486
− Property taxes
−$830
− Insurance
−$936
− Repairs & maintenance
−$1,855
− Management
−$1,855
− HOA
−$120
− Depreciation
−$5,446
Taxable income
$1,660
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$398
After-tax cash flow
$4,254/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

County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
52,690
Household income
$76,040
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
1619.0

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 (67%)
Race & ethnicity
White 67% Black 23% Two or more races 5% Hispanic / Latino 5% Asian 2%
Common ancestry
Lithuanian 3% Italian 2% Slovak 1%
Foreign-born
5% · Canada, Vietnam, China
Languages at home
94% English-only · Spanish 2% Vietnamese 1% Arabic 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
▼ -86.28%
Current HPI
193.1651
Rent YoY
▼ -0.41%
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

+94.2% since first listed
3 events — show timeline
  • 2026-05-11 Pending GCMLS AL
  • 2026-04-21 Listed $187,200 GCMLS AL
  • 2010-04-13 Sold (Public Records) $96,420 Public Records

Property tax history

+5.3%/yr

Latest (2025): $830 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…