CashFlowRE
Sign in Sign up
92359 Highway 9
B Composite 74.79
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$78,000

92359 Highway 9 · Lineville, AL 36266
3 bd · 1.0 ba · 1,693 sqft · SingleFamily public records · 70 Days on market
Built 1950 3.00 ac lot $46/sqft · 45% below area Est $142k · 45% under

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

Listing remarks MLS

Great opportunity in Lineville! Conveniently located on Highway 9 with easy access to town. Ideal for a primary residence, rental, or investment property. Don’t miss your chance to make this one yours!

Key facts

  • 3 acre lot
  • Built 1950
  • Listed 70 days

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 $78k.

Deal economics

  • At list price, monthly cash flow is $421 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $78k).
  • Recommended offer: $73k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#92 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Clay County (rural): math 15% / reading 37% proficiency, ranked #88 of 129 in AL (top 68%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 36 active listings in the ZIP; 9 units permitted in Clay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $539 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clay County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $17k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,320 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.43%
Cap rate
12.77%
Cash-on-cash
23.14%
DSCR
2.03
GRM
5.8

CMA / ARV

ARV (median comp)
$141,570
List price
$78,000
Delta
-44.90%
Verdict
UNDERPRICED
Comps
6 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
16.1%
Equity multiple
1.65×
Total profit
$14,155
Equity at exit
$11,630
10-year hold
IRR
24.7%
Equity multiple
3.14×
Total profit
$46,744
Equity at exit
$6,744

Cash invested: $21,840 (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 36266

Home prices YoY
-21.8%
Active inventory
36
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,118 medium interval (Pro) →
Mortgage (P&I)
$409
Tax from tax record
$21 /mo · $246/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$421

Break-even live

Break-even rent $585
Max offer price $78,000
Occupancy floor 57%

Sensitivity live

Price -10% $465 -5% $443 +0% $421 +5% $399 +10% $377
Rent -10% $333 -5% $377 +0% $421 +5% $465 +10% $509
Rate -1.0pp $460 -0.5pp $441 base $421 +0.5pp $401 +1.0pp $380

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
$19,500
Closing costs
$2,340
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. 2026-06-09
    status $78,000 Pending 70 DOM
  2. 2026-06-08
    days on market $78,000 Active 70 DOM
  3. 2026-06-07
    days on market $78,000 Active 69 DOM
  4. 2026-06-04
    days on market $78,000 Active 65 DOM
  5. 2026-06-02
    days on market $78,000 Active 64 DOM
  6. 2026-06-01
    days on market $78,000 Active 63 DOM
  7. 2026-05-31
    days on market $78,000 Active 62 DOM
  8. 2026-05-31
    days on market $78,000 Active 61 DOM
  9. 2026-05-12
    price $78,000 207-char remark
    Show marketing remark (207 chars)

    Great opportunity in Lineville! Conveniently located on Highway 9 with easy access to town. Ideal for a primary residence, rental, or investment property. Don’t miss your chance to make this one yours!

  10. 2026-05-06
    price $78,500 207-char remark
    Show marketing remark (207 chars)

    Great opportunity in Lineville! Conveniently located on Highway 9 with easy access to town. Ideal for a primary residence, rental, or investment property. Don’t miss your chance to make this one yours!

  11. 2026-04-30
    price $80,000 207-char remark
    Show marketing remark (207 chars)

    Great opportunity in Lineville! Conveniently located on Highway 9 with easy access to town. Ideal for a primary residence, rental, or investment property. Don’t miss your chance to make this one yours!

  12. 2026-04-28
    price $85,000 207-char remark
    Show marketing remark (207 chars)

    Great opportunity in Lineville! Conveniently located on Highway 9 with easy access to town. Ideal for a primary residence, rental, or investment property. Don’t miss your chance to make this one yours!

  13. 2026-04-21
    price $92,500 207-char remark
    Show marketing remark (207 chars)

    Great opportunity in Lineville! Conveniently located on Highway 9 with easy access to town. Ideal for a primary residence, rental, or investment property. Don’t miss your chance to make this one yours!

  14. 2026-03-30
    listed $95,000 Active 207-char remark
    Show marketing remark (207 chars)

    Great opportunity in Lineville! Conveniently located on Highway 9 with easy access to town. Ideal for a primary residence, rental, or investment property. Don’t miss your chance to make this one yours!

  15. 2016-11-03
    soldstatus $65,000 Sold 728-char remark
    Show marketing remark (728 chars)

    Great property on Highway 9 in the Barfield community! Main house has 3 bedrooms, 2 baths, formal living and dining with separate den. Kitchen has an abundance of cabinet space and include all appliances, there is also room for a eating area in the kitchen. The laundry area is currently in the den and could be closed off so that it is not visible. There is a spare room in the back of the house that could be a fourth bedroom but has been used as as office. The main house has a new roof and windows. The apartment has 2 bedrooms and 1 bath, den and kitchen are set up in an open floor plan, the kitchen appliances are included, there is also a large utility/laundry room adjacent to the bathroom in the back of the apartment.

  16. 2016-11-03
    soldstatus $65,050
    Show marketing remark (728 chars)

    Great property on Highway 9 in the Barfield community! Main house has 3 bedrooms, 2 baths, formal living and dining with separate den. Kitchen has an abundance of cabinet space and include all appliances, there is also room for a eating area in the kitchen. The laundry area is currently in the den and could be closed off so that it is not visible. There is a spare room in the back of the house that could be a fourth bedroom but has been used as as office. The main house has a new roof and windows. The apartment has 2 bedrooms and 1 bath, den and kitchen are set up in an open floor plan, the kitchen appliances are included, there is also a large utility/laundry room adjacent to the bathroom in the back of the apartment.

  17. 2016-08-30
    status Active 728-char remark
    Show marketing remark (728 chars)

    Great property on Highway 9 in the Barfield community! Main house has 3 bedrooms, 2 baths, formal living and dining with separate den. Kitchen has an abundance of cabinet space and include all appliances, there is also room for a eating area in the kitchen. The laundry area is currently in the den and could be closed off so that it is not visible. There is a spare room in the back of the house that could be a fourth bedroom but has been used as as office. The main house has a new roof and windows. The apartment has 2 bedrooms and 1 bath, den and kitchen are set up in an open floor plan, the kitchen appliances are included, there is also a large utility/laundry room adjacent to the bathroom in the back of the apartment.

  18. 2016-07-01
    status Pending 728-char remark
    Show marketing remark (728 chars)

    Great property on Highway 9 in the Barfield community! Main house has 3 bedrooms, 2 baths, formal living and dining with separate den. Kitchen has an abundance of cabinet space and include all appliances, there is also room for a eating area in the kitchen. The laundry area is currently in the den and could be closed off so that it is not visible. There is a spare room in the back of the house that could be a fourth bedroom but has been used as as office. The main house has a new roof and windows. The apartment has 2 bedrooms and 1 bath, den and kitchen are set up in an open floor plan, the kitchen appliances are included, there is also a large utility/laundry room adjacent to the bathroom in the back of the apartment.

  19. 2015-10-30
    listed $72,500 Active 728-char remark
    Show marketing remark (728 chars)

    Great property on Highway 9 in the Barfield community! Main house has 3 bedrooms, 2 baths, formal living and dining with separate den. Kitchen has an abundance of cabinet space and include all appliances, there is also room for a eating area in the kitchen. The laundry area is currently in the den and could be closed off so that it is not visible. There is a spare room in the back of the house that could be a fourth bedroom but has been used as as office. The main house has a new roof and windows. The apartment has 2 bedrooms and 1 bath, den and kitchen are set up in an open floor plan, the kitchen appliances are included, there is also a large utility/laundry room adjacent to the bathroom in the back of the apartment.

ⓘ 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
$246 · $21/mo
Projected year-2 tax
$320 · $27/mo
Expected delta
+$74/yr (+$6/mo · 29.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,416
− Mortgage interest
−$4,369
− Property taxes
−$246
− Insurance
−$390
− Repairs & maintenance
−$1,073
− Management
−$1,073
− Depreciation
−$2,269
Taxable income
$3,995
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$959
After-tax cash flow
$4,095/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
Clay County
NCES district ID
0100750
Math proficiency
15% ▼ -28.00%
Reading proficiency
37% ▬ 0.00%
Median HH income
$36,719
Composite
21.53/100
National rank
#8315
State rank
#88 of 129 in AL

Livability — Lineville

Score
66/100
State rank
#92
US rank
#11256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,185

Population outlook (Clay County) Hauer SSP2

Today (2025)
12,758 people
By 2030
12,233 · -4.1%
By 2040
11,105 · -13.0%
By 2050
9,935 · -22.1%
By 2075
7,615 · -40.3%
By 2100
5,715 · -55.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 18% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Slovak 3% Italian 2% Serbian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% Tagalog/Filipino 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+70.2) · D 14.7% · R 84.9%
2008→2024 swing
-22.9pp toward R · 2008: -47.3pp · 2024: -70.2pp
All cycles
2024: R+70.2 2020: R+62.5 2016: R+60.8 2012: R+45.7 2008: R+47.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.77%
Current HPI
196.4828
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

+7.6% since first listed
11 events — show timeline
  • 2026-05-12 Price Changed $78,000 Greater Alabama MLS
  • 2026-05-06 Price Changed $78,500 Greater Alabama MLS
  • 2026-04-30 Price Changed $80,000 Greater Alabama MLS
  • 2026-04-28 Price Changed $85,000 Greater Alabama MLS
  • 2026-04-21 Price Changed $92,500 Greater Alabama MLS
  • 2026-03-30 Listed $95,000 Greater Alabama MLS
  • 2016-11-03 Sold (Public Records) $65,050 Public Records
  • 2016-11-03 Sold (MLS) $65,000 Greater Alabama MLS
  • 2016-08-30 Relisted Greater Alabama MLS
  • 2016-07-01 Pending Greater Alabama MLS
  • 2015-10-30 Listed $72,500 Greater Alabama MLS

Property tax history

+2.5%/yr

Latest (2025): $246 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…