CashFlowRE
Sign in Sign up
312 Glenwood St
C- Composite 53.29
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 +19.1/30.0
  • ARV discount +12.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +3.8/10.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$199,900

312 Glenwood St · Mobile, AL 36606
3 bd · 1.5 ba · 1,860 sqft · SingleFamily public records · 164 Days on market
Built 1955 6,316 sqft lot $107/sqft · at area comps Est $222k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price Improvement. Welcome to 312 Glenwood Street located in the heart of midtown where comfort meets convenience. The property is centrally located to shopping, churches, schools, restaurants, public transportation, police headquarters and a short distance to the new International Airport in Brookley Field scheduled to open in mid to late 2026. The property has some updates as per seller - new windows (2022), new appliances (2023), roof (2017), new flooring in master bedroom (2024), wood fence (2023).The backyard is fenced and spacious enough for your barbecue cookouts. The buyer or buyer's agent to verify any and all information deemed important to the buyer during the due diligence period including square footage, taxes, schools, insurance rates, any and all environmental or property hazards/conditions, and any other information that is important to the buyer. Listing Agent or Brokerage makes no representation as to the accuracy of the information contained in the listing. The property is being sold AS-IS, WHERE-IS, no warranties or guarantees expressed or implied. All updates as per seller. Please submit pre-approval letter or proof of funds with all written offers. Call your favorite Realtor for your personal showing. The property is zoned B-2, Neighborhood Business Urban District. Use of the property as a single-family dwelling is permitted by right in this zoning district (see attached document from City of Mobile Planning Department). Seller is motivated to sell.

Key facts

  • 6,316 sq ft lot
  • Parking
  • Built 1955

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/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (11.7% below list).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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 rising fast (+5.1%/yr); 174 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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).
  • This rent runs 41% of the median local income ($51k/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 164 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $111k; list at $200k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.88%
Cap rate
7.57%
Cash-on-cash
4.57%
DSCR
1.20
GRM
9.4

CMA / ARV

ARV (median comp)
$222,129
List price
$199,900
Delta
-10.01%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
253 Cherokee St 0.39mi 3/2.0 1,900 (+2%) 2mo $189,000 $99 75
707 Euclid Ave 0.61mi 3/2.0 1,876 (+1%) 2mo $78,000 $42 66
313 Morgan Ave 0.27mi 3/2.0 1,667 (-10%) 2mo $125,000 $75 66
1905 Old Government St 0.36mi 3/1.5 1,704 (-8%) 7mo $280,000 $164 63
1814 La Salle St 0.51mi 3/2.0 1,966 (+6%) 6mo $37,900 $19 60
1747 Hunter Ave 0.69mi 3/2.0 1,788 (-4%) 0mo $357,000 $200 59
2456 Richard Ave 0.56mi 4/2.0 (+1) 1,768 (-5%) 2mo $229,000 $130 57
56 Fulton St S 0.64mi 3/2.0 1,744 (-6%) 3mo $339,000 $194 55
159 Williams St 0.43mi 2/3.0 (-1) 1,700 (-9%) 5mo $265,000 $156 50
68 Fulton St S 0.58mi 3/2.5 2,043 (+10%) 4mo $286,500 $140 49
652 Lesesne St 0.68mi 4/2.0 (+1) 1,974 (+6%) 5mo $115,500 $59 47
16 Mohawk St 0.66mi 3/3.0 2,102 (+13%) 1mo $315,000 $150 41

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 · 5.06% rent growth · sell at horizon

5-year hold
IRR
-7.2%
Equity multiple
0.73×
Total profit
$-15,189
Equity at exit
$29,806
10-year hold
IRR
4.5%
Equity multiple
1.35×
Total profit
$19,825
Equity at exit
$17,284

Cash invested: $55,972 (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 36606

Rents YoY
5.1%
Active inventory
174
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,764 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$49 /mo · $590/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$213

Break-even live

Break-even rent $1,495
Max offer price $199,900
Occupancy floor 83%

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
$49,975
Closing costs
$5,997
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
209 S Fulton St Mobile, AL 2.0 1.5 1255 $1,750 $1.39 20d 1 0.33mi
182 Williams St Unit 1043570P Mobile, AL 3.0 1.0 1399 $2,476 $1.77 13d 1 0.36mi
561 Dauphin Island Pkwy Mobile, AL 4.0 2.0 1389 $1,050 $0.76 43d 1 0.37mi
618 Clarke St Mobile, AL 3.0 1.0 1427 $1,200 $0.84 43d 1 0.42mi
412 Pinehill Dr Mobile, AL 2.0 2.0 2000 $2,450 $1.23 13d 1 0.43mi
611 Dauphin Island Pkwy Mobile, AL 3.0 2.0 1450 $1,300 $0.90 43d 1 0.44mi
122 Demouy Ave Unit 1/2 Mobile, AL 2.0 1.0 1300 $1,530 $1.18 43d 1 0.59mi
2507 Taylor Ave Mobile, AL 3.0 1.0 1230 $1,495 $1.22 13d 1 0.64mi
706 Cherokee St Mobile, AL 3.0 1.0 1260 $1,375 $1.09 20d 1 0.67mi
713 Iris Ave Mobile, AL 3.0 1.0 1617 $1,300 $0.80 20d 1 0.78mi
418 Durande Dr Mobile, AL 3.0 2.0 1456 $1,350 $0.93 13d 1 0.89mi
1660 Laurel St Mobile, AL 3.0 2.0 1768 $2,200 $1.24 13d 1 0.89mi
2068 Victory Ct Mobile, AL 4.0 1.0 1259 $1,225 $0.97 43d 1 0.94mi
1704 McGill Ave Unit B Mobile, AL 3.0 2.5 1500 $1,750 $1.17 43d 1 0.98mi
107 Macy Pl Mobile, AL 3.0 2.0 1800 $2,250 $1.25 43d 1 1.08mi
315 Hadrian St Mobile, AL 3.0 2.0 1843 $1,800 $0.98 43d 1 1.14mi
129 Shell Road Pl Unit 1043713P Mobile, AL 4.0 2.0 1496 $3,389 $2.27 20d 1 1.15mi
84 S Lafayette St Unit 1043577P Mobile, AL 3.0 2.0 1496 $3,116 $2.08 13d 1 1.24mi
2500 Dauphinwood Dr Mobile, AL 2.0–3.0 1.0–2.0 1250 $1,395 $1.12 13d 19 1.25mi
150 Dunn Ave Mobile, AL 3.0 2.0 1455 $1,250 $0.86 20d 1 1.27mi
1566 Dauphin St Unit Back Carriage House Mobile, AL 3.0 1.0 1300 $1,200 $0.92 43d 1 1.28mi
2861 Ralston Rd Mobile, AL 3.0 2.0 1617 $1,650 $1.02 43d 1 1.30mi
2861 Potter Dr Unit 1043844P Mobile, AL 3.0 2.0 1496 $2,492 $1.67 20d 1 1.33mi
186 Stanton Rd Mobile, AL 1.0–3.0 1.0–2.5 1263 $2,450 $1.94 43d 1 1.33mi
2863 Potter Dr Unit 1043693P Mobile, AL 4.0 2.0 1496 $3,049 $2.04 13d 1 1.34mi
305 Indian Creek Dr E Unit 1043809P Mobile, AL 3.0 2.5 1496 $3,985 $2.66 13d 1 1.49mi

Listing history 27 events

  1. 2026-06-18
    days on market $199,900 Active 164 DOM
  2. 2026-06-17
    days on market $199,900 Active 163 DOM
  3. 2026-06-16
    days on market $199,900 Active 162 DOM
  4. 2026-06-15
    days on market $199,900 Active 161 DOM
  5. 2026-06-14
    days on market $199,900 Active 159 DOM
  6. 2026-06-13
    days on market $199,900 Active 158 DOM
  7. 2026-06-10
    days on market $199,900 Active 156 DOM
  8. 2026-06-09
    days on market $199,900 Active 155 DOM
  9. 2026-06-08
    days on market $199,900 Active 154 DOM
  10. 2026-06-07
    days on market $199,900 Active 153 DOM
  11. 2026-06-05
    days on market $199,900 Active 150 DOM
  12. 2026-06-03
    days on market $199,900 Active 149 DOM
  13. 2026-06-02
    days on market $199,900 Active 148 DOM
  14. 2026-06-01
    days on market $199,900 Active 147 DOM
  15. 2026-05-31
    days on market $199,900 Active 146 DOM
  16. 2026-05-30
    days on market $199,900 Active 145 DOM
  17. 2026-05-05
    price $199,900 1497-char remark
    Show marketing remark (1497 chars)

    Price Improvement. Welcome to 312 Glenwood Street located in the heart of midtown where comfort meets convenience. The property is centrally located to shopping, churches, schools, restaurants, public transportation, police headquarters and a short distance to the new International Airport in Brookley Field scheduled to open in mid to late 2026. The property has some updates as per seller - new windows (2022), new appliances (2023), roof (2017), new flooring in master bedroom (2024), wood fence (2023).The backyard is fenced and spacious enough for your barbecue cookouts. The buyer or buyer's agent to verify any and all information deemed important to the buyer during the due diligence period including square footage, taxes, schools, insurance rates, any and all environmental or property hazards/conditions, and any other information that is important to the buyer. Listing Agent or Brokerage makes no representation as to the accuracy of the information contained in the listing. The property is being sold AS-IS, WHERE-IS, no warranties or guarantees expressed or implied. All updates as per seller. Please submit pre-approval letter or proof of funds with all written offers. Call your favorite Realtor for your personal showing. The property is zoned B-2, Neighborhood Business Urban District. Use of the property as a single-family dwelling is permitted by right in this zoning district (see attached document from City of Mobile Planning Department). Seller is motivated to sell.

  18. 2026-03-05
    price $192,207 1497-char remark
    Show marketing remark (1497 chars)

    Price Improvement. Welcome to 312 Glenwood Street located in the heart of midtown where comfort meets convenience. The property is centrally located to shopping, churches, schools, restaurants, public transportation, police headquarters and a short distance to the new International Airport in Brookley Field scheduled to open in mid to late 2026. The property has some updates as per seller - new windows (2022), new appliances (2023), roof (2017), new flooring in master bedroom (2024), wood fence (2023).The backyard is fenced and spacious enough for your barbecue cookouts. The buyer or buyer's agent to verify any and all information deemed important to the buyer during the due diligence period including square footage, taxes, schools, insurance rates, any and all environmental or property hazards/conditions, and any other information that is important to the buyer. Listing Agent or Brokerage makes no representation as to the accuracy of the information contained in the listing. The property is being sold AS-IS, WHERE-IS, no warranties or guarantees expressed or implied. All updates as per seller. Please submit pre-approval letter or proof of funds with all written offers. Call your favorite Realtor for your personal showing. The property is zoned B-2, Neighborhood Business Urban District. Use of the property as a single-family dwelling is permitted by right in this zoning district (see attached document from City of Mobile Planning Department). Seller is motivated to sell.

  19. 2026-01-05
    listed $195,210 Active 1497-char remark
    Show marketing remark (1497 chars)

    Price Improvement. Welcome to 312 Glenwood Street located in the heart of midtown where comfort meets convenience. The property is centrally located to shopping, churches, schools, restaurants, public transportation, police headquarters and a short distance to the new International Airport in Brookley Field scheduled to open in mid to late 2026. The property has some updates as per seller - new windows (2022), new appliances (2023), roof (2017), new flooring in master bedroom (2024), wood fence (2023).The backyard is fenced and spacious enough for your barbecue cookouts. The buyer or buyer's agent to verify any and all information deemed important to the buyer during the due diligence period including square footage, taxes, schools, insurance rates, any and all environmental or property hazards/conditions, and any other information that is important to the buyer. Listing Agent or Brokerage makes no representation as to the accuracy of the information contained in the listing. The property is being sold AS-IS, WHERE-IS, no warranties or guarantees expressed or implied. All updates as per seller. Please submit pre-approval letter or proof of funds with all written offers. Call your favorite Realtor for your personal showing. The property is zoned B-2, Neighborhood Business Urban District. Use of the property as a single-family dwelling is permitted by right in this zoning district (see attached document from City of Mobile Planning Department). Seller is motivated to sell.

  20. 2025-12-31
    historical $195,210 1497-char remark
    Show marketing remark (1497 chars)

    Price Improvement. Welcome to 312 Glenwood Street located in the heart of midtown where comfort meets convenience. The property is centrally located to shopping, churches, schools, restaurants, public transportation, police headquarters and a short distance to the new International Airport in Brookley Field scheduled to open in mid to late 2026. The property has some updates as per seller - new windows (2022), new appliances (2023), roof (2017), new flooring in master bedroom (2024), wood fence (2023).The backyard is fenced and spacious enough for your barbecue cookouts. The buyer or buyer's agent to verify any and all information deemed important to the buyer during the due diligence period including square footage, taxes, schools, insurance rates, any and all environmental or property hazards/conditions, and any other information that is important to the buyer. Listing Agent or Brokerage makes no representation as to the accuracy of the information contained in the listing. The property is being sold AS-IS, WHERE-IS, no warranties or guarantees expressed or implied. All updates as per seller. Please submit pre-approval letter or proof of funds with all written offers. Call your favorite Realtor for your personal showing. The property is zoned B-2, Neighborhood Business Urban District. Use of the property as a single-family dwelling is permitted by right in this zoning district (see attached document from City of Mobile Planning Department). Seller is motivated to sell.

  21. 2025-08-18
    price $225,000
  22. 2025-05-14
    price $230,000
  23. 2025-03-10
    price $242,000
  24. 2025-01-27
    price $246,000
  25. 2024-12-30
    price $248,500
  26. 2014-02-25
    soldstatus $110,742
  27. 2010-06-29
    soldstatus $120,405

ⓘ 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
$590 · $49/mo
Projected year-2 tax
$820 · $68/mo
Expected delta
+$230/yr (+$19/mo · 38.9%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 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
$21,171
− Mortgage interest
−$11,198
− Property taxes
−$590
− Insurance
−$1,000
− Repairs & maintenance
−$1,694
− Management
−$1,694
− Depreciation
−$5,815
Taxable loss
−$818
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$196
After-tax cash flow
$2,753/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)
18,728
Household income
$51,303
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
999.0

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
Majority Black (56%)
Race & ethnicity
Black 56% White 37% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Italian 2% Scottish 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -232.19%
Current HPI
145.9025
Rent YoY
▲ 5.06%
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

+66.0% since first listed
11 events — show timeline
  • 2026-05-05 Price Changed $199,900 GCMLS AL
  • 2026-03-05 Price Changed $192,207 GCMLS AL
  • 2026-01-05 Listed $195,210 GCMLS AL
  • 2025-12-31 Coming Soon $195,210 GCMLS AL
  • 2025-08-18 Price Changed $225,000 GCMLS AL
  • 2025-05-14 Price Changed $230,000 GCMLS AL
  • 2025-03-10 Price Changed $242,000 GCMLS AL
  • 2025-01-27 Price Changed $246,000 GCMLS AL
  • 2024-12-30 Price Changed $248,500 GCMLS AL
  • 2014-02-25 Sold (Public Records) $110,742 Public Records
  • 2010-06-29 Sold (Public Records) $120,405 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…