CashFlowRE
Sign in Sign up
3375 County Road 34
B- Composite 68.29
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$39,900

3375 County Road 34 · Centre, AL 35960
2 bd · 1.0 ba · 1,160 sqft · SingleFamily public records · 47 Days on market
Built 1945 0.52 ac lot $34/sqft · 75% below area ↓ 20% since listing

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

Listing remarks

Located just minutes from Weiss Lake, this property offers incredible potential for those looking to renovate, rebuild, or create a profitable rental or resale. The home is in need of substantial repairs and is being sold as-is, making it an ideal opportunity for cash buyers or experienced investors ready to bring it back to life. Sitting on a spacious lot, the property provides plenty of room for improvements, expansion, or even a fresh start. With the right vision, this could be transformed into a desirable primary residence, weekend lake retreat, or income-producing property.

Key facts

  • 0.52 acre lot
  • Garage
  • Built 1945

Property features AI

Finance

  • Other: Lot size approximately 0.52 acres; Located in the CENTRE tax district

Exterior

  • Parking: Front driveway parking; Attached garage with 1 garage space (main level)
  • Utilities: Public water; Septic sewer
  • Home design: Single-family property (existing); Entry level: main level
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Covered deck; No pool; No patio; No garden/patio; Not waterfront

Interior

  • Kitchen: Solid surface countertops; Kitchen on the main level
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: No heat system; No air conditioning
  • Interior features: Smooth ceilings; Attic
  • Laundry & utility: Main-level laundry room; Washer hookup; Electric dryer hookup; Electric water heater

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/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $469 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($943 rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
  • Cap rate 20.4% vs local median 1.1% in Centre — 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 61/100 on livability (#267 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Cherokee County (rural): math 21% / reading 45% proficiency, ranked #58 of 129 in AL (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Centre Elementary School (math 28% / reading 54%, grade F, #233 of 627 statewide, top 38%, 647 students, 68% FRL); Cherokee County High School (math 27% / reading 27%, grade F, #90 of 305 statewide, top 35%, 465 students, 63% FRL).
  • Market conditions: 197 active listings in the ZIP; 39 units permitted in Cherokee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Cherokee County population projected at -17% 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 $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $38,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
2.36%
Cap rate
20.40%
Cash-on-cash
50.38%
DSCR
3.24
GRM
3.5

CMA / ARV

ARV (median comp)
$161,099
List price
$39,900
Delta
-75.23%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3245 County Road 34 0.09mi 1/1.0 (-1) 1,264 (+9%) 22mo $139,000 $110 58

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.1%
Equity multiple
3.10×
Total profit
$23,424
Equity at exit
$5,949
10-year hold
IRR
53.8%
Equity multiple
6.27×
Total profit
$58,925
Equity at exit
$3,450

Cash invested: $11,172 (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 35960

Home prices YoY
-14.7%
Active inventory
197
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$943 medium interval (Pro) →
Mortgage (P&I)
$209
Tax est. 1.5%
$50 /mo · $598/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$469

Break-even live

Break-even rent $349
Max offer price $39,900
Occupancy floor 45%

Sensitivity live

Price -10% $497 -5% $483 +0% $469 +5% $455 +10% $441
Rent -10% $395 -5% $432 +0% $469 +5% $506 +10% $544
Rate -1.0pp $489 -0.5pp $479 base $469 +0.5pp $459 +1.0pp $448

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
$9,975
Closing costs
$1,197
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 16 events

  1. 2026-06-17
    status $39,900 Pending 47 DOM
  2. 2026-06-16
    days on market $39,900 Active 47 DOM
  3. 2026-06-15
    days on market $39,900 Active 46 DOM
  4. 2026-06-14
    days on market $39,900 Active 44 DOM
  5. 2026-06-13
    days on market $39,900 Active 43 DOM
  6. 2026-06-10
    days on market $39,900 Active 41 DOM
  7. 2026-06-09
    days on market $39,900 Active 40 DOM
  8. 2026-06-08
    days on market $39,900 Active 39 DOM
  9. 2026-06-07
    days on market $39,900 Active 38 DOM
  10. 2026-06-05
    days on market $39,900 Active 35 DOM
  11. 2026-06-03
    pricedays on market $39,900 Active 34 DOM
  12. 2026-06-02
    days on market $49,900 Active 33 DOM
  13. 2026-06-01
    days on market $49,900 Active 32 DOM
  14. 2026-05-31
    days on market $49,900 Active 31 DOM
  15. 2026-05-30
    days on market $49,900 Active 30 DOM
  16. 2026-04-27
    listed $49,900 Active 585-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$11,314
− Mortgage interest
−$2,235
− Property taxes
−$598
− Insurance
−$200
− Repairs & maintenance
−$905
− Management
−$905
− Depreciation
−$1,161
Taxable income
$5,310
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,274
After-tax cash flow
$4,355/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
Cherokee County
NCES district ID
0100630
Math proficiency
21% ▼ -25.00%
Reading proficiency
45% ▲ 4.00%
Median HH income
$37,824
Composite
27.43/100
National rank
#6965
State rank
#58 of 129 in AL

Livability — Centre

Score
61/100
State rank
#267
US rank
#18261

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,044

Population outlook (Cherokee County) Hauer SSP2

Today (2025)
24,929 people
By 2030
24,177 · -3.0%
By 2040
22,411 · -10.1%
By 2050
20,595 · -17.4%
By 2075
17,025 · -31.7%
By 2100
13,700 · -45.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 8% Two or more races 3%
Common ancestry
Lithuanian 2% Italian 1% Serbian 1%
Foreign-born
1% · Canada, Jamaica
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Cherokee

2024 margin
Solid R (+75.5) · D 12.0% · R 87.5%
2008→2024 swing
-24.3pp toward R · 2008: -51.2pp · 2024: -75.5pp
All cycles
2024: R+75.5 2020: R+72.8 2016: R+69.4 2012: R+55.0 2008: R+51.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -34.50%
Current HPI
199.8855
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

-20.0% since first listed
3 events — show timeline
  • 2026-06-16 Pending Greater Alabama MLS
  • 2026-06-03 Price Changed $39,900 Greater Alabama MLS
  • 2026-04-27 Listed $49,900 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…