CashFlowRE
Sign in Sign up
44 Clark Rd
B- Composite 67.75
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
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$115,000

44 Clark Rd · Jasper, AL 35503
2 bd · 1.0 ba · 1,320 sqft · SingleFamily · 28 Days on market
8,712 sqft lot ↓ 49% since listing

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

Listing remarks

Own a truly one-of-a-kind investment property with this converted former fire station turned stylish Airbnb rental! This 2 bedroom, 1 bath property features polished epoxy floors, oversized garage bay doors, modern industrial design, updated kitchen and bath, and spacious open-concept living. Currently operating as a short-term rental generating approximately $150 per night.

Key facts

  • Updated kitchen
  • 8,712 sq ft lot
  • Listed 28 days

Tags

CONVERTED FORMER FIRE STATIONPOLISHED EPOXY FLOORSOVERSIZED GARAGE BAY DOORSMODERN INDUSTRIAL DESIGNUPDATED KITCHENSPACIOUS OPEN-CONCEPT LIVING

Property features AI

Exterior

  • Parking: No designated parking
  • Home design: Residential single‑family home
  • Construction: 1,320 total square feet
  • Exterior features: 0.2‑acre lot; Directions: From downtown Jasper, take Hwy 78 West toward Curry. Turn right onto Curry Hwy/County Road 4. Go about 4 miles, then turn left onto Clark Rd. The home at 44 Clark Rd will be on the right.

Interior

  • Interior features: One total room

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 $115k.

Deal economics

  • At list price, monthly cash flow is $885 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.5% vs local median 3.8% in Jasper — 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 62/100 on livability (#228 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, schools D, crime F.
  • Walker County (rural): math 13% / reading 39% proficiency, ranked #89 of 129 in AL (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 109 active listings in the ZIP; 36 units permitted in Walker County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Walker County population projected at -21% 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 $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,275 (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. 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?
  4. 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.
  5. 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.
  6. 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
1.85%
Cap rate
15.53%
Cash-on-cash
33.00%
DSCR
2.47
GRM
4.5

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
28.2%
Equity multiple
2.17×
Total profit
$37,787
Equity at exit
$17,147
10-year hold
IRR
35.6%
Equity multiple
4.28×
Total profit
$105,645
Equity at exit
$9,943

Cash invested: $32,200 (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 35503

Home prices YoY
-26.8%
Active inventory
109
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$2,127 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$447
Net cashflow
$885

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 53%

Sensitivity live

Price -10% $965 -5% $925 +0% $885 +5% $846 +10% $806
Rent -10% $717 -5% $801 +0% $885 +5% $969 +10% $1,053
Rate -1.0pp $943 -0.5pp $915 base $885 +0.5pp $856 +1.0pp $825

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
$28,750
Closing costs
$3,450
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 17 events

  1. 2026-06-18
    days on market $115,000 Active 28 DOM
  2. 2026-06-17
    days on market $115,000 Active 27 DOM
  3. 2026-06-16
    days on market $115,000 Active 26 DOM
  4. 2026-06-15
    days on market $115,000 Active 25 DOM
  5. 2026-06-13
    days on market $115,000 Active 23 DOM
  6. 2026-06-13
    days on market $115,000 Active 22 DOM
  7. 2026-06-10
    days on market $115,000 Active 20 DOM
  8. 2026-06-09
    days on market $115,000 Active 19 DOM
  9. 2026-06-08
    days on market $115,000 Active 18 DOM
  10. 2026-06-07
    days on market $115,000 Active 17 DOM
  11. 2026-06-05
    days on market $115,000 Active 14 DOM
  12. 2026-06-03
    days on market $115,000 Active 13 DOM
  13. 2026-06-03
    days on market $115,000 Active 12 DOM
  14. 2026-06-01
    days on market $115,000 Active 11 DOM
  15. 2026-05-31
    days on market $115,000 Active 10 DOM
  16. 2026-05-21
    listed $115,000 Active
  17. 2016-05-16
    soldstatus $225,000

ⓘ 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 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$25,521
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$2,042
− Management
−$2,042
− Depreciation
−$3,345
Taxable income
$9,350
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,244
After-tax cash flow
$8,380/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
Walker County
NCES district ID
0103450
Math proficiency
13% ▼ -28.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$36,664
Composite
21.51/100
National rank
#8321
State rank
#89 of 129 in AL

Livability — Jasper

Score
62/100
State rank
#228
US rank
#17152

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
9,927
Population (ZIP)
9,601

Population outlook (Walker County) Hauer SSP2

Today (2025)
61,037 people
By 2030
58,391 · -4.3%
By 2040
53,080 · -13.0%
By 2050
48,031 · -21.3%
By 2075
37,799 · -38.1%
By 2100
29,001 · -52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 2% Black 1% Hispanic / Latino 1%
Common ancestry
Slovak 2% Iranian 1% Scotch-Irish 1%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Walker

2024 margin
Solid R (+71.8) · D 13.8% · R 85.6%
2008→2024 swing
-25.4pp toward R · 2008: -46.4pp · 2024: -71.8pp
All cycles
2024: R+71.8 2020: R+67.9 2016: R+67.4 2012: R+52.9 2008: R+46.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.26%
Current HPI
172.9286
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

-48.9% since first listed
2 events — show timeline
  • 2026-05-21 Listed $115,000 Walker County Area MLS
  • 2016-05-16 Sold (Public Records) $225,000 Public Records

Property tax history

-7.5%/yr

Latest (2024): $212 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…