CashFlowRE
Sign in Sign up
3371 Childers St
C- Composite 52.61
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 +25.6/30.0
  • DSCR +8.5/10.0
  • 1% rule +5.4/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$135,145

3371 Childers St · Mobile, AL 36605
3 bd · 1.0 ba · 1,025 sqft · SingleFamily public records · 117 Days on market
Built 2012 0.34 ac lot Est $105k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour. * * * Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s). * * *

Key facts

  • 0.34 acre lot
  • Parking
  • Listed 117 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 $135k.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $123k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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: 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.
  • Zoned schools: Dr Robert W Gilliard Elementary (math 8% / reading 23%, grade F, #503 of 627 statewide, top 80%, 780 students, 94% FRL); Ben C Rain High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 589 students, 90% FRL) — zoned schools average 92% FRL vs 67% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 27% district-wide (-18 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.3%/yr); 139 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($44k/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 $935 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $122,981 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.04%
Cap rate
9.12%
Cash-on-cash
10.10%
DSCR
1.45
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$104,550
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2855 Gill Rd 0.19mi 3/1.0 1,089 (+6%) 5mo $24,500 $22 77
3511 Keeling Rd 0.33mi 3/1.0 936 (-9%) 12mo $28,000 $30 60
2511 Club House Rd 0.58mi 3/1.5 1,092 (+6%) 3mo $140,000 $128 57
2665 Club House Rd 0.35mi 3/1.0 1,104 (+8%) 18mo $33,000 $30 56
2754 Club House Rd 0.25mi 2/1.0 (-1) 1,092 (+6%) 21mo $30,000 $27 55
2324 Reneke Ave 0.67mi 3/1.0 938 (-8%) 2mo $99,900 $107 53
2515 Gill Rd 0.61mi 3/2.0 1,107 (+8%) 3mo $145,500 $131 52
2416 Lost River Rd 0.61mi 3/1.5 1,125 (+10%) 5mo $115,000 $102 49
3212 Center Rd 0.61mi 3/1.0 1,170 (+14%) 3mo $121,000 $103 45
2522 Club House Rd 0.54mi 2/1.0 (-1) 936 (-9%) 20mo $45,000 $48 38

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
3.8%
Equity multiple
1.15×
Total profit
$5,778
Equity at exit
$20,151
10-year hold
IRR
17.2%
Equity multiple
2.71×
Total profit
$64,796
Equity at exit
$11,685

Cash invested: $37,841 (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 36605

Rents YoY
8.3%
Active inventory
139
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,409 medium interval (Pro) →
Mortgage (P&I)
$709
Tax from tax record
$30 /mo · $355/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$319

Break-even live

Break-even rent $1,006
Max offer price $135,145
Occupancy floor 72%

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
$33,786
Closing costs
$4,054
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2897 Arc Rd Mobile, AL 4.0 2.0 1200 $1,550 $1.29 43d 1 0.39mi
3311 Alba Club Rd Mobile, AL 3.0 1.0 1200 $1,200 $1.00 43d 1 0.65mi
3922 Wiggins Dr Mobile, AL 2.0 1.0 720 $1,000 $1.39 43d 1 0.93mi
1806 Gill Rd Mobile, AL 3.0 2.0 1360 $1,250 $0.92 21d 1 1.46mi

Listing history 32 events

  1. 2026-06-18
    days on market $135,145 Active 117 DOM
  2. 2026-06-17
    days on market $135,145 Active 116 DOM
  3. 2026-06-16
    days on market $135,145 Active 115 DOM
  4. 2026-06-15
    days on market $135,145 Active 114 DOM
  5. 2026-06-14
    days on market $135,145 Active 112 DOM
  6. 2026-06-13
    days on market $135,145 Active 111 DOM
  7. 2026-06-10
    days on market $135,145 Active 109 DOM
  8. 2026-06-09
    days on market $135,145 Active 108 DOM
  9. 2026-06-09
    price $135,145 Active 107 DOM
  10. 2026-06-08
    days on market $137,145 Active 107 DOM
  11. 2026-06-07
    days on market $137,145 Active 106 DOM
  12. 2026-06-05
    remarks 699-char remark
  13. 2026-06-05
    pricestatusdays on market $137,145 Active 103 DOM
  14. 2026-04-26
    status Pending
  15. 2026-03-17
    price $137,150
  16. 2026-02-25
    price $140,160
  17. 2026-02-08
    price $145,165
  18. 2026-01-15
    listed $155,175 Active
  19. 2023-03-22
    soldstatus $140,000
  20. 2023-03-20
    soldstatus $135,000 Closed 640-char remark
    Show marketing remark (632 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour.***Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s).***

  21. 2023-03-20
    soldstatus $135,000 Closed 632-char remark
    Show marketing remark (632 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour.***Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s).***

  22. 2023-03-06
    status Pending 632-char remark
    Show marketing remark (632 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour.***Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s).***

  23. 2023-03-06
    status Active 632-char remark
    Show marketing remark (632 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour.***Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s).***

  24. 2023-02-13
    status Pending 640-char remark
    Show marketing remark (632 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour.***Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s).***

  25. 2023-02-13
    status Pending 632-char remark
    Show marketing remark (632 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour.***Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s).***

  26. 2023-02-07
    listed $134,900 Active 632-char remark
    Show marketing remark (632 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour.***Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s).***

  27. 2023-02-05
    listed $134,900 Active 640-char remark
    Show marketing remark (640 chars)

    This Buyer friendly move-in ready home is just waiting for you! This all brick, 3 bedroom, 1 bath home is in excellent condition and ready for inspection. The house was updated between 2019-20 with a new roof, kitchen cabinets, flooring, lighting and more. Located only blocks away from Dog River but outside of any special flood hazard zones adding to the hidden assets this home has to offer. You owe it to yourself to see this house first! Call your favorite agent today and schedule your private tour. * * * Listing Agent makes no representation to accuracy of sq. ft. Buyer to verify. Any and all updates are per Seller(s). * * *

  28. 2021-03-22
    soldstatus $114,500
  29. 2021-03-12
    soldstatus $114,500
  30. 2021-03-12
    soldstatus $114,500
  31. 2020-10-15
    listed $110,000
  32. 2006-06-16
    soldstatus $49,000

ⓘ 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
$355 · $30/mo
Projected year-2 tax
$554 · $46/mo
Expected delta
+$199/yr (+$17/mo · 56.2%)

ⓘ 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 2/10 Low
  • 🌡 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
$16,910
− Mortgage interest
−$7,570
− Property taxes
−$355
− Insurance
−$676
− Repairs & maintenance
−$1,353
− Management
−$1,353
− Depreciation
−$3,931
Taxable income
$1,672
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$401
After-tax cash flow
$3,422/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)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
1521.0

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 Black (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -96.46%
Current HPI
125.9526
Rent YoY
▲ 8.26%
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

+179.9% since first listed
19 events — show timeline
  • 2026-04-26 Pending GCMLS AL
  • 2026-03-17 Price Changed $137,150 GCMLS AL
  • 2026-02-25 Price Changed $140,160 GCMLS AL
  • 2026-02-08 Price Changed $145,165 GCMLS AL
  • 2026-01-15 Listed $155,175 GCMLS AL
  • 2023-03-22 Sold (Public Records) $140,000 Public Records
  • 2023-03-20 Sold (MLS) $135,000 GCMLS AL
  • 2023-03-20 Sold (MLS) $135,000 BCAR
  • 2023-03-06 Pending GCMLS AL
  • 2023-03-06 Relisted GCMLS AL
  • 2023-02-13 Pending BCAR
  • 2023-02-13 Pending GCMLS AL
  • 2023-02-07 Listed $134,900 GCMLS AL
  • 2023-02-05 Listed $134,900 BCAR
  • 2021-03-22 Sold (Public Records) $114,500 Public Records
  • 2021-03-12 Sold (MLS) $114,500 GCMLS AL
  • 2021-03-12 Sold (MLS) $114,500 BCAR
  • 2020-10-15 Listed $110,000 BCAR
  • 2006-06-16 Sold (Public Records) $49,000 Public Records

Property tax history

+4.5%/yr

Latest (2023): $355 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…