107 N Brockway Dr · Montgomery, AL 36110

$41,000

2 bd · 1.0 ba · 1,136 sqft · SingleFamily public records · 158 Days on market

Built 1950 7,492 sqft lot $36/sqft · at area comps Est $41k · at est. ↓ 1% since listing

---

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 +7.4/15.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.7/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

First home or investment property, this is one for you. Check out this renovated 3/1.5 house. Renovations include new paint, lvp flooring, and etc. Check with your realtor and view this one asap. Home is sold AS-Is

Key facts

• New paint
• Updated bathrooms
• Lvp flooring

Tags

• RENOVATED HOUSE
• NEW PAINT
• UPDATED BATHROOMS
• LVP FLOORING
• NEW COUNTERTOPS IN KITCHEN

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $41k.

Deal economics

• At list price, monthly cash flow is $540 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($996 rent vs $41k).
• Recommended offer: $36k (12.0% below list) — sets the bar for market timing.
• Cap rate 22.1% vs local median 6.0% in Montgomery — 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 65/100 on livability (#138 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D, crime F.
• Montgomery County (urban): math 9% / reading 31% proficiency, ranked #106 of 129 in AL (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 62 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 460 units permitted in Montgomery County in 2024 (37 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $283 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
• Montgomery 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 + 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 158 days — a 12% lower offer ($36k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 28y ago; this cycle's ask has dropped $34k (45%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $36,080 (12.0% below list)

Questions for the listing agent

1. It's been on market 158 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 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. 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: 2.43% ✓
• Cap rate: 22.08%
• Cash-on-cash: 56.40%
• DSCR: 3.51
• GRM: 3.4

CMA / ARV

• ARV (median comp): $40,918
• List price: $41,000
• Delta: 0.20%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
114 Rotary St	0.08mi	3/1.0 (+1)	1,132 (-0%)	2mo	$25,000	$22	89
715 7th St	0.64mi	2/1.0	1,136 (0%)	4mo	$31,000	$27	66
101 Brockway Dr	0.03mi	3/1.0 (+1)	980 (-14%)	6mo	$16,000	$16	66
4015 Montclair Dr	0.26mi	3/1.0 (+1)	1,040 (-8%)	3mo	$45,000	$43	66
55 Michigan Ave	0.61mi	3/1.0 (+1)	1,120 (-1%)	6mo	$20,000	$18	60
4029 Chelsea Dr	0.33mi	3/1.0 (+1)	1,000 (-12%)	5mo	$75,000	$75	56
127 Briarbrook Dr	0.74mi	3/2.0 (+1)	1,134 (-0%)	2mo	$77,000	$68	54
815 N Gap Loop	0.65mi	3/2.0 (+1)	1,110 (-2%)	4mo	$59,000	$53	54
132 Amanda Ln	0.75mi	3/2.0 (+1)	1,118 (-2%)	1mo	$45,000	$40	52
960 N Gap Loop	0.71mi	3/1.5 (+1)	1,114 (-2%)	6mo	$40,000	$36	52
504 Ferndale Ct	0.62mi	3/2.0 (+1)	1,202 (+6%)	2mo	$60,000	$50	50
141 W Michigan Ave	0.70mi	3/1.0 (+1)	1,040 (-8%)	2mo	$68,000	$65	47

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: 54.8%
• Equity multiple: 3.41×
• Total profit: $27,713
• Equity at exit: $6,113

10-year hold

• IRR: 59.9%
• Equity multiple: 6.95×
• Total profit: $68,353
• Equity at exit: $3,545

Cash invested: $11,480 (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.

Methodology + full state rankings →

ZIP-level market 36110

• Home prices YoY: -34.8%
• Active inventory: 62
• Price-to-rent: 3.4×

Monthly cashflow live

• Estimated rent: $996 high
• Mortgage (P&I): −$215
• Tax from tax record: −$15 /mo · $182/yr
• Insurance: −$17
• HOA: −$0
• Vacancy / Maint / Mgmt: −$209
• Net cashflow: $540

Break-even live

Break-even rent $313

Max offer price $41,000

Occupancy floor 41%

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: $10,250
• Closing costs: $1,230
• Reserves months: —
• Total cash needed: —

Rent comps 34 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3 Rotary St Montgomery, AL	3.0	1.0	1131	$925	$0.82	21d	1	0.24mi
4029 Chelsea Dr Montgomery, AL	3.0	1.0	1000	$1,200	$1.20	44d	1	0.31mi
216 Gardendale Dr Montgomery, AL	3.0	1.0	900	$850	$0.94	21d	1	0.34mi
341 Chisholm St Montgomery, AL	3.0	1.0	756	$1,195	$1.58	21d	1	0.36mi
16 Garden St Montgomery, AL	3.0	1.5	1008	$775	$0.77	44d	1	0.45mi
218 Broadway St Montgomery, AL	2.0	1.0	960	$895	$0.93	14d	1	0.45mi
298 Broadway St Montgomery, AL	2.0	1.0	896	$900	$1.00	44d	1	0.46mi
412 Edward St Montgomery, AL	3.0	1.0	828	$800	$0.97	44d	1	0.52mi
429 Edward St Montgomery, AL	3.0	1.0	828	$1,080	$1.30	14d	1	0.54mi
3452 Harris St Montgomery, AL	3.0	1.0	1400	$1,150	$0.82	21d	1	0.56mi
204 W Park Ave Montgomery, AL	3.0	1.0	1145	$850	$0.74	21d	1	0.62mi
207 Destin St Montgomery, AL	3.0	1.0	966	$695	$0.72	21d	1	0.66mi
3329 Texas St Montgomery, AL	3.0	1.0	1000	$1,100	$1.10	44d	1	0.68mi
3024 Tyler Rd Montgomery, AL	3.0	1.0	892	$725	$0.81	21d	1	0.71mi
325 3rd St Montgomery, AL	2.0	1.0	925	$850	$0.92	44d	1	0.71mi
622 6th St Montgomery, AL	3.0	1.0	1207	$1,095	$0.91	44d	1	0.72mi
142 W Michigan Ave Montgomery, AL	3.0	1.0	840	$995	$1.18	14d	1	0.73mi
2107 Yarbrough Cir Montgomery, AL	3.0	1.0	910	$925	$1.02	44d	1	0.75mi
2111 Yarbrough St Montgomery, AL	3.0	1.0	962	$795	$0.83	44d	1	0.78mi
3613 Erwin Dr Montgomery, AL	3.0	2.0	1092	$1,250	$1.14	44d	1	0.79mi
1653 N Yarbrough Ct Montgomery, AL	3.0	1.0	1130	$950	$0.84	21d	1	0.80mi
105 Dyas Ct Montgomery, AL	3.0	1.0	1025	$1,095	$1.07	44d	1	0.81mi
3070 Tremont St Montgomery, AL	3.0	1.0	1102	$1,450	$1.32	44d	1	0.87mi
3114 Cotton St Montgomery, AL	3.0	1.0	888	$1,100	$1.24	44d	1	0.91mi
3090 Alabama River Pkwy Montgomery, AL	1.0	1.0	986	$1,100	$1.12	14d	1	0.94mi
3050 Willena Ave Montgomery, AL	3.0	1.0	1466	$985	$0.67	21d	1	1.01mi
3042 George B Edmondson Dr Montgomery, AL	3.0	1.0	900	$860	$0.96	44d	1	1.02mi
1817 Texas Ct Montgomery, AL	3.0	1.0	925	$1,050	$1.14	21d	1	1.05mi
408 Briarbrook Dr Montgomery, AL	3.0	2.0	1025	$960	$0.94	21d	1	1.10mi
408 Briarbrook Dr #204 Montgomery, AL	3.0	2.0	1025	$1,000	$0.98	44d	1	1.10mi
2056 Midway St Montgomery, AL	3.0	1.0	1110	$985	$0.89	44d	1	1.15mi
2076 Midway St Montgomery, AL	3.0	1.0	1068	$1,000	$0.94	44d	1	1.16mi
2019 Amos St Montgomery, AL	3.0	1.5	1134	$985	$0.87	44d	1	1.24mi
2001 Speigle St Montgomery, AL	3.0	1.0	1260	$1,035	$0.82	44d	1	1.46mi

Listing history 26 events

1. 2026-06-18
   days on market $41,000 Active 158 DOM
2. 2026-06-17
   days on market $41,000 Active 157 DOM
3. 2026-06-16
   days on market $41,000 Active 156 DOM
4. 2026-06-15
   days on market $41,000 Active 155 DOM
5. 2026-06-14
   days on market $41,000 Active 153 DOM
6. 2026-06-13
   days on market $41,000 Active 152 DOM
7. 2026-06-10
   days on market $41,000 Active 150 DOM
8. 2026-06-09
   days on market $41,000 Active 149 DOM
9. 2026-06-08
   days on market $41,000 Active 148 DOM
10. 2026-06-07
    days on market $41,000 Active 147 DOM
11. 2026-06-03
    pricedays on market $41,000 Active 143 DOM
12. 2026-06-02
    days on market $42,000 Active 142 DOM
13. 2026-06-01
    days on market $42,000 Active 141 DOM
14. 2026-05-31
    days on market $42,000 Active 140 DOM
15. 2026-05-30
    days on market $42,000 Active 139 DOM
16. 2026-02-25
    status Active 214-char remark

    Show marketing remark (214 chars)

    First home or investment property, this is one for you. Check out this renovated 3/1.5 house. Renovations include new paint, lvp flooring, and etc. Check with your realtor and view this one asap. Home is sold AS-Is

17. 2026-02-25
    price $42,000 214-char remark

    Show marketing remark (214 chars)

    First home or investment property, this is one for you. Check out this renovated 3/1.5 house. Renovations include new paint, lvp flooring, and etc. Check with your realtor and view this one asap. Home is sold AS-Is

18. 2026-01-30
    price $70,000 214-char remark

    Show marketing remark (214 chars)

    First home or investment property, this is one for you. Check out this renovated 3/1.5 house. Renovations include new paint, lvp flooring, and etc. Check with your realtor and view this one asap. Home is sold AS-Is

19. 2025-12-27
    listed $75,000 Active 214-char remark

    Show marketing remark (214 chars)

    First home or investment property, this is one for you. Check out this renovated 3/1.5 house. Renovations include new paint, lvp flooring, and etc. Check with your realtor and view this one asap. Home is sold AS-Is

20. 2025-12-11
    listed $79,900 Active
21. 2025-04-07
    soldstatus $45,000
22. 2018-11-13
    soldstatus $500
23. 2002-09-30
    soldstatus $6,500
24. 2001-12-28
    listed $11,900
25. 2001-03-14
    listed $33,300
26. 1998-12-07
    listed $42,500

ⓘ 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: $182 · $15/mo
• Projected year-2 tax: $182 · $15/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
• 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out

Taxation est. · year 1

• Rental income: $11,952
• − Mortgage interest: −$2,297
• − Property taxes: −$182
• − Insurance: −$205
• − Repairs & maintenance: −$956
• − Management: −$956
• − Depreciation: −$1,193
• Taxable income: $6,163
• Est. tax owed @ 24.0%: −$1,479
• After-tax cash flow: $4,996/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: Montgomery County
• NCES district ID: 0102430
• Math proficiency: 9% ▼ -21.00%
• Reading proficiency: 31% ▼ -1.00%
• Median HH income: $43,902
• Composite: 17.24/100
• National rank: #9093
• State rank: #106 of 129 in AL

Livability — Montgomery

• Score: 65/100
• State rank: #138
• US rank: #13416

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Montgomery, AL
• County: Montgomery County · 190,016 people
• City population: 175,913
• Metro: Montgomery, AL
• Population (ZIP): 12,102
• Household income: $47,315
• Rent vs Own: 50.0% rent · 50.0% own
• Severe rent burden: 753.0

Population outlook (Montgomery County) Hauer SSP2

• Today (2025): 224,008 people
• By 2030: 221,460 · -1.1%
• By 2040: 214,179 · -4.4%
• By 2050: 204,912 · -8.5%
• By 2075: 177,821 · -20.6%
• By 2100: 145,134 · -35.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Black (83%)
• Race & ethnicity: Black 83% White 11% Two or more races 3% Asian 2% Hispanic / Latino 1%
• Common ancestry: Hispanic 1%
• Foreign-born: 2% · China, Canada
• Languages at home: 96% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Montgomery

• 2024 margin: Solid D (+30.7) · D 64.8% · R 34.1% · Other 1.1%
• 2008→2024 swing: +11.5pp toward D · 2008: 19.2pp · 2024: 30.7pp
• All cycles: 2024: D+30.7 2020: D+31.5 2016: D+26.2 2012: D+24.3 2008: D+19.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -35.37%
• Current HPI: 66.3114
• Rent YoY: —
• Metro: Montgomery, AL
• State GDP YoY: ▲ 2.94%
• F500 in state: 4

Industry mix (Fortune 500 HQ in AL)

Industry	F500 HQs	Revenue
▸Financial Services	1	$8B
▸Healthcare	1	$5B

Price history

-1.2% since first listed

11 events — show timeline

• 2026-02-25 Relisted — MAAR
• 2026-02-25 Price Changed $42,000 MAAR
• 2026-01-30 Price Changed $70,000 MAAR
• 2025-12-27 Listed $75,000 MAAR
• 2025-12-11 Listed $79,900 MAAR
• 2025-04-07 Sold (Public Records) $45,000 Public Records
• 2018-11-13 Sold (Public Records) $500 Public Records
• 2002-09-30 Sold (MLS) $6,500 MAAR
• 2001-12-28 Listed $11,900 MAAR
• 2001-03-14 Listed $33,300 MAAR
• 1998-12-07 Listed $42,500 MAAR

Property tax history

-0.7%/yr

Latest (2025): $182 · +35.8% YoY. Source: county tax records.