CashFlowRE
Sign in Sign up
395 Norton Rd
C Composite 57.42
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 +19.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.1/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$170,000

395 Norton Rd · Mobile, AL 36608
3 bd · 2.0 ba · 1,431 sqft · SingleFamily public records · 218 Days on market
Built 1978 0.50 ac lot Est $209k · 19% under

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

Listing remarks MLS

This Brick home is tucked away in the Tosh Acres neighborhood off of Snow Road. It has a partially fenced back yard, double paned windows and a metal roof. The bathrooms have been renovated! Looking for a traditional brick ranch to fix up? This is the house for you! This one has a formal living/dining room and family room! Part of an estate - must have probate approval - SOLD AS IS!!

Key facts

  • Spacious family room
  • 0.5 acre lot
  • Built 1978

Tags

PARTIALLY FENCED BACKYARDLONG-LASTING METAL ROOFTASTEFULLY RENOVATED BATHROOMFORMAL LIVING DINING AREASPACIOUS FAMILY 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 3-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/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 $155k (8.7% below list).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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: Elsie Collier Elementary School (math 35% / reading 61%, grade D, #135 of 627 statewide, top 22%, 743 students, 55% FRL); Bernice J Causey Middle School (math 17% / reading 51%, grade F, #98 of 257 statewide, top 38%, 1,418 students, 53% FRL); Baker High School (math 25% / reading 28%, grade F, #107 of 305 statewide, top 36%, 2,491 students, 42% FRL) — zoned schools average 50% FRL vs 67% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.2%/yr); 341 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 30% of the median local income ($61k/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 $5k 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 218 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $131k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major 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 $149,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 218 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 1978 — 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
0.91%
Cap rate
7.66%
Cash-on-cash
4.89%
DSCR
1.22
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$208,926
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
395 Norton Rd 0.00mi 3/2.0 1,431 (0%) 1mo $170,000 $119 100
750 Hale Rd 0.50mi 3/2.0 1,438 (+0%) 2mo $200,000 $139 74
789 Royal Woods Dr W 0.57mi 3/2.0 1,398 (-2%) 6mo $223,000 $160 65
835 Royal Woods Dr E 0.65mi 3/2.0 1,386 (-3%) 2mo $215,000 $155 63
9475 Ironwood Ct 0.62mi 3/2.0 1,403 (-2%) 7mo $205,000 $146 62
811 Royal Woods Dr W 0.59mi 3/2.0 1,392 (-3%) 8mo $190,000 $136 61
735 Copperfield Dr E 0.56mi 3/2.0 1,387 (-3%) 10mo $235,000 $169 60
9841 Shadow Wood Dr 0.59mi 4/3.0 (+1) 1,472 (+3%) 1mo $214,975 $146 58
801 Copperfield Dr E 0.63mi 3/2.0 1,531 (+7%) 2mo $220,000 $144 58
781 W Copperfield Dr 0.57mi 3/2.0 1,567 (+10%) 6mo $197,500 $126 53
9730 Trailwood Dr 0.70mi 3/2.0 1,535 (+7%) 12mo $125,000 $81 45
740 Trailwood Dr E 0.58mi 3/2.0 1,224 (-14%) 15mo $220,000 $180 36

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 · 6.15% rent growth · sell at horizon

5-year hold
IRR
-5.6%
Equity multiple
0.79×
Total profit
$-10,180
Equity at exit
$25,348
10-year hold
IRR
7.2%
Equity multiple
1.61×
Total profit
$28,994
Equity at exit
$14,698

Cash invested: $47,600 (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 36608

Rents YoY
6.2%
Active inventory
341
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,551 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$69 /mo · $831/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$194

Break-even live

Break-even rent $1,306
Max offer price $170,000
Occupancy floor 82%

Sensitivity live

Price -10% $290 -5% $242 +0% $194 +5% $146 +10% $98
Rent -10% $71 -5% $133 +0% $194 +5% $255 +10% $317
Rate -1.0pp $280 -0.5pp $237 base $194 +0.5pp $150 +1.0pp $105

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
$42,500
Closing costs
$5,100
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9760 Royal Woods Dr N Mobile, AL 3.0 2.0 1127 $1,395 $1.24 45d 1 0.54mi
725 Copperfield Dr E Mobile, AL 3.0 2.0 1454 $1,500 $1.03 15d 1 0.55mi
791 Copperfield Dr E Mobile, AL 3.0 2.0 1256 $1,495 $1.19 45d 1 0.62mi
9650 Trailwood Dr S Mobile, AL 3.0 2.0 1118 $1,275 $1.14 15d 1 0.69mi
9490 Cinder Dr Mobile, AL 3.0 3.0 1783 $1,800 $1.01 15d 1 0.74mi
1345 Baker Ct Mobile, AL 3.0 2.0 1252 $1,500 $1.20 45d 1 1.43mi

Listing history 11 events

  1. 2026-04-24
    status Pending
  2. 2026-04-03
    price $170,000
  3. 2026-04-03
    status Active
  4. 2026-03-29
    status Pending
  5. 2026-02-11
    price $179,900
  6. 2025-09-13
    listed $189,900 Active
  7. 2022-06-01
    soldstatus $131,000
  8. 2022-05-23
    soldstatus $131,000 Closed 386-char remark
    Show marketing remark (393 chars)

    This Brick home is tucked away in the Tosh Acres neighborhood off of Snow Road. It has a partially fenced back yard, double paned windows and a metal roof. The bathrooms have been renovated! Looking for a traditional brick ranch to fix up? This is the house for you! This one has a formal living/dining room and family room! Part of an estate - must have probate approval - SOLD AS IS!!

  9. 2022-05-23
    soldstatus $131,000 393-char remark
    Show marketing remark (393 chars)

    This Brick home is tucked away in the Tosh Acres neighborhood off of Snow Road. It has a partially fenced back yard, double paned windows and a metal roof. The bathrooms have been renovated! Looking for a traditional brick ranch to fix up? This is the house for you! This one has a formal living/dining room and family room! Part of an estate - must have probate approval - SOLD AS IS!!

  10. 2022-03-02
    status Pending 386-char remark
    Show marketing remark (386 chars)

    This Brick home is tucked away in the Tosh Acres neighborhood off of Snow Road. It has a partially fenced back yard, double paned windows and a metal roof. The bathrooms have been renovated! Looking for a traditional brick ranch to fix up? This is the house for you! This one has a formal living/dining room and family room! Part of an estate - must have probate approval - SOLD AS IS!!

  11. 2022-02-16
    listed $140,000 Active 386-char remark
    Show marketing remark (386 chars)

    This Brick home is tucked away in the Tosh Acres neighborhood off of Snow Road. It has a partially fenced back yard, double paned windows and a metal roof. The bathrooms have been renovated! Looking for a traditional brick ranch to fix up? This is the house for you! This one has a formal living/dining room and family room! Part of an estate - must have probate approval - SOLD AS IS!!

ⓘ 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
$831 · $69/mo
Projected year-2 tax
$831 · $69/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 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$18,618
− Mortgage interest
−$9,523
− Property taxes
−$831
− Insurance
−$850
− Repairs & maintenance
−$1,489
− Management
−$1,489
− Depreciation
−$4,945
Taxable loss
−$511
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$123
After-tax cash flow
$2,451/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

County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
38,890
Household income
$61,146
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1823.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Two or more races 4% Hispanic / Latino 4% Asian 2%
Common ancestry
Lithuanian 3% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Arabic 1% Other Indo-European 1%

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
▼ -224.52%
Current HPI
198.9469
Rent YoY
▲ 6.15%
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

+21.4% since first listed
11 events — show timeline
  • 2026-04-24 Pending GCMLS AL
  • 2026-04-03 Price Changed $170,000 GCMLS AL
  • 2026-04-03 Relisted GCMLS AL
  • 2026-03-29 Pending GCMLS AL
  • 2026-02-11 Price Changed $179,900 GCMLS AL
  • 2025-09-13 Listed $189,900 GCMLS AL
  • 2022-06-01 Sold (Public Records) $131,000 Public Records
  • 2022-05-23 Sold (MLS) $131,000 GCMLS AL
  • 2022-05-23 Sold (MLS) $131,000 BCAR
  • 2022-03-02 Pending BCAR
  • 2022-02-16 Listed $140,000 BCAR

Property tax history

+12.7%/yr

Latest (2025): $831 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…