CashFlowRE
Sign in Sign up
1310 Franklin St
C- Composite 51.21
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$3,900

1310 Franklin St · Selma, AL 36703
2 bd · 2.0 ba · 924 sqft · SingleFamily public records · 9 Days on market
Built 1930 4,382 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 4,382 sq ft lot
  • Parking
  • Built 1930

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Utilities: Unknown
  • Home design: Single-story home
  • Construction: Vinyl siding; Built per public records
  • Exterior features: City lot; Mature trees; Lot dimensions approximately 30' x 148'

Interior

  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Interior features: Wood flooring

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/2.0-bath single-family listed at $4k.

Deal economics

  • At list price, monthly cash flow is $604 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($799 rent vs $4k).
  • Cap rate 192.2% vs local median 7.5% in Selma — 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 56/100 on livability (#407 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
  • Selma City (town): math 2% / reading 23% proficiency, ranked #118 of 129 in AL (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 52 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 7 units permitted in Dallas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $417 of equity ($27 loan paydown + $390 appreciation (10.0% local appreciation)).
  • Dallas County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $3,900

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
20.49%
Cap rate
192.22%
Cash-on-cash
664.02%
DSCR
30.55
GRM
0.4

CMA / ARV

ARV (on-the-fly)
$27,720
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1903 Union St 0.72mi 2/1.0 901 (-2%) 16mo $18,333 $20 45
1531 Marie Foster St 0.38mi 2/0.5 1,012 (+10%) 23mo $30,000 $30 41
1203 5th Ave 0.62mi 2/1.0 816 (-12%) 16mo $18,333 $22 34
2000 Clinton Ave 0.48mi 3/1.0 (+1) 1,060 (+15%) 17mo $41,500 $39 30

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
38.20×
Total profit
$40,622
Equity at exit
$3,513
10-year hold
IRR
Equity multiple
82.85×
Total profit
$89,383
Equity at exit
$7,577

Cash invested: $1,092 (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 36703

Home prices YoY
13.2%
Active inventory
52
Price-to-rent
0.4×

Monthly cashflow live

Estimated rent
$799 medium interval (Pro) →
Mortgage (P&I)
$20
Tax est. 1.5%
$5 /mo · $58/yr
Insurance
$2
HOA
$0
Vacancy / Maint / Mgmt
$168
Net cashflow
$604

Break-even live

Break-even rent $34
Max offer price $3,900
Occupancy floor 19%

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
$975
Closing costs
$117
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1300 Cloverdale Rd Selma, AL 2.0–3.0 1.5–2.5 1204 $799 $0.66 20d 1 1.41mi

Listing history 7 events

  1. 2026-06-19
    days on market $3,900 Active 9 DOM
  2. 2026-06-18
    days on market $3,900 Active 8 DOM
  3. 2026-06-17
    days on market $3,900 Active 7 DOM
  4. 2026-06-16
    days on market $3,900 Active 6 DOM
  5. 2026-06-15
    days on market $3,900 Active 5 DOM
  6. 2026-06-14
    days on market $3,900 Active 3 DOM
  7. 2026-06-12
    listed $3,900 Active 2 DOM

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$9,588
− Mortgage interest
−$218
− Property taxes
−$58
− Insurance
−$20
− Repairs & maintenance
−$767
− Management
−$767
− Depreciation
−$113
Taxable income
$7,644
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,835
After-tax cash flow
$5,417/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
Selma City
NCES district ID
0102970
Math proficiency
2% ▼ -24.00%
Reading proficiency
23% ▼ -2.00%
Median HH income
$23,380
Composite
9.07/100
National rank
#9870
State rank
#118 of 129 in AL

Livability — Selma

Score
56/100
State rank
#407
US rank
#22550

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Selma, AL
Population (ZIP)
9,489

Population outlook (Dallas County) Hauer SSP2

Today (2025)
35,464 people
By 2030
32,631 · -8.0%
By 2040
27,246 · -23.2%
By 2050
22,691 · -36.0%
By 2075
14,867 · -58.1%
By 2100
10,285 · -71.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (69%)
Race & ethnicity
Black 69% White 26% Two or more races 3%
Common ancestry
Serbian 1% Iranian 1%
Foreign-born
1%

Political lean MEDSL · Dallas

2024 margin
Solid D (+32.5) · D 65.9% · R 33.4%
2008→2024 swing
-2.0pp toward R · 2008: 34.5pp · 2024: 32.5pp
All cycles
2024: D+32.5 2020: D+37.5 2016: D+37.6 2012: D+39.7 2008: D+34.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.24%
Current HPI
164.88
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

1 event — show timeline
  • 2026-06-10 Listed $3,900 MAAR

Property tax history

+19.7%/yr

Latest (2023): $224 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…