CashFlowRE
Sign in Sign up
151 BULLARD St
B Composite 74.77
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$95,000

151 BULLARD St · Atmore, AL 36502
3 bd · 2.0 ba · 2,846 sqft · SingleFamily public records · 133 Days on market
Built 2000 0.32 ac lot $33/sqft · 48% below area Est $133k · 29% under ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located at 151 Bullard Street in Atmore, this 3-bedroom, 2-bath home offers 2,089 square feet of living space on a spacious 0.32-acre lot, providing plenty of room both inside and out. With a flexible layout and generous square footage, this property presents a great opportunity for buyers looking to add value and make a home their own. The home includes a partially started renovation where the garage was being converted into a bedroom with a private bath. While the project was not completed, it offers a strong starting point for creating an additional suite, guest room, or private retreat—giving the next owner the chance to finish it to their own taste and needs. Conveniently located in Atmore, this property is close to schools, shopping, and local amenities. With its size, lot, and renovation potential, 151 Bullard Street is an excellent option for buyers seeking space, flexibility, and the opportunity to customize a home to fit their vision. Buyer to verify all information during due diligence.

Key facts

  • Close to schools
  • Garage conversion
  • Private bath

Tags

GARAGE CONVERSIONPRIVATE BATHCLOSE TO SCHOOLSCLOSE TO SHOPPINGFLEXIBLE LAYOUTSPACIOUS LOT

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 $95k.

Deal economics

  • At list price, monthly cash flow is $592 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 7.4% in Atmore — 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 50/100 on livability (#530 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: schools F, crime F, amenities F.
  • Escambia County (town): math 17% / reading 39% proficiency, ranked #83 of 129 in AL (top 64%) — 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: 115 active listings in the ZIP; 18 units permitted in Escambia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Escambia County population projected to shrink 10% 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 $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 133 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $44k (32%) 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
1.68%
Cap rate
13.77%
Cash-on-cash
26.70%
DSCR
2.19
GRM
5.0

CMA / ARV

ARV (median comp)
$133,470
List price
$95,000
Delta
-28.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 E Horner St 0.71mi 3/2.0 2,846 (0%) 2mo $237,000 $83 65

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
20.6%
Equity multiple
1.84×
Total profit
$22,328
Equity at exit
$14,165
10-year hold
IRR
28.8%
Equity multiple
3.56×
Total profit
$68,100
Equity at exit
$8,214

Cash invested: $26,600 (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 36502

Home prices YoY
-23.4%
Active inventory
115
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,593 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$129 /mo · $1,551/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$592

Break-even live

Break-even rent $844
Max offer price $95,000
Occupancy floor 58%

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
$23,750
Closing costs
$2,850
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 21 events

  1. 2026-06-19
    days on market $95,000 Active 133 DOM
  2. 2026-06-18
    days on market $95,000 Active 132 DOM
  3. 2026-06-17
    days on market $95,000 Active 131 DOM
  4. 2026-06-16
    days on market $95,000 Active 130 DOM
  5. 2026-06-15
    days on market $95,000 Active 129 DOM
  6. 2026-06-14
    days on market $95,000 Active 127 DOM
  7. 2026-06-12
    days on market $95,000 Active 126 DOM
  8. 2026-06-09
    days on market $95,000 Active 123 DOM
  9. 2026-06-08
    days on market $95,000 Active 122 DOM
  10. 2026-06-07
    days on market $95,000 Active 121 DOM
  11. 2026-06-04
    days on market $95,000 Active 117 DOM
  12. 2026-06-02
    pricedays on market $95,000 Active 116 DOM
  13. 2026-06-01
    days on market $111,500 Active 115 DOM
  14. 2026-05-31
    days on market $111,500 Active 114 DOM
  15. 2026-05-31
    days on market $111,500 Active 113 DOM
  16. 2026-05-02
    status Active 1018-char remark
    Show marketing remark (1018 chars)

    Located at 151 Bullard Street in Atmore, this 3-bedroom, 2-bath home offers 2,089 square feet of living space on a spacious 0.32-acre lot, providing plenty of room both inside and out. With a flexible layout and generous square footage, this property presents a great opportunity for buyers looking to add value and make a home their own. The home includes a partially started renovation where the garage was being converted into a bedroom with a private bath. While the project was not completed, it offers a strong starting point for creating an additional suite, guest room, or private retreat—giving the next owner the chance to finish it to their own taste and needs. Conveniently located in Atmore, this property is close to schools, shopping, and local amenities. With its size, lot, and renovation potential, 151 Bullard Street is an excellent option for buyers seeking space, flexibility, and the opportunity to customize a home to fit their vision. Buyer to verify all information during due diligence.

  17. 2026-04-28
    status Pending 1018-char remark
    Show marketing remark (1018 chars)

    Located at 151 Bullard Street in Atmore, this 3-bedroom, 2-bath home offers 2,089 square feet of living space on a spacious 0.32-acre lot, providing plenty of room both inside and out. With a flexible layout and generous square footage, this property presents a great opportunity for buyers looking to add value and make a home their own. The home includes a partially started renovation where the garage was being converted into a bedroom with a private bath. While the project was not completed, it offers a strong starting point for creating an additional suite, guest room, or private retreat—giving the next owner the chance to finish it to their own taste and needs. Conveniently located in Atmore, this property is close to schools, shopping, and local amenities. With its size, lot, and renovation potential, 151 Bullard Street is an excellent option for buyers seeking space, flexibility, and the opportunity to customize a home to fit their vision. Buyer to verify all information during due diligence.

  18. 2026-04-23
    status Pending 1018-char remark
    Show marketing remark (1018 chars)

    Located at 151 Bullard Street in Atmore, this 3-bedroom, 2-bath home offers 2,089 square feet of living space on a spacious 0.32-acre lot, providing plenty of room both inside and out. With a flexible layout and generous square footage, this property presents a great opportunity for buyers looking to add value and make a home their own. The home includes a partially started renovation where the garage was being converted into a bedroom with a private bath. While the project was not completed, it offers a strong starting point for creating an additional suite, guest room, or private retreat—giving the next owner the chance to finish it to their own taste and needs. Conveniently located in Atmore, this property is close to schools, shopping, and local amenities. With its size, lot, and renovation potential, 151 Bullard Street is an excellent option for buyers seeking space, flexibility, and the opportunity to customize a home to fit their vision. Buyer to verify all information during due diligence.

  19. 2026-04-17
    price $111,500 1018-char remark
    Show marketing remark (1018 chars)

    Located at 151 Bullard Street in Atmore, this 3-bedroom, 2-bath home offers 2,089 square feet of living space on a spacious 0.32-acre lot, providing plenty of room both inside and out. With a flexible layout and generous square footage, this property presents a great opportunity for buyers looking to add value and make a home their own. The home includes a partially started renovation where the garage was being converted into a bedroom with a private bath. While the project was not completed, it offers a strong starting point for creating an additional suite, guest room, or private retreat—giving the next owner the chance to finish it to their own taste and needs. Conveniently located in Atmore, this property is close to schools, shopping, and local amenities. With its size, lot, and renovation potential, 151 Bullard Street is an excellent option for buyers seeking space, flexibility, and the opportunity to customize a home to fit their vision. Buyer to verify all information during due diligence.

  20. 2026-03-17
    price $125,100 1018-char remark
    Show marketing remark (1018 chars)

    Located at 151 Bullard Street in Atmore, this 3-bedroom, 2-bath home offers 2,089 square feet of living space on a spacious 0.32-acre lot, providing plenty of room both inside and out. With a flexible layout and generous square footage, this property presents a great opportunity for buyers looking to add value and make a home their own. The home includes a partially started renovation where the garage was being converted into a bedroom with a private bath. While the project was not completed, it offers a strong starting point for creating an additional suite, guest room, or private retreat—giving the next owner the chance to finish it to their own taste and needs. Conveniently located in Atmore, this property is close to schools, shopping, and local amenities. With its size, lot, and renovation potential, 151 Bullard Street is an excellent option for buyers seeking space, flexibility, and the opportunity to customize a home to fit their vision. Buyer to verify all information during due diligence.

  21. 2026-01-28
    listed $139,000 Active 1018-char remark
    Show marketing remark (1018 chars)

    Located at 151 Bullard Street in Atmore, this 3-bedroom, 2-bath home offers 2,089 square feet of living space on a spacious 0.32-acre lot, providing plenty of room both inside and out. With a flexible layout and generous square footage, this property presents a great opportunity for buyers looking to add value and make a home their own. The home includes a partially started renovation where the garage was being converted into a bedroom with a private bath. While the project was not completed, it offers a strong starting point for creating an additional suite, guest room, or private retreat—giving the next owner the chance to finish it to their own taste and needs. Conveniently located in Atmore, this property is close to schools, shopping, and local amenities. With its size, lot, and renovation potential, 151 Bullard Street is an excellent option for buyers seeking space, flexibility, and the opportunity to customize a home to fit their vision. Buyer to verify all information during due diligence.

ⓘ 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
$1,551 · $129/mo
Projected year-2 tax
$1,551 · $129/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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°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
$19,121
− Mortgage interest
−$5,321
− Property taxes
−$1,551
− Insurance
−$475
− Repairs & maintenance
−$1,530
− Management
−$1,530
− Depreciation
−$2,764
Taxable income
$5,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,428
After-tax cash flow
$5,673/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
Escambia County
NCES district ID
0101350
Math proficiency
17% ▼ -27.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$31,905
Composite
22.73/100
National rank
#8036
State rank
#83 of 129 in AL

Livability — Atmore

Score
50/100
State rank
#530
US rank
#25632

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atmore, AL
City population
1,121
Population (ZIP)
16,008

Population outlook (Escambia County) Hauer SSP2

Today (2025)
36,683 people
By 2030
35,844 · -2.3%
By 2040
34,393 · -6.2%
By 2050
33,109 · -9.7%
By 2075
28,305 · -22.8%
By 2100
21,091 · -42.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 49% Black 40% Native American 7% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Iranian 3% Slovak 1% Serbian 1%
Foreign-born
1% · Canada, China
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Escambia

2024 margin
Solid R (+46.4) · D 26.6% · R 72.9%
2008→2024 swing
-17.8pp toward R · 2008: -28.5pp · 2024: -46.4pp
All cycles
2024: R+46.4 2020: R+37.4 2016: R+36.7 2012: R+25.5 2008: R+28.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.16%
Current HPI
190.1872
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

-19.8% since first listed
6 events — show timeline
  • 2026-05-02 Relisted BCAR
  • 2026-04-28 Pending BCAR
  • 2026-04-23 Pending BCAR
  • 2026-04-17 Price Changed $111,500 BCAR
  • 2026-03-17 Price Changed $125,100 BCAR
  • 2026-01-28 Listed $139,000 BCAR

Property tax history

+5.9%/yr

Latest (2025): $1,551 · +113.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…