CashFlowRE
Sign in Sign up
440 Planters Rd
C+ Composite 61.08
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 +22.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.4/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$149,900

440 Planters Rd · Montgomery, AL 36109
3 bd · 2.0 ba · 1,775 sqft · SingleFamily public records · 13 Days on market
Built 1977 0.32 ac lot Est $195k · 23% under

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

Listing remarks MLS

This great home have 1770 leaving square feet, 3 bedrooms two bathrooms, a custom fireplace, a nice back yard, with a beautiful garden. You can find a place to do outdoor projects! This house have so much to offer. Call me or call your realtor! You will be happy to call this home yours!!

Key facts

  • Ample natural light
  • Spacious lot
  • Mature landscaping

Tags

SPACIOUS LOTMATURE LANDSCAPINGGENEROUS LIVING AREASAMPLE NATURAL LIGHT

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service availability unknown
  • Home design: Existing home; Single-story layout (all listed rooms on main level); Vinyl siding and wood construction; Slab foundation
  • Construction: Vinyl siding; Wood construction; Slab foundation
  • Exterior features: Covered patio; Garden/patio; No pool; Not waterfront; No decks

Interior

  • Kitchen: Island; Solid surface countertops; Built-in dishwasher
  • Bedrooms: Master bedroom on main level; Additional bedrooms on main level; Total rooms include living room, kitchen, dining room, den/family room
  • Flooring: Hardwood
  • Bathrooms: Two full bathrooms; Garden tub
  • Heating & cooling: Forced air heating; Central electric cooling
  • Interior features: Hardwood floors; Ceilings: other (see remarks); None (no additional interior features listed)
  • Laundry & utility: Laundry located on the main level; Washer hookup provided; Dryer hookups for both electric and gas

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 $150k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.4% 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: employment D, crime F, amenities D-.
  • 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.
  • Zoned schools: Dalraida Elementary School (math 5% / reading 34%, grade F, #467 of 627 statewide, top 76%, 627 students, 63% FRL); Lee High School (math 2% / reading 8%, grade F, #276 of 305 statewide, top 95%, 1,374 students, 86% FRL) — zoned schools at 74% FRL track the district average.
  • Market conditions: Rents rising (+2.6%/yr); 207 active listings in the ZIP; 18 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).
  • This rent runs 32% of the median local income ($59k/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 $4k 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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $105k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $149,900

Questions for the listing agent

  1. Built in 1977 — 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. 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?
  4. 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.
  5. 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.
  6. 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
8.36%
Cash-on-cash
7.39%
DSCR
1.33
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$195,250
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
356 Avon Rd 0.25mi 3/2.0 1,652 (-7%) 3mo $195,000 $118 74
4500 Deerfield Ct 0.44mi 3/2.0 1,726 (-3%) 5mo $199,900 $116 71
233 Vanderbilt Loop W 0.71mi 3/2.0 1,775 (0%) 0mo $190,000 $107 67
408 Glade Park Dr 0.27mi 3/2.0 1,579 (-11%) 4mo $168,000 $106 66
4515 Ray Dr 0.53mi 3/2.0 1,676 (-6%) 3mo $201,000 $120 64
708 Maryethel Dr 0.39mi 4/2.0 (+1) 1,616 (-9%) 1mo $178,000 $110 61
556 Shady Grove Dr 0.35mi 4/2.0 (+1) 1,978 (+11%) 1mo $128,000 $65 59
4329 Florence St 0.68mi 3/2.0 1,684 (-5%) 3mo $160,000 $95 57
615 Sarver Ave 0.65mi 3/2.0 1,646 (-7%) 4mo $155,000 $94 54
4309 Salinas Ct 0.71mi 4/2.0 (+1) 1,610 (-9%) 2mo $179,900 $112 45
330 W Vanderbilt Loop 0.57mi 3/2.0 1,515 (-15%) 7mo $115,000 $76 43
4454 Wares Ferry Rd 0.60mi 3/2.0 1,519 (-14%) 8mo $167,000 $110 41

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 · 2.65% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-8,389
Equity at exit
$22,351
10-year hold
IRR
3.9%
Equity multiple
1.28×
Total profit
$11,606
Equity at exit
$12,961

Cash invested: $41,972 (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 36109

Home prices YoY
-20.1%
Rents YoY
2.6%
Active inventory
207
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,565 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$129 /mo · $1,549/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$258

Break-even live

Break-even rent $1,238
Max offer price $149,900
Occupancy floor 78%

Sensitivity live

Price -10% $343 -5% $301 +0% $258 +5% $216 +10% $174
Rent -10% $135 -5% $197 +0% $258 +5% $320 +10% $382
Rate -1.0pp $334 -0.5pp $297 base $258 +0.5pp $220 +1.0pp $180

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
$37,475
Closing costs
$4,497
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
633 Groveland Dr Montgomery, AL 3.0 2.0 1424 $1,200 $0.84 44d 1 0.25mi
564 Glade Park Loop Unit 1043856P Montgomery, AL 4.0 2.0 1496 $2,736 $1.83 14d 1 0.30mi
605 Plantation Way Montgomery, AL 4.0 2.0 1519 $1,200 $0.79 21d 1 0.31mi
535 Lawndale Ln Montgomery, AL 4.0 1.5 1260 $1,100 $0.87 14d 1 0.33mi
5712 Roxboro Dr Montgomery, AL 4.0 2.0 1544 $1,450 $0.94 21d 1 0.72mi
4536 Wake Forest Dr Montgomery, AL 3.0 2.0 1244 $1,250 $1.00 44d 1 0.73mi
713 Amity Ln Montgomery, AL 4.0 2.0 1696 $1,900 $1.12 44d 1 0.77mi
5805 Hyde Park Dr Montgomery, AL 3.0 2.0 1757 $1,511 $0.86 21d 1 1.05mi
323 N Burbank Dr Montgomery, AL 4.0 2.0 1584 $1,381 $0.87 14d 1 1.12mi
5735 Sweet Meadow Dr Montgomery, AL 3.0 2.0 1413 $1,525 $1.08 44d 1 1.17mi
6320 Burbank Crossing Loop Montgomery, AL 3.0 2.0 1238 $1,600 $1.29 44d 1 1.23mi
438 Mulligan Dr Montgomery, AL 4.0 2.0 1232 $1,500 $1.22 44d 1 1.32mi
457 Mulligan Dr Montgomery, AL 3.0 2.0 1344 $1,335 $0.99 44d 1 1.33mi
3944 Johnstown Dr Montgomery, AL 3.0 2.0 1912 $1,275 $0.67 44d 1 1.35mi
241 Kroy Dr Montgomery, AL 4.0 2.0 1450 $1,195 $0.82 44d 1 1.38mi
336 Davors Dr Montgomery, AL 3.0 2.0 1569 $2,200 $1.40 44d 1 1.41mi
6265 Wares Ferry Rd Montgomery, AL 3.0 2.0 1336 $1,600 $1.20 14d 1 1.47mi
428 Fieldbrook Dr Montgomery, AL 3.0 1.5 1440 $995 $0.69 21d 1 1.50mi

Listing history 11 events

  1. 2026-06-18
    days on market $149,900 Active 13 DOM
  2. 2026-06-17
    days on market $149,900 Active 12 DOM
  3. 2026-06-16
    days on market $149,900 Active 11 DOM
  4. 2026-06-15
    days on market $149,900 Active 10 DOM
  5. 2026-06-14
    days on market $149,900 Active 8 DOM
  6. 2026-06-13
    days on market $149,900 Active 7 DOM
  7. 2026-06-10
    days on market $149,900 Active 5 DOM
  8. 2026-06-09
    days on market $149,900 Active 4 DOM
  9. 2026-06-08
    days on market $149,900 Active 3 DOM
  10. 2026-06-07
    remarks 569-char remark
  11. 2026-06-07
    listed $149,900 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AL · Resets to sale price

Current annual tax
$1,549 · $129/mo
Projected year-2 tax
$1,549 · $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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$18,777
− Mortgage interest
−$8,397
− Property taxes
−$1,549
− Insurance
−$750
− Repairs & maintenance
−$1,502
− Management
−$1,502
− Depreciation
−$4,361
Taxable income
$716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$172
After-tax cash flow
$2,930/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)
23,581
Household income
$59,193
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1039.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 49% Black 39% Hispanic / Latino 8% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 5%

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
▼ -37.64%
Current HPI
149.3867
Rent YoY
▲ 2.65%
Metro
Montgomery, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+62.2% since first listed
8 events — show timeline
  • 2026-06-05 Listed $149,900 Greater Alabama MLS
  • 2021-04-16 Sold (Public Records) $105,000 Public Records
  • 2021-04-16 Sold (MLS) $105,000 MAAR
  • 2021-03-22 Listed $115,000 MAAR
  • 2019-10-24 Listed $109,900 MAAR
  • 2016-10-16 Sold (Public Records) $87,000 Public Records
  • 2016-10-13 Sold (MLS) $87,000 MAAR
  • 2016-06-16 Listed $92,400 MAAR

Property tax history

+14.2%/yr

Latest (2025): $1,549 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…