CashFlowRE
Sign in Sign up
9385 Sagebrush Ct
C- Composite 50.36
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 +18.0/30.0
  • ARV discount +11.7/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$200,000

9385 Sagebrush Ct · Mobile, AL 36575
3 bd · 2.0 ba · 1,445 sqft · SingleFamily public records · 17 Days on market
Built 1991 0.36 ac lot $138/sqft · 9% below area Est $221k · 9% under ↓ 9% since listing

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

Listing remarks MLS

Welcome home to this beautifully updated 3-bedroom, 2-bath property tucked away in a cul-de-sac. Step inside to find fresh interior paint and brand-new carpet throughout, creating a clean and inviting feel from the moment you walk in. The spacious family room features a cozy electric fireplace, perfect for relaxing or entertaining. The kitchen offers a good amount of space for cooking and gathering, highlighted by stylish quartz countertops that add both beauty and durability. The primary suite features a tray ceiling that adds an elegant touch, along with plenty of space to unwind. You’ll also appreciate the updated light fixtures that bring a modern feel to every room. With its thoughtful updates and desirable location, this home is move-in ready and waiting for its next owner.

Key facts

  • 0.36 acre lot
  • Built 1991
  • Listed 17 days

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 $200k.

Deal economics

  • At list price, monthly cash flow is $173 ($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 $179k (10.5% below list).
  • Recommended offer: $179k (10.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% 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: schools D-, 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.
  • Market conditions: 184 active listings in the ZIP; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 17 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

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 $179,061 (10.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
0.90%
Cap rate
7.33%
Cash-on-cash
3.71%
DSCR
1.16
GRM
9.3

CMA / ARV

ARV (median comp)
$220,537
List price
$200,000
Delta
-9.31%
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
9365 Chisholm Ct 0.06mi 3/2.0 1,452 (+0%) 1mo $220,000 $152 96
9380 Sagebrush Ct 0.04mi 3/2.0 1,419 (-2%) 0mo $167,500 $118 95
9395 Settlers Cir 0.24mi 3/2.0 1,468 (+2%) 4mo $232,000 $158 82
9143 Prairie Dr 0.34mi 3/2.0 1,422 (-2%) 5mo $190,000 $134 77
1837 Sandy Creek Dr 0.21mi 3/2.0 1,313 (-9%) 0mo $227,500 $173 74
1779 Ranch House Dr 0.15mi 3/2.0 1,325 (-8%) 6mo $225,000 $170 74
1551 Homestead Dr W 0.34mi 3/2.0 1,507 (+4%) 6mo $228,000 $151 72
1850 Wagon Wheel Dr 0.38mi 3/2.0 1,370 (-5%) 3mo $210,000 $153 71
1820 Wagon Wheel Dr 0.38mi 3/2.0 1,341 (-7%) 3mo $190,000 $142 68
1497 Champion Cv 0.33mi 3/2.5 1,588 (+10%) 5mo $198,000 $125 62
2070 Sky Vista Dr W 0.71mi 3/2.0 1,487 (+3%) 1mo $185,000 $124 61
9736 Sky Vista Dr 0.68mi 3/2.0 1,528 (+6%) 0mo $259,000 $170 59

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
-10.5%
Equity multiple
0.62×
Total profit
$-21,451
Equity at exit
$29,821
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-4,734
Equity at exit
$17,292

Cash invested: $56,000 (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 36575

Home prices YoY
-21.8%
Active inventory
184
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,791 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$109 /mo · $1,313/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$173

Break-even live

Break-even rent $1,572
Max offer price $200,000
Occupancy floor 85%

Sensitivity live

Price -10% $286 -5% $230 +0% $173 +5% $116 +10% $60
Rent -10% $32 -5% $102 +0% $173 +5% $244 +10% $314
Rate -1.0pp $274 -0.5pp $224 base $173 +0.5pp $121 +1.0pp $68

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
$50,000
Closing costs
$6,000
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 10 events

  1. 2026-05-06
    status Active 799-char remark
    Show marketing remark (799 chars)

    Welcome home to this beautifully updated 3-bedroom, 2-bath property tucked away in a cul-de-sac. Step inside to find fresh interior paint and brand-new carpet throughout, creating a clean and inviting feel from the moment you walk in. The spacious family room features a cozy electric fireplace, perfect for relaxing or entertaining. The kitchen offers a good amount of space for cooking and gathering, highlighted by stylish quartz countertops that add both beauty and durability. The primary suite features a tray ceiling that adds an elegant touch, along with plenty of space to unwind. You’ll also appreciate the updated light fixtures that bring a modern feel to every room. With its thoughtful updates and desirable location, this home is move-in ready and waiting for its next owner.

  2. 2026-05-01
    historical 799-char remark
    Show marketing remark (799 chars)

    Welcome home to this beautifully updated 3-bedroom, 2-bath property tucked away in a cul-de-sac. Step inside to find fresh interior paint and brand-new carpet throughout, creating a clean and inviting feel from the moment you walk in. The spacious family room features a cozy electric fireplace, perfect for relaxing or entertaining. The kitchen offers a good amount of space for cooking and gathering, highlighted by stylish quartz countertops that add both beauty and durability. The primary suite features a tray ceiling that adds an elegant touch, along with plenty of space to unwind. You’ll also appreciate the updated light fixtures that bring a modern feel to every room. With its thoughtful updates and desirable location, this home is move-in ready and waiting for its next owner.

  3. 2026-05-01
    listed $200,000 Active 799-char remark
    Show marketing remark (799 chars)

    Welcome home to this beautifully updated 3-bedroom, 2-bath property tucked away in a cul-de-sac. Step inside to find fresh interior paint and brand-new carpet throughout, creating a clean and inviting feel from the moment you walk in. The spacious family room features a cozy electric fireplace, perfect for relaxing or entertaining. The kitchen offers a good amount of space for cooking and gathering, highlighted by stylish quartz countertops that add both beauty and durability. The primary suite features a tray ceiling that adds an elegant touch, along with plenty of space to unwind. You’ll also appreciate the updated light fixtures that bring a modern feel to every room. With its thoughtful updates and desirable location, this home is move-in ready and waiting for its next owner.

  4. 2026-04-21
    historical $200,000 799-char remark
    Show marketing remark (799 chars)

    Welcome home to this beautifully updated 3-bedroom, 2-bath property tucked away in a cul-de-sac. Step inside to find fresh interior paint and brand-new carpet throughout, creating a clean and inviting feel from the moment you walk in. The spacious family room features a cozy electric fireplace, perfect for relaxing or entertaining. The kitchen offers a good amount of space for cooking and gathering, highlighted by stylish quartz countertops that add both beauty and durability. The primary suite features a tray ceiling that adds an elegant touch, along with plenty of space to unwind. You’ll also appreciate the updated light fixtures that bring a modern feel to every room. With its thoughtful updates and desirable location, this home is move-in ready and waiting for its next owner.

  5. 2026-02-12
    price $199,000
  6. 2026-01-20
    price $205,000
  7. 2026-01-14
    price $211,500
  8. 2025-12-14
    price $212,500
  9. 2025-12-08
    price $214,500
  10. 2025-12-02
    price $219,000

ⓘ 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
$1,313 · $109/mo
Projected year-2 tax
$1,313 · $109/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 9/10 Extreme 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
$21,487
− Mortgage interest
−$11,203
− Property taxes
−$1,313
− Insurance
−$1,000
− Repairs & maintenance
−$1,719
− Management
−$1,719
− Depreciation
−$5,818
Taxable loss
−$1,285
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$308
After-tax cash flow
$2,384/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

City population
205,729
Population (ZIP)
22,444

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Lithuanian 2% Slovak 2% Serbian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2% Vietnamese 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
▼ -60.58%
Current HPI
217.5112
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

-8.7% since first listed
10 events — show timeline
  • 2026-05-06 Relisted GCMLS AL
  • 2026-05-01 Delisted GCMLS AL
  • 2026-05-01 Listed $200,000 GCMLS AL
  • 2026-04-21 Coming Soon $200,000 GCMLS AL
  • 2026-02-12 Price Changed $199,000 Greater Alabama MLS
  • 2026-01-20 Price Changed $205,000 Greater Alabama MLS
  • 2026-01-14 Price Changed $211,500 Greater Alabama MLS
  • 2025-12-14 Price Changed $212,500 Greater Alabama MLS
  • 2025-12-08 Price Changed $214,500 Greater Alabama MLS
  • 2025-12-02 Price Changed $219,000 Greater Alabama MLS

Property tax history

+2.5%/yr

Latest (2025): $1,313 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…