CashFlowRE
Sign in Sign up
60 Oak St
D- Composite 37.84
Why this score? — see what drove the D- 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).

  • ARV discount +11.3/15.0
  • Cash flow +8.8/30.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$194,000

60 Oak St · Mobile, AL 36608
4 bd · 2.0 ba · 1,195 sqft · SingleFamily public records · 34 Days on market
Built 1987 0.58 ac lot $162/sqft · 7% above area Est $212k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this beautifully renovated, move-in ready 4-bedroom, 2-bath home situated on over half an acre! With more than 1,300 square feet of updated living space, this property combines modern upgrades with timeless charm and plenty of room to enjoy both inside and out. Step inside to find original hardwood floors flowing through the living room, hallway, and all bedrooms, adding warmth and character throughout the home. Fresh updates include new ceiling fans, stylish light fixtures, recessed lighting, and fresh paint that create a bright and inviting atmosphere. The remodeled kitchen is ready for everyday living and entertaining with new countertops, durable vinyl plank floorin

Key facts

  • New vent hood
  • Remodeled kitchen
  • New countertops

Tags

ORIGINAL HARDWOOD FLOORSREMODELED KITCHENNEW COUNTERTOPSDURABLE VINYL PLANK FLOORINGNEW VENT HOODINCLUDED APPLIANCES

Property features AI

Finance

  • Other: Located in the Highland Park subdivision; Address: 60 Oak St, Mobile, AL 36608

Exterior

  • Parking: Driveway; 2 parking spaces
  • Utilities: Electricity available; Natural gas available; Water available; Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Brick front and vinyl siding; Built in 1987; Block foundation; Shingle roof
  • Exterior features: No notable exterior features listed; Wood fencing; View

Interior

  • Kitchen: Dishwasher; Electric range; Eat-in kitchen
  • Bedrooms: 4 bedrooms
  • Flooring: Hardwood floors; Vinyl floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Other
  • Laundry & utility: No basement

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 4-bed/2.0-bath single-family listed at $194k.

Deal economics

  • At list price, monthly cash flow is $-160 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (11.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $149k (23.0% below list).
  • Recommended offer: $149k (23.0% below list) — sets the bar for 1% rule.

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: Taylor White Elementary School (math 27% / reading 52%, grade F, #243 of 627 statewide, top 41%, 423 students, 50% FRL); Baker High School (math 25% / reading 28%, grade F, #107 of 305 statewide, top 36%, 2,491 students, 42% FRL) — zoned schools average 46% FRL vs 67% district-wide (22 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.2%/yr); 338 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 34 days — a 3% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $72k; list at $194k implies a 168% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,472 (23.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.77%
Cap rate
5.30%
Cash-on-cash
-3.53%
DSCR
0.84
GRM
10.8

CMA / ARV

ARV (median comp)
$212,073
List price
$194,000
Delta
-8.52%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
70 N Park Ave 0.05mi 3/1.0 (-1) 1,138 (-5%) 21mo $135,000 $119 63
7133 5th St 0.42mi 4/2.0 1,308 (+10%) 13mo $118,000 $90 54
14 Breydon Ct 0.37mi 3/2.0 (-1) 1,346 (+13%) 9mo $243,350 $181 49
56 Alan Dr 0.53mi 3/1.5 (-1) 1,040 (-13%) 9mo $105,000 $101 39
9 Breydon Ct 0.42mi 3/2.0 (-1) 1,346 (+13%) 22mo $216,500 $161 36
316 Fairway Ave 0.71mi 3/2.0 (-1) 1,338 (+12%) 17mo $225,000 $168 28

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
-18.8%
Equity multiple
0.32×
Total profit
$-36,709
Equity at exit
$28,926
10-year hold
IRR
-5.9%
Equity multiple
0.57×
Total profit
$-23,590
Equity at exit
$16,774

Cash invested: $54,320 (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
338
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,495 high interval (Pro) →
Mortgage (P&I)
$1,017
Tax est. 1.5%
$242 /mo · $2,910/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$-160

Break-even live

Break-even rent $1,697
Max offer price $170,868
Occupancy floor

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
$48,500
Closing costs
$5,820
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
176 2nd Ave Mobile, AL 3.0 1.0 1056 $895 $0.85 21d 1 0.62mi
101 Foreman Rd Mobile, AL 1.0–3.0 1.0–2.0 835 $1,279 $1.53 43d 9 0.65mi
7601 Airport Blvd Mobile, AL 2.0–4.0 2.0 1082 $1,325 $1.22 13d 5 0.68mi
6701 Dickens Ferry Rd #30 Mobile, AL 3.0 2.5 1342 $1,395 $1.04 21d 1 0.75mi
6427 Airport Blvd Mobile, AL 2.0–3.0 2.0–2.5 1214 $1,537 $1.27 43d 10 1.28mi
7380 Hitt Rd Mobile, AL 1.0–3.0 1.0–2.0 892 $1,357 $1.52 13d 13 1.31mi
8050 Tanner Williams Rd Mobile, AL 2.0–3.0 2.0–2.5 1028 $1,345 $1.31 21d 3 1.37mi

Listing history 18 events

  1. 2026-06-18
    days on market $194,000 Active 34 DOM
  2. 2026-06-17
    days on market $194,000 Active 33 DOM
  3. 2026-06-16
    days on market $194,000 Active 32 DOM
  4. 2026-06-15
    days on market $194,000 Active 31 DOM
  5. 2026-06-14
    days on market $194,000 Active 29 DOM
  6. 2026-06-13
    days on market $194,000 Active 28 DOM
  7. 2026-06-10
    days on market $194,000 Active 26 DOM
  8. 2026-06-09
    days on market $194,000 Active 25 DOM
  9. 2026-06-08
    days on market $194,000 Active 24 DOM
  10. 2026-06-07
    days on market $194,000 Active 23 DOM
  11. 2026-06-05
    days on market $194,000 Active 20 DOM
  12. 2026-06-03
    days on market $194,000 Active 19 DOM
  13. 2026-06-02
    days on market $194,000 Active 18 DOM
  14. 2026-06-01
    days on market $194,000 Active 17 DOM
  15. 2026-05-31
    days on market $194,000 Active 16 DOM
  16. 2026-05-30
    days on market $194,000 Active 15 DOM
  17. 2026-05-15
    listed $194,000 Active 1533-char remark
  18. 2005-09-01
    soldstatus $72,435

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 21 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
$17,937
− Mortgage interest
−$10,867
− Property taxes
−$2,910
− Insurance
−$970
− Repairs & maintenance
−$1,435
− Management
−$1,435
− Depreciation
−$5,644
Taxable loss
−$5,324
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,278
After-tax cash flow
$-641/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

+167.8% since first listed
2 events — show timeline
  • 2026-05-15 Listed $194,000 GCMLS AL
  • 2005-09-01 Sold (Public Records) $72,435 Public Records

Property tax history

-3.1%/yr

Latest (2025): $260 · +8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…