CashFlowRE
Sign in Sign up
7972 Sumter 9
B- Composite 66.64
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
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +3.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$95,000

7972 Sumter 9 · York, AL 36925
4 bd · 1.0 ba · 1,940 sqft · SingleFamily public records · 8 Days on market
Built 1950 1.06 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Find peaceful county living in this charming home sitting on 1+/- acre. Relax under the inviting covered front porch with swing, ready for you to enjoying quiet mornings & evening sunsets. The backyard features a chain-link fence for pets with handy storage shed. Metal roof replaced on the front of the home & solar panels keep the power bill impressively low. Option to run the central heat & air. Inside, you'll find hardwood floors in the bedrooms, laminate flooring in the common areas & country style kitchen with new refrigerator & stove. Gas fireplace in the living room! Large laundry/mudroom off the back of carport to add extra convenience. With its blend of

Key facts

  • Covered front porch
  • Metal roof
  • Chain-link fence

Tags

COVERED FRONT PORCHCHAIN-LINK FENCESTORAGE SHEDMETAL ROOFSOLAR PANELSHARDWOOD FLOORS

Property features AI

Exterior

  • Parking: Garage (1 car); Attached carport; Driveway; Gravel areas
  • Security: Smoke detectors
  • Utilities: Septic tank sewer
  • Home design: Single-family residence; One level
  • Construction: Asbestos siding/materials; Composition, metal, and shingle roof
  • Exterior features: Covered porch; Outbuilding

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Refrigerator; Water heater
  • Flooring: Hardwood floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Wall furnace heating; Ceiling fans; Wall/window air conditioning units (multiple)
  • Interior features: Ceiling fans; Living room gas-log fireplace
  • Laundry & utility: Inside laundry room with washer and dryer

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/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $385 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).

Location & tenants

  • Location reads 55/100 on livability (#429 in AL) — a working-class tenant base; expect higher turnover. Strengths: crime A+, cost of living A+; Watch: schools F, amenities F, commute F.
  • Sumter County (rural): math 2% / reading 18% proficiency, ranked #124 of 129 in AL (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 93% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 10 active listings in the ZIP; 4 units permitted in Sumter 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.
  • Sumter County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $64k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $95,000

Questions for the listing agent

  1. Built in 1950 — 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. 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
1.26%
Cap rate
11.15%
Cash-on-cash
17.35%
DSCR
1.77
GRM
6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
8.7%
Equity multiple
1.34×
Total profit
$9,055
Equity at exit
$14,165
10-year hold
IRR
17.9%
Equity multiple
2.48×
Total profit
$39,249
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 36925

Home prices YoY
-5.2%
Active inventory
10
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,193 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$20 /mo · $240/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$385

Break-even live

Break-even rent $706
Max offer price $95,000
Occupancy floor 63%

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 8 events

  1. 2026-06-19
    days on market $95,000 Active 8 DOM
  2. 2026-06-18
    days on market $95,000 Active 7 DOM
  3. 2026-06-17
    days on market $95,000 Active 6 DOM
  4. 2026-06-16
    days on market $95,000 Active 5 DOM
  5. 2026-06-15
    days on market $95,000 Active 4 DOM
  6. 2026-06-14
    days on market $95,000 Active 2 DOM
  7. 2026-06-12
    remarks 679-char remark
  8. 2026-06-12
    listed $95,000 Active 1 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
$240 · $20/mo
Projected year-2 tax
$390 · $32/mo
Expected delta
+$149/yr (+$12/mo · 62.1%)

ⓘ 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 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$14,314
− Mortgage interest
−$5,321
− Property taxes
−$240
− Insurance
−$475
− Repairs & maintenance
−$1,145
− Management
−$1,145
− Depreciation
−$2,764
Taxable income
$3,223
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$774
After-tax cash flow
$3,841/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
Sumter County
NCES district ID
0103090
Math proficiency
2% ▼ -19.00%
Reading proficiency
18% ▼ -3.00%
Median HH income
$22,830
Composite
6.96/100
National rank
#9972
State rank
#124 of 129 in AL

Livability — York

Score
55/100
State rank
#429
US rank
#23192

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,322

Population outlook (Sumter County) Hauer SSP2

Today (2025)
12,289 people
By 2030
11,899 · -3.2%
By 2040
11,250 · -8.5%
By 2050
10,972 · -10.7%
By 2075
12,179 · -0.9%
By 2100
13,454 · +9.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (86%)
Race & ethnicity
Black 86% White 12% Two or more races 2%
Common ancestry
British 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Chinese 1%

Political lean MEDSL · Sumter

2024 margin
Solid D (+41.2) · D 70.3% · R 29.1%
2008→2024 swing
-9.1pp toward R · 2008: 50.3pp · 2024: 41.2pp
All cycles
2024: D+41.2 2020: D+48.5 2016: D+49.4 2012: D+54.6 2008: D+50.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.72%
Current HPI
67.5075
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

+47.5% since first listed
3 events — show timeline
  • 2026-06-11 Listed $95,000 WAMLS
  • 2025-08-15 Listed $123,000 WAMLS
  • 2024-01-19 Sold (Public Records) $64,400 Public Records

Property tax history

+8.8%/yr

Latest (2024): $240 · +132.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…