CashFlowRE
Sign in Sign up
9300 Agee Rd
B- Composite 67.79
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$49,900

9300 Agee Rd · Semmes, AL 36575
3 bd · 1.5 ba · 1,000 sqft · SingleFamily public records · 12 Days on market
Built 1974 0.47 ac lot $50/sqft · 71% below area ↓ 35% since listing

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

Listing remarks MLS

Back on market, pending release of sale! Immaculate kept & tastefully updated home located in Semmes! This home is all you need for simple living! Low maintenance brick home with hardwood floors throughout. You will love the open kitchen dining living concept enhancing this homes huge center island in the kitchen. The backyard is huge and fenced and offers outside storage & a shed. Located in the USDA area you can get 100% finamcing! Utilities are minimum & affordable! Possession 1 to 15 days

Key facts

  • Storage shed
  • Quiet neighborhood
  • Good bones

Tags

BRICK RANCHLARGE OPEN KITCHENQUIET NEIGHBORHOODSTORAGE SHEDGOOD BONES

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Electricity available (110 volts); Water available; Septic tank
  • Home design: Single-family residence; Residential property; Built in 1974
  • Construction: Brick (4 sides) and frame construction; Slab foundation; Composition/shingle roof
  • Exterior features: Chain link fencing; Shed on property; View present

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 3 bedrooms
  • Flooring: No flooring specified
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: Open floor plan; Eat-in kitchen; No fireplaces
  • Laundry & utility: No heating; No cooling

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/1.5-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $992 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Cap rate 30.2% vs local median 5.3% in Semmes — 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 60/100 on livability (#311 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • 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: Semmes Elementary School (math 37% / reading 63%, grade D+, #119 of 627 statewide, top 19%, 546 students, 51% FRL); Mary G Montgomery High School (math 13% / reading 18%, grade F, #211 of 305 statewide, top 69%, 1,965 students, 53% FRL) — zoned schools average 52% FRL vs 67% district-wide (15 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 185 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $345 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $49,900

Questions for the listing agent

  1. Built in 1974 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
3.31%
Cap rate
30.15%
Cash-on-cash
85.21%
DSCR
4.79
GRM
2.5

CMA / ARV

ARV (median comp)
$173,341
List price
$49,900
Delta
-71.21%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9051 Robley Ln 0.61mi 2/1.0 (-1) 925 (-8%) 3mo $200,000 $216 50
5889 Lott Rd 0.50mi 3/1.0 1,100 (+10%) 12mo $125,000 $114 48

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
85.6%
Equity multiple
4.94×
Total profit
$55,111
Equity at exit
$7,440
10-year hold
IRR
88.8%
Equity multiple
10.26×
Total profit
$129,377
Equity at exit
$4,314

Cash invested: $13,972 (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 36575

Home prices YoY
-21.8%
Active inventory
185
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,650 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$29 /mo · $346/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$992

Break-even live

Break-even rent $394
Max offer price $49,900
Occupancy floor 35%

Sensitivity live

Price -10% $1,020 -5% $1,006 +0% $992 +5% $978 +10% $964
Rent -10% $862 -5% $927 +0% $992 +5% $1,057 +10% $1,123
Rate -1.0pp $1,017 -0.5pp $1,005 base $992 +0.5pp $979 +1.0pp $966

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
$12,475
Closing costs
$1,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9530 Fox Hunter Ct W Semmes, AL 3.0 2.0 1326 $1,650 $1.24 22d 1 0.59mi

Listing history 4 events

  1. 2026-05-08
    listed $49,900 Active 599-char remark
  2. 2019-10-14
    soldstatus $86,000 509-char remark
    Show marketing remark (509 chars)

    Back on market, pending release of sale! Immaculate kept & tastefully updated home located in Semmes! This home is all you need for simple living! Low maintenance brick home with hardwood floors throughout. You will love the open kitchen dining living concept enhancing this homes huge center island in the kitchen. The backyard is huge and fenced and offers outside storage & a shed. Located in the USDA area you can get 100% finamcing! Utilities are minimum & affordable! Possession 1 to 15 days

  3. 2018-02-22
    soldstatus $74,400
  4. 2008-07-30
    soldstatus $76,997

ⓘ 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
$346 · $29/mo
Projected year-2 tax
$346 · $29/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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°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
$19,800
− Mortgage interest
−$2,795
− Property taxes
−$346
− Insurance
−$250
− Repairs & maintenance
−$1,584
− Management
−$1,584
− Depreciation
−$1,452
Taxable income
$11,789
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,829
After-tax cash flow
$9,077/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 — Semmes

Score
60/100
State rank
#311
US rank
#19360

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

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

-35.2% since first listed
5 events — show timeline
  • 2026-05-20 Pending GCMLS AL
  • 2026-05-08 Listed $49,900 GCMLS AL
  • 2019-10-14 Sold (MLS) $86,000 GCMLS AL
  • 2018-02-22 Sold (Public Records) $74,400 Public Records
  • 2008-07-30 Sold (Public Records) $76,997 Public Records

Property tax history

+5.7%/yr

Latest (2025): $346 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…