CashFlowRE
Sign in Sign up
5332 County Road 69 Rd
B Composite 73.83
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 +9.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$65,500

5332 County Road 69 Rd · Blue Springs, AL 36374
2 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 6 Days on market
Built 1965

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

Listing remarks

CALLING ALL INVESTORS!!! This is a two-fer deal. .. .. 1 single family home with 2 bedrooms and 1 bath. Really large living room, dining room just off the kitchen. The bathroom has had some updates to include walk in shower and updated vanity. Hardwood floors in both bedrooms. 3 mini split units are keeping this home very comfortable at present. The home is in need of extensive repairs but what a glorious location!!! The mobile home is also a 2 bedroom and 1 bath. It needs a total remodel as well. There are several pecan and peach tree's on the property along with 2 storage buildings . This property will only close as a "CASH" purchase. Please use EXTREME CAUTION ON THE MOBILE HOM

Key facts

  • Garage
  • Built 1965
  • Listed 5 days

Property features AI

Exterior

  • Parking: Attached garage (1 space)
  • Utilities: Electricity available; Propane; Septic tank
  • Home design: Single-family residence; One story
  • Construction: Wood siding construction
  • Exterior features: Covered porch; Exterior storage

Interior

  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Space heater; Multi-unit cooling
  • Interior features: Gas water heater; Wood flooring

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 2-bed/1.0-bath single-family listed at $66k.

Deal economics

  • At list price, monthly cash flow is $369 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($973 rent vs $66k).

Location & tenants

  • Location reads 61/100 on livability (#257 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: health & safety D, crime D-, amenities F.
  • Dale County (rural): math 31% / reading 50% proficiency, ranked #26 of 129 in AL (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Gw Long Elementary School (math 34% / reading 57%, grade D-, #167 of 627 statewide, top 27%, 464 students, 57% FRL); George W Long High School (math 57% / reading 62%, grade C+, #6 of 305 statewide, top 2%, 368 students, 44% FRL) — zoned schools at 51% FRL track the district average.
  • Zoned-school proficiency averages 52% at this address vs 40% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Dale County average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 5 active listings in the ZIP; 38 units permitted in Dale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($453 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Dale County population projected at -20% 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% 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 $65,500

Questions for the listing agent

  1. Built in 1965 — 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. Crime grade is D 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
1.49%
Cap rate
13.04%
Cash-on-cash
24.11%
DSCR
2.07
GRM
5.6

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
30.2%
Equity multiple
2.71×
Total profit
$31,343
Equity at exit
$29,452
10-year hold
IRR
30.6%
Equity multiple
5.29×
Total profit
$78,673
Equity at exit
$45,388

Cash invested: $18,340 (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 36374

Active inventory
5
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$973 medium interval (Pro) →
Mortgage (P&I)
$343
Tax from tax record
$30 /mo · $356/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$369

Break-even live

Break-even rent $507
Max offer price $65,500
Occupancy floor 57%

Sensitivity live

Price -10% $406 -5% $387 +0% $369 +5% $350 +10% $331
Rent -10% $292 -5% $330 +0% $369 +5% $407 +10% $445
Rate -1.0pp $401 -0.5pp $385 base $369 +0.5pp $352 +1.0pp $334

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
$16,375
Closing costs
$1,965
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 $65,500 Active 6 DOM
  2. 2026-06-18
    days on market $65,500 Active 5 DOM
  3. 2026-06-17
    price $65,500 Active 4 DOM
  4. 2026-06-17
    days on market $75,500 Active 4 DOM
  5. 2026-06-16
    days on market $75,500 Active 3 DOM
  6. 2026-06-15
    days on market $75,500 Active 2 DOM
  7. 2026-06-14
    remarks 689-char remark
  8. 2026-06-14
    listed $75,500 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
$356 · $30/mo
Projected year-2 tax
$356 · $30/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 · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$11,680
− Mortgage interest
−$3,669
− Property taxes
−$356
− Insurance
−$328
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$1,905
Taxable income
$3,553
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$853
After-tax cash flow
$3,569/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
Dale County
NCES district ID
0101050
Math proficiency
31% ▼ -29.00%
Reading proficiency
50% ▼ -3.00%
Median HH income
$42,949
Composite
34.16/100
National rank
#5277
State rank
#26 of 129 in AL

Livability — Blue Springs

Score
61/100
State rank
#257
US rank
#18013

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
741

Population outlook (Dale County) Hauer SSP2

Today (2025)
46,805 people
By 2030
45,176 · -3.5%
By 2040
41,523 · -11.3%
By 2050
37,575 · -19.7%
By 2075
28,931 · -38.2%
By 2100
22,172 · -52.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 12% Black 5% Hispanic / Latino 5% Native American 1%
Hispanic origin (detail)
Common ancestry
Italian 1% Serbian 1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Dale

2024 margin
Solid R (+52.3) · D 23.5% · R 75.8%
2008→2024 swing
-7.7pp toward R · 2008: -44.6pp · 2024: -52.3pp
All cycles
2024: R+52.3 2020: R+46.3 2016: R+50.4 2012: R+42.2 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

1 event — show timeline
  • 2026-06-13 Listed $75,500 WBR

Property tax history

+4.1%/yr

Latest (2025): $356 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…