2 bd · 1.0 ba ·
1,080 sqft ·
Built 1965
· SingleFamily
· Active
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$973/mo
Mortgage (P&I)
−$343
Tax + insurance
−$57
HOA
−$0
Vac / Maint / Mgmt
−$204
Net cashflow
$369/mo
Annual
$4,422/yr
Cap rate
13.04%
Cash-on-cash
24.11%
DSCR
2.07
1% rule
1.49%
Cash to close
$18,340
Investor read
This is a 2-bed/1.0-bath single-family listed at $66k.
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).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $2k of equity ($453 loan paydown + $2k appreciation (3.0% local appreciation)).
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).
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.
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.
Questions for listing agent
Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-819AAZ6HEDG9PZ
· Data 2 days agocashflowre.app · 2026-05-29