CashFlowRE
Sign in Sign up
2255 Pratt Dr 🏷️ Likely Rental
B- Composite 67.48
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +5.6/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$110,000

2255 Pratt Dr · Mobile, AL 36605
2 bd · 1.0 ba · 1,334 sqft · SingleFamily public records · 45 Days on market
Built 1962 0.58 ac lot $82/sqft · 21% below area Est $139k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention Buyers! This character-filled mid-century home already has many updates. With some TLC, it will be ready for a tenant or a new owner.Don't miss this opportunity for a quick turnaround. Situated on a corner lot in a quiet, established neighborhood near Dog River, this property offers a peaceful,nature-connected setting. The kitchen, bathroom, and flooring have already been updated. You'll love the spacious layout, abundant natural light, and clean mid-century lines. Buyer to verify all information during due diligence.

Key facts

  • Kitchen updated
  • Flooring updated
  • Bathroom updated

Tags

CORNER LOTQUIET ESTABLISHED NEIGHBORHOODKITCHEN UPDATEDBATHROOM UPDATEDFLOORING UPDATED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $110,000 price doesn't fit this home's estimated sale value (~$138,881) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $252 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.9% in Mobile — 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 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: schools D-, 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.
  • Market conditions: Rents rising fast (+8.3%/yr); 139 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($44k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k 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 + 8.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $94k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  7. 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.
  8. 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
1.06%
Cap rate
9.04%
Cash-on-cash
9.82%
DSCR
1.44
GRM
7.8

CMA / ARV

ARV (median comp)
$138,881
List price
$110,000
Delta
-20.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2255 Pratt Dr 0.00mi 3/1.0 (+1) 1,334 (0%) 1mo $95,000 $71 94
2130 Barron Pl 0.29mi 3/2.0 (+1) 1,326 (-1%) 4mo $136,000 $103 73
2108 Old Military Rd 0.30mi 2/1.5 1,331 (-0%) 22mo $292,000 $219 65
2331 S Dog River Dr 0.52mi 3/1.0 (+1) 1,366 (+2%) 8mo $167,000 $122 60
2329 Dog River Dr S 0.52mi 2/1.0 1,410 (+6%) 11mo $160,000 $113 57
2224 Dauphin Island Pkwy 0.38mi 3/2.0 (+1) 1,365 (+2%) 21mo $160,000 $117 52
2109 Pratt Dr 0.17mi 2/1.5 1,520 (+14%) 23mo $147,000 $97 48
2312 Dauphin Island Pkwy 0.43mi 3/1.0 (+1) 1,525 (+14%) 16mo $95,000 $62 37
2126 Barron Pl 0.29mi 3/2.0 (+1) 1,534 (+15%) 20mo $175,900 $115 36
2305 Cassie Ln 0.70mi 3/2.0 (+1) 1,205 (-10%) 20mo $105,000 $87 26

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.14×
Total profit
$4,376
Equity at exit
$16,401
10-year hold
IRR
17.0%
Equity multiple
2.70×
Total profit
$52,481
Equity at exit
$9,511

Cash invested: $30,800 (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 36605

Rents YoY
8.3%
Active inventory
139
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,170 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$50 /mo · $597/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$252

Break-even live

Break-even rent $851
Max offer price $110,000
Occupancy floor 73%

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
$27,500
Closing costs
$3,300
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2115 Barron Pl Mobile, AL 3.0 1.0 1000 $1,200 $1.20 44d 1 0.37mi
1815 Ogburn Ave Unit B Mobile, AL 2.0 1.0 900 $900 $1.00 21d 1 0.90mi
2359 Vermillion Dr Mobile, AL 3.0 1.0 1064 $895 $0.84 21d 1 0.95mi
1601 Neshota Dr Apt 86 Mobile, AL 3.0 1.0 880 $900 $1.02 44d 1 1.18mi
1601 Neshota Dr Mobile, AL 2.0–3.0 1.0 815 $735 $0.90 13d 7 1.18mi
2055 Steiner St Mobile, AL 2.0 1.0 1797 $895 $0.50 44d 1 1.24mi
2366 White St Unit B Mobile, AL 2.0 1.0 900 $845 $0.94 44d 1 1.25mi
3210 Ward Rd Unit 1043617P Mobile, AL 3.0 2.0 1593 $2,395 $1.50 13d 1 1.43mi
3311 Alba Club Rd Mobile, AL 3.0 1.0 1200 $1,200 $1.00 44d 1 1.44mi

Listing history 3 events

  1. 2026-04-13
    listed $120,000 Active 534-char remark
    Show marketing remark (535 chars)

    Attention Buyers! This character-filled mid-century home already has many updates. With some TLC, it will be ready for a tenant or a new owner. Don't miss this opportunity for a quick turnaround. Situated on a corner lot in a quiet, established neighborhood near Dog River, this property offers a peaceful, nature-connected setting. The kitchen, bathroom, and flooring have already been updated. You'll love the spacious layout, abundant natural light, and clean mid-century lines. Buyer to verify all information during due diligence.

  2. 2026-04-13
    listed $120,000 Active 535-char remark
    Show marketing remark (535 chars)

    Attention Buyers! This character-filled mid-century home already has many updates. With some TLC, it will be ready for a tenant or a new owner. Don't miss this opportunity for a quick turnaround. Situated on a corner lot in a quiet, established neighborhood near Dog River, this property offers a peaceful, nature-connected setting. The kitchen, bathroom, and flooring have already been updated. You'll love the spacious layout, abundant natural light, and clean mid-century lines. Buyer to verify all information during due diligence.

  3. 2019-06-12
    soldstatus $93,805

ⓘ 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
$597 · $50/mo
Projected year-2 tax
$597 · $50/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,043
− Mortgage interest
−$6,162
− Property taxes
−$597
− Insurance
−$550
− Repairs & maintenance
−$1,123
− Management
−$1,123
− Depreciation
−$3,200
Taxable income
$1,287
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$309
After-tax cash flow
$2,716/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

Census place
Mobile, AL
County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
1521.0

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
Predominantly Black (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -96.46%
Current HPI
125.9526
Rent YoY
▲ 8.26%
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

+27.9% since first listed
3 events — show timeline
  • 2026-04-13 Listed $120,000 GCMLS AL
  • 2026-04-13 Listed $120,000 BCAR
  • 2019-06-12 Sold (Public Records) $93,805 Public Records

Property tax history

+2.9%/yr

Latest (2025): $597 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…