119 Sunset Dr · Eufaula, AL 36027

$114,500

3 bd · 1.5 ba · 1,400 sqft · SingleFamily public records · 56 Days on market

Built 1964 0.29 ac lot $82/sqft · 28% below area Est $160k · 28% under

---

Why this score? — see what drove the C 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 +23.1/30.0
• ARV discount +15.0/15.0
• DSCR +7.4/10.0
• 1% rule +4.7/10.0
• Livability +2.6/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0
• Appreciation +0.0/10.0

Listing remarks

Charming brick home with great curb appeal and plenty of potential! This cute property features a fenced-in backyard, perfect for pets, play, or entertaining. This home is a great opportunity for investors or buyers looking to add their personal touch. Conveniently located with easy proximity to all local amenities. Being sold as-is, offering an excellent chance to create value and make it your own!

Key facts

• Fenced-in backyard
• 0.29 acre lot
• Built 1964

Tags

• FENCED-IN BACKYARD

Property features AI

Exterior

• Parking: Paved parking
• Utilities: Public water; Public sewer; Cable available
• Home design: Single-story residential; Block and brick construction
• Construction: Metal roof
• Exterior features: Patio; Chain link fencing

Interior

• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central air conditioning; Electric heating
• Interior features: Accessible entrance; Electric water heater

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $114k.

Deal economics

• At list price, monthly cash flow is $206 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $111k (2.9% below list).
• Recommended offer: $111k (3.0% below list) — sets the bar for market timing.
• Cap rate 8.5% vs local median 3.4% in Eufaula — 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 51/100 on livability (#508 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
• Eufaula City (rural): math 10% / reading 38% proficiency, ranked #100 of 129 in AL (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 211 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 34 units permitted in Barbour County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $792 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Barbour County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

• It's been on market 56 days — a 3% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $68k; list at $114k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• 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 $111,065 (3.0% below list)

Questions for the listing agent

1. It's been on market 56 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 1964 — 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 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?
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: 0.97% ✗
• Cap rate: 8.45%
• Cash-on-cash: 7.72%
• DSCR: 1.34
• GRM: 8.6

CMA / ARV

• ARV (median comp): $160,132
• List price: $114,500
• Delta: -28.50%
• Verdict: UNDERPRICED
• Comps: 10 within 1.0 mi

Show comp detail 3 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
104 Imperial Dr	0.12mi	3/1.5	1,375 (-2%)	3mo	$41,100	$30	89
417 Kent Dr	0.25mi	3/1.5	1,351 (-4%)	18mo	$60,000	$44	67
201 Irwinton Dr	0.67mi	3/2.0	1,550 (+11%)	19mo	$195,000	$126	33

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: -4.6%
• Equity multiple: 0.83×
• Total profit: $-5,474
• Equity at exit: $17,072

10-year hold

• IRR: 5.1%
• Equity multiple: 1.37×
• Total profit: $11,920
• Equity at exit: $9,900

Cash invested: $32,060 (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.

Methodology + full state rankings →

ZIP-level market 36027

• Home prices YoY: -27.1%
• Active inventory: 211
• Price-to-rent: 8.6×

Monthly cashflow live

• Estimated rent: $1,112 medium
• Mortgage (P&I): −$600
• Tax from tax record: −$24 /mo · $290/yr
• Insurance: −$48
• HOA: −$0
• Vacancy / Maint / Mgmt: −$234
• Net cashflow: $206

Break-even live

Break-even rent $851

Max offer price $114,500

Occupancy floor 76%

Sensitivity live

Price	-10% $271	-5% $239	+0% $206	+5% $174	+10% $141
Rent	-10% $118	-5% $162	+0% $206	+5% $250	+10% $294
Rate	-1.0pp $264	-0.5pp $235	base $206	+0.5pp $177	+1.0pp $146

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: $28,625
• Closing costs: $3,435
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
416 W Washington St Eufaula, AL	3.0	2.0	1452	$1,200	$0.83	21d	1	0.99mi
338 W Barbour St Eufaula, AL	2.0	2.0	1160	$985	$0.85	21d	1	1.23mi

Listing history 18 events

1. 2026-06-19
   days on market $114,500 Active 56 DOM
2. 2026-06-18
   days on market $114,500 Active 55 DOM
3. 2026-06-17
   days on market $114,500 Active 54 DOM
4. 2026-06-16
   days on market $114,500 Active 53 DOM
5. 2026-06-15
   days on market $114,500 Active 52 DOM
6. 2026-06-14
   days on market $114,500 Active 50 DOM
7. 2026-06-12
   days on market $114,500 Active 49 DOM
8. 2026-06-09
   days on market $114,500 Active 46 DOM
9. 2026-06-08
   days on market $114,500 Active 45 DOM
10. 2026-06-07
    days on market $114,500 Active 44 DOM
11. 2026-06-07
    days on market $114,500 Active 43 DOM
12. 2026-06-04
    days on market $114,500 Active 40 DOM
13. 2026-06-02
    days on market $114,500 Active 39 DOM
14. 2026-06-01
    days on market $114,500 Active 38 DOM
15. 2026-05-31
    days on market $114,500 Active 37 DOM
16. 2026-05-31
    days on market $114,500 Active 36 DOM
17. 2026-04-24
    listed $114,500 Active 402-char remark
18. 2007-07-12
    soldstatus $67,500

ⓘ 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: $290 · $24/mo
• Projected year-2 tax: $469 · $39/mo
• Expected delta: +$180/yr (+$15/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 3/10 Moderate
• 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,345
• − Mortgage interest: −$6,414
• − Property taxes: −$290
• − Insurance: −$572
• − Repairs & maintenance: −$1,068
• − Management: −$1,068
• − Depreciation: −$3,331
• Taxable income: $603
• Est. tax owed @ 24.0%: −$145
• After-tax cash flow: $2,330/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: Eufaula City
• NCES district ID: 0101410
• Math proficiency: 10% ▼ -13.00%
• Reading proficiency: 38% ▲ 4.00%
• Median HH income: $34,467
• Composite: 19.63/100
• National rank: #8743
• State rank: #100 of 129 in AL

Livability — Eufaula

• Score: 51/100
• State rank: #508
• US rank: #25138

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Eufaula, AL
• Population (ZIP): 14,981

Population outlook (Barbour County) Hauer SSP2

• Today (2025): 24,533 people
• By 2030: 23,439 · -4.5%
• By 2040: 21,129 · -13.9%
• By 2050: 18,982 · -22.6%
• By 2075: 14,114 · -42.5%
• By 2100: 9,180 · -62.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.59)
• Race & ethnicity: Black 46% White 43% Hispanic / Latino 7% Two or more races 3%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Slovak 1% Serbian 1% Italian 1%
• Foreign-born: 3% · Canada
• Languages at home: 91% English-only · Spanish 7%

Political lean MEDSL · Barbour

• 2024 margin: R (+14.7) · D 42.3% · R 57.0%
• 2008→2024 swing: -13.3pp toward R · 2008: -1.4pp · 2024: -14.7pp
• All cycles: 2024: R+14.7 2020: R+7.7 2016: R+5.6 2012: D+2.9 2008: R+1.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -56.42%
• Current HPI: 151.8238
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.94%
• F500 in state: 4

Industry mix (Fortune 500 HQ in AL)

Industry	F500 HQs	Revenue
▸Financial Services	1	$8B
▸Healthcare	1	$5B

Price history

+69.6% since first listed

2 events — show timeline

• 2026-04-24 Listed $114,500 EBOR
• 2007-07-12 Sold (Public Records) $67,500 Public Records

Property tax history

+2.7%/yr

Latest (2025): $290 · +7.2% YoY. Source: county tax records.