CashFlowRE
Sign in Sign up
8133 Oak Ave
D- Composite 39.97
Why this score? — see what drove the D- 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).

  • ARV discount +13.0/15.0
  • Cash flow +11.3/30.0
  • DSCR +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$215,000

8133 Oak Ave · Semmes, AL 36575
3 bd · 2.0 ba · 1,724 sqft · SingleFamily public records · 43 Days on market
Built 1990 0.52 ac lot $125/sqft · 15% below area Est $245k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Conveniently located near shopping, restaurants, and major roadways while still offering a more peaceful setting, this property checks many of the boxes Buyers are searching for — brick home, fenced yard, spacious lot, large kitchen/breakfast area, and affordable price point. Located in a USDA eligible area, qualified Buyers may be able to obtain 100% financing with $0 down payment. Buyer to verify eligibility with lender. This 3-bedroom, 2-bath home offers approximately 1,672 square feet of living space with a spacious living room, oversized kitchen with lots countertop space, large dining area, and a generously sized laundry room. The fenced backyard offers plenty of room for pets,

Key facts

  • 0.52 acre lot
  • 4 parking spots
  • Built 1990

Property features AI

Exterior

  • Parking: Parking for 4 vehicles; Driveway; Level driveway
  • Utilities: Electricity available (110V and 220V); Natural gas available; Water available; Septic tank sewer
  • Home design: Single family residence; Residential property; Subdivision: Crestwood Estates; View available
  • Construction: Brick 4 sides construction; Built in 1990; Slab foundation; Shingle roof
  • Exterior features: No notable exterior features listed; Back yard fencing; Chain link fence; Fenced yard

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Breakfast bar; Stained cabinets; Eat-in kitchen; Laminate counters; Pantry
  • Bedrooms: 3 bedrooms
  • Flooring: Brick; Ceramic tile; Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Other
  • Laundry & utility: Gas water heater

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/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-77 ($-925/yr) — negative.
  • To cash-flow at today's rent, offer at most $201k (6.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (30.2% below list).
  • Recommended offer: $150k (30.2% below list) — sets the bar for 1% rule.

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: Allentown Elementary School (math 31% / reading 59%, grade D-, #169 of 627 statewide, top 27%, 776 students, 53% FRL); Mary G Montgomery High School (math 13% / reading 18%, grade F, #211 of 305 statewide, top 69%, 1,965 students, 53% FRL).
  • Market conditions: 184 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $125k; list at $215k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $150,000 (30.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.70%
Cap rate
5.86%
Cash-on-cash
-1.54%
DSCR
0.93
GRM
11.9

CMA / ARV

ARV (median comp)
$245,214
List price
$215,000
Delta
-12.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3375 Shenandoah Trl 0.21mi 3/2.0 1,695 (-2%) 1mo $229,900 $136 86
3435 Shenandoah Trl 0.27mi 3/2.0 1,658 (-4%) 3mo $210,000 $127 78
8235 BLUE RIDGE Pl 0.18mi 3/2.5 1,926 (+12%) 1mo $260,000 $135 70
3325 Shenandoah Trl 0.19mi 3/2.0 1,532 (-11%) 7mo $235,000 $153 67
3224 Dubose Ave 0.24mi 3/2.0 1,519 (-12%) 3mo $237,000 $156 66
3281 Dubose Ave 0.26mi 3/2.0 1,614 (-6%) 14mo $225,000 $139 66
3381 Dubose Ave 0.31mi 3/2.0 1,566 (-9%) 10mo $226,000 $144 62
3082 Sasanqua Cir W 0.49mi 3/2.0 1,700 (-1%) 19mo $255,000 $150 59
3220 Macarson Cir 0.63mi 4/2.0 (+1) 1,675 (-3%) 3mo $275,000 $164 59
2980 Kissi Ct 0.52mi 3/2.0 1,540 (-11%) 13mo $240,000 $156 47
3025 Sasanqua Cir S 0.54mi 3/2.0 1,849 (+7%) 20mo $265,000 $143 46

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
-18.9%
Equity multiple
0.34×
Total profit
$-39,864
Equity at exit
$32,057
10-year hold
IRR
-11.6%
Equity multiple
0.31×
Total profit
$-41,501
Equity at exit
$18,589

Cash invested: $60,200 (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
184
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$45 /mo · $540/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$-77

Break-even live

Break-even rent $1,598
Max offer price $201,383
Occupancy floor

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
$53,750
Closing costs
$6,450
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
3475 Denmark Rd Unit A Mobile, AL 2.0 2.5 1100 $1,500 $1.36 43d 1 0.77mi

Listing history 20 events

  1. 2026-06-19
    status $215,000 Pending 43 DOM
  2. 2026-06-18
    days on market $215,000 Active 43 DOM
  3. 2026-06-17
    days on market $215,000 Active 42 DOM
  4. 2026-06-16
    days on market $215,000 Active 41 DOM
  5. 2026-06-15
    days on market $215,000 Active 40 DOM
  6. 2026-06-14
    days on market $215,000 Active 38 DOM
  7. 2026-06-13
    days on market $215,000 Active 37 DOM
  8. 2026-06-10
    days on market $215,000 Active 35 DOM
  9. 2026-06-09
    pricedays on market $215,000 Active 34 DOM
  10. 2026-06-08
    days on market $225,000 Active 33 DOM
  11. 2026-06-07
    days on market $225,000 Active 32 DOM
  12. 2026-06-05
    days on market $225,000 Active 29 DOM
  13. 2026-06-03
    days on market $225,000 Active 28 DOM
  14. 2026-06-02
    days on market $225,000 Active 27 DOM
  15. 2026-06-01
    days on market $225,000 Active 26 DOM
  16. 2026-05-31
    days on market $225,000 Active 25 DOM
  17. 2026-05-30
    days on market $225,000 Active 24 DOM
  18. 2026-05-11
    price $225,000 1198-char remark
  19. 2026-05-06
    listed $240,000 Active 1198-char remark
  20. 2018-06-06
    soldstatus $124,600

ⓘ 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
$540 · $45/mo
Projected year-2 tax
$882 · $73/mo
Expected delta
+$341/yr (+$28/mo · 63.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°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
$18,000
− Mortgage interest
−$12,043
− Property taxes
−$540
− Insurance
−$1,075
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$6,255
Taxable loss
−$4,793
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,150
After-tax cash flow
$225/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

Census place
Semmes, AL
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

+72.6% since first listed
4 events — show timeline
  • 2026-06-09 Price Changed $215,000 GCMLS AL
  • 2026-05-11 Price Changed $225,000 GCMLS AL
  • 2026-05-06 Listed $240,000 GCMLS AL
  • 2018-06-06 Sold (Public Records) $124,600 Public Records

Property tax history

+2.7%/yr

Latest (2025): $540 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…