CashFlowRE
Sign in Sign up
9671 Countryview Dr S
C Composite 59.42
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 +22.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +4.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$169,000

9671 Countryview Dr S · Semmes, AL 36587
2 bd · 2.0 ba · 1,357 sqft · Other · 61 Days on market
Built 2022 1.63 ac lot $125/sqft · 30% below area Est $242k · 30% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two Homes on 1.6 Acres with Workshop – Endless Possibilities! Rare opportunity to own a versatile property featuring TWO separate residences situated on approximately 1.6 acres! The main home offers 2 bedrooms and 2 bathrooms, while the second dwelling—ideal for extended family or guest space—features 3 bedrooms and 1 bathroom. Both homes have been remodeled and offer durable tile flooring throughout, providing a clean, updated feel. The property is surrounded by mature trees, offering privacy and plenty of outdoor space to enjoy. In addition to the two homes, the property includes a 20-foot building with double roll-up doors—perfect for storage, a workshop, or hobby space. With multiple living areas, acreage, and additional structures, this property offers flexibility that’s hard to find. Buyer to verify all information during due diligence.

Key facts

  • Remodeled
  • 1.6 acres
  • Tile flooring

Tags

1.6 ACRESWORKSHOPTWO SEPARATE RESIDENCESREMODELEDTILE FLOORINGMATURE TREES

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/2.0-bath other listed at $169k.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/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 $167k (1.5% below list).
  • Recommended offer: $159k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.3% in Semmes — 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 60/100 on livability (#311 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D-, crime F, amenities 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.
  • Market conditions: 84 active listings in the ZIP; 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 $5k 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 61 days — a 6% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $104k; list at $169k implies a 62% 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; major 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 $158,860 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.99%
Cap rate
8.24%
Cash-on-cash
6.96%
DSCR
1.31
GRM
8.5

CMA / ARV

ARV (median comp)
$242,417
List price
$169,000
Delta
-30.29%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.7%
Equity multiple
0.79×
Total profit
$-9,949
Equity at exit
$25,198
10-year hold
IRR
4.0%
Equity multiple
1.29×
Total profit
$13,642
Equity at exit
$14,612

Cash invested: $47,320 (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 36587

Home prices YoY
-8.0%
Active inventory
84
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,665 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$84 /mo · $1,013/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$275

Break-even live

Break-even rent $1,318
Max offer price $169,000
Occupancy floor 79%

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
$42,250
Closing costs
$5,070
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 21 events

  1. 2026-06-18
    days on market $169,000 Active 61 DOM
  2. 2026-06-17
    days on market $169,000 Active 60 DOM
  3. 2026-06-16
    days on market $169,000 Active 59 DOM
  4. 2026-06-15
    days on market $169,000 Active 58 DOM
  5. 2026-06-14
    days on market $169,000 Active 56 DOM
  6. 2026-06-13
    days on market $169,000 Active 55 DOM
  7. 2026-06-10
    days on market $169,000 Active 53 DOM
  8. 2026-06-09
    days on market $169,000 Active 52 DOM
  9. 2026-06-08
    days on market $169,000 Active 51 DOM
  10. 2026-06-07
    pricedays on market $169,000 Active 50 DOM
  11. 2026-06-05
    days on market $179,000 Active 47 DOM
  12. 2026-06-03
    days on market $179,000 Active 46 DOM
  13. 2026-06-02
    days on market $179,000 Active 45 DOM
  14. 2026-06-01
    days on market $179,000 Active 44 DOM
  15. 2026-05-31
    days on market $179,000 Active 43 DOM
  16. 2026-05-30
    days on market $179,000 Active 42 DOM
  17. 2026-04-19
    listed $179,000 Active 897-char remark
    Show marketing remark (897 chars)

    Two Homes on 1.6 Acres with Workshop – Endless Possibilities! Rare opportunity to own a versatile property featuring TWO separate residences situated on approximately 1.6 acres! The main home offers 2 bedrooms and 2 bathrooms, while the second dwelling—ideal for extended family or guest space—features 3 bedrooms and 1 bathroom. Both homes have been remodeled and offer durable tile flooring throughout, providing a clean, updated feel. The property is surrounded by mature trees, offering privacy and plenty of outdoor space to enjoy. In addition to the two homes, the property includes a 20-foot building with double roll-up doors—perfect for storage, a workshop, or hobby space. With multiple living areas, acreage, and additional structures, this property offers flexibility that’s hard to find. Buyer to verify all information during due diligence.

  18. 2025-12-02
    price $179,000
  19. 2025-11-05
    soldstatus $104,400
  20. 2025-10-07
    price $199,000
  21. 2025-08-08
    price $210,000

ⓘ 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
$1,013 · $84/mo
Projected year-2 tax
$1,013 · $84/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 6/10 Major
  • 🌡 Heat 8/10 Severe 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
$19,985
− Mortgage interest
−$9,467
− Property taxes
−$1,013
− Insurance
−$845
− Repairs & maintenance
−$1,599
− Management
−$1,599
− Depreciation
−$4,916
Taxable income
$546
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$131
After-tax cash flow
$3,164/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

Population (ZIP)
12,039

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 (93%)
Race & ethnicity
White 93% Two or more races 3% Black 2% Hispanic / Latino 2%
Common ancestry
Lithuanian 7% Slovak 2% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% 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
▼ -24.70%
Current HPI
282.5522
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

-14.8% since first listed
5 events — show timeline
  • 2026-04-19 Listed $179,000 GCMLS AL
  • 2025-12-02 Price Changed $179,000 GCMLS AL
  • 2025-11-05 Sold (Public Records) $104,400 Public Records
  • 2025-10-07 Price Changed $199,000 GCMLS AL
  • 2025-08-08 Price Changed $210,000 GCMLS AL

Property tax history

+5.7%/yr

Latest (2025): $1,013 · +28.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…