Crane (2 BR) Plan · Owens Cross Roads, AL 35763

$98,332

2 bd · 1.0 ba · 819 sqft · SingleFamily · 781 Days on market

55+ age-restricted Excellent condition $500/mo HOA · 36% of rent

---

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).

• Cash flow +8.1/30.0
• ARV discount +7.5/15.0
• Condition / age +4.8/5.0
• Schools +3.5/10.0
• Rent growth +3.4/5.0
• Livability +3.4/5.0
• 1% rule +3.3/10.0
• DSCR +2.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

We are proud to introduce our brand new 55+ active adult cottage community in Huntsville, Alabama, voted the best place to live according to U. S. News & World Report. Our community offers the perfect balance of convenience, style, and fun. Say goodbye to the hassle of upkeep and hello to low-maintenance, carefree living. Our homes offer more than just a living space; they offer a lifestyle. Ideal for those seeking simplicity without compromising on comfort. From growing your own fruits and veggies in our community garden to exciting group activities in our pavilion clubhouse, we have everything you need to stay active and healthy. And with our access-controlled gated entry and privacy fence, you can enjoy peace of mind knowing that you and your home are safe and secure. Are you ready to embrace the simplicity and charm of our tiny home-inspired living? Don't wait, come experience the ultimate active lifestyle in our new 55+ active adult community today! Contact us to secure your very own sanctuary and embark on an extraordinary journey towards a simpler, more fulfilling life. Give us a call today!

Key facts

• Pavilion clubhouse
• Community garden
• Privacy fence

Tags

• ACTIVE ADULT COMMUNITY
• LOW-MAINTENANCE LIVING
• COMMUNITY GARDEN
• PAVILION CLUBHOUSE
• ACCESS-CONTROLLED GATED ENTRY
• PRIVACY FENCE

🏗️ New construction. The $98,332 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $209,904.

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $98k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-847 ($-10k/yr) — negative.
• To cash-flow at today's rent, offer at most $87k (11.2% below list).
• Meets the 1% rule at list price ($1k rent vs $98k).
• Recommended offer: $87k (12.0% below list) — sets the bar for market timing.
• Cap rate 1.5% vs local median 4.3% in Owens Cross Roads — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 68/100 on livability (#65 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
• Madison County (rural): math 27% / reading 56% proficiency, ranked #19 of 129 in AL (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Madison County Elementary School (math 17% / reading 47%, grade F, #331 of 627 statewide, top 57%, 412 students, 59% FRL); Madison County High School (math 32% / reading 42%, grade F, #39 of 305 statewide, top 13%, 483 students, 35% FRL) — zoned schools average 47% FRL vs 29% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+3.5%/yr); 433 active listings in the ZIP; high-income renter base; 4,709 units permitted in Madison County in 2024 (1,186 in 5+ unit buildings).
• This rent is only 14% of the median local income ($123k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
• Madison County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 781 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: property tax is 3.2% of price; HOA is 36% of rent.

Recommended offer $86,532 (12.0% 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 781 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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.
9. 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.
10. 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: 0.67% ✗
• Cap rate: 1.45%
• Cash-on-cash: -17.29%
• DSCR: 0.23
• GRM: 12.5

CMA / ARV

• ARV (median comp): $209,904
• List price: $98,332
• Delta: -53.15%
• Verdict: UNDERPRICED
• Comps: 3 within 2.0 mi

Show comp detail 3 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
170 Long Dr	0.31mi	2/1.0	672 (-18%)	45mo	$51,400	$76	41
6043 Margie Collins Dr	1.04mi	2/1.5	892 (+9%)	24mo	$259,900	$291	29
7645 Shaun Leslie Cir	1.03mi	3/2.0 (+1)	912 (+11%)	24mo	$198,000	$217	17

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 · 3.54% rent growth · sell at horizon

5-year hold

• IRR: -49.3%
• Equity multiple: -0.48×
• Total profit: $-86,869
• Equity at exit: $31,297

10-year hold

• IRR: -88.8%
• Equity multiple: -1.39×
• Total profit: $-140,609
• Equity at exit: $18,149

Cash invested: $58,773 (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 →

Active competition Active MLS

• For sale now: 9 active
• Median asking: $93,391 ($131/sqft)
• Median days on market: 345 d
• This list price: 56% of active listings are priced below it
• ARV vs active asking: +96.2% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 35763

• Home prices YoY: -3.6%
• Rents YoY: 3.5%
• Active inventory: 433
• Price-to-rent: 5.9×

Monthly cashflow live

• Estimated rent: $1,397 medium
• Mortgage (P&I): −$1,101
• Tax est. 1.5%: −$262 /mo · $3,149/yr
• Insurance: −$87
• HOA: −$500
• Vacancy / Maint / Mgmt: −$293
• Net cashflow: $-847

Break-even live

Break-even rent $2,469

Max offer price $87,339

Occupancy floor —

Sensitivity live

Price	-10% $-702	-5% $-774	+0% $-847	+5% $-920	+10% $-992
Rent	-10% $-957	-5% $-902	+0% $-847	+5% $-792	+10% $-737
Rate	-1.0pp $-741	-0.5pp $-794	base $-847	+0.5pp $-901	+1.0pp $-957

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: $52,476
• Closing costs: $6,297
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

HOA detail $500/mo · $6,000/yr

• Likely covers: security

Listing history 50 events

1. 2026-08-08
   days on market $98,332 Active 781 DOM
2. 2026-08-07
   days on market $98,332 Active 780 DOM
3. 2026-08-06
   days on market $98,332 Active 779 DOM
4. 2026-08-05
   days on market $98,332 Active 778 DOM
5. 2026-08-04
   days on market $98,332 Active 777 DOM
6. 2026-07-31
   days on market $98,332 Active 773 DOM
7. 2026-07-29
   days on market $98,332 Active 771 DOM
8. 2026-07-27
   days on market $98,332 Active 769 DOM
9. 2026-07-25
   days on market $98,332 Active 767 DOM
10. 2026-07-23
    days on market $98,332 Active 765 DOM
11. 2026-07-22
    days on market $98,332 Active 764 DOM
12. 2026-07-21
    days on market $98,332 Active 763 DOM
13. 2026-07-18
    days on market $98,332 Active 760 DOM
14. 2026-07-16
    days on market $98,332 Active 758 DOM
15. 2026-07-16
    days on market $98,332 Active 757 DOM
16. 2026-07-14
    days on market $98,332 Active 756 DOM
17. 2026-07-14
    days on market $98,332 Active 755 DOM
18. 2026-07-12
    days on market $98,332 Active 754 DOM
19. 2026-07-10
    days on market $98,332 Active 752 DOM
20. 2026-07-10
    days on market $98,332 Active 751 DOM
21. 2026-07-08
    days on market $98,332 Active 750 DOM
22. 2026-07-07
    days on market $98,332 Active 749 DOM
23. 2026-07-06
    days on market $98,332 Active 748 DOM
24. 2026-07-05
    days on market $98,332 Active 747 DOM
25. 2026-07-04
    days on market $98,332 Active 746 DOM
26. 2026-07-03
    days on market $98,332 Active 745 DOM
27. 2026-07-02
    days on market $98,332 Active 744 DOM
28. 2026-07-01
    days on market $98,332 Active 743 DOM
29. 2026-06-30
    days on market $98,332 Active 742 DOM
30. 2026-06-29
    days on market $98,332 Active 741 DOM
31. 2026-06-28
    days on market $98,332 Active 740 DOM
32. 2026-06-28
    days on market $98,332 Active 739 DOM
33. 2026-06-27
    days on market $98,332 Active 738 DOM
34. 2026-06-25
    days on market $98,332 Active 736 DOM
35. 2026-06-23
    days on market $98,332 Active 734 DOM
36. 2026-06-22
    days on market $98,332 Active 733 DOM
37. 2026-06-18
    days on market $98,332 Active 730 DOM
38. 2026-06-17
    days on market $98,332 Active 729 DOM
39. 2026-06-16
    days on market $98,332 Active 728 DOM
40. 2026-06-15
    days on market $98,332 Active 727 DOM
41. 2026-06-14
    days on market $98,332 Active 725 DOM
42. 2026-06-10
    days on market $98,332 Active 722 DOM
43. 2026-06-09
    days on market $98,332 Active 721 DOM
44. 2026-06-08
    days on market $98,332 Active 720 DOM
45. 2026-06-07
    days on market $98,332 Active 719 DOM
46. 2026-06-02
    days on market $98,332 Active 714 DOM
47. 2026-06-01
    days on market $98,332 Active 713 DOM
48. 2026-05-31
    days on market $98,332 Active 712 DOM
49. 2026-05-30
    days on market $98,332 Active 711 DOM
50. 2024-09-23
    price $98,332 1121-char remark

    Show marketing remark (1121 chars)

    We are proud to introduce our brand new 55+ active adult cottage community in Huntsville, Alabama, voted the best place to live according to U. S. News & World Report. Our community offers the perfect balance of convenience, style, and fun. Say goodbye to the hassle of upkeep and hello to low-maintenance, carefree living. Our homes offer more than just a living space; they offer a lifestyle. Ideal for those seeking simplicity without compromising on comfort. From growing your own fruits and veggies in our community garden to exciting group activities in our pavilion clubhouse, we have everything you need to stay active and healthy. And with our access-controlled gated entry and privacy fence, you can enjoy peace of mind knowing that you and your home are safe and secure. Are you ready to embrace the simplicity and charm of our tiny home-inspired living? Don't wait, come experience the ultimate active lifestyle in our new 55+ active adult community today! Contact us to secure your very own sanctuary and embark on an extraordinary journey towards a simpler, more fulfilling life. Give us a call today!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $16,763
• − Mortgage interest: −$11,758
• − Property taxes: −$3,149
• − Insurance: −$1,050
• − Repairs & maintenance: −$1,341
• − Management: −$1,341
• − HOA: −$6,000
• − Depreciation: −$6,106
• Taxable loss: −$13,981
• Est. tax savings @ 24.0%: +$3,355
• After-tax cash flow: $-6,809/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.

Condition & rehab AI · 3 photos

Excellent 95/100 None rehab

This home is in excellent condition with a modern and well-maintained interior and exterior. It offers a good balance of style and functionality, making it an ideal choice for both buyers and renters. The home's current condition and layout make it a strong candidate for minor updates that can further enhance its value.

Value-add opportunities

• Both Painting the interior walls — Fresh paint can enhance the home's curb appeal and interior aesthetics. ↑
• Both Updating the kitchen backsplash — A new backsplash can add a modern touch and increase the home's value. ↑
• Both Landscaping improvements — Enhanced landscaping can improve the home's curb appeal and attract more potential buyers/renters. ↑
• Both Adding smart home features — Smart home features can increase the home's appeal and value, especially for tech-savvy buyers/renters. ↑

F Composite school gradezoned avg 34/100

Zoned Schools

Elementary Madison County Elementary School F AL #331/627 Nat'l #24,950/41,679 High Madison County High School F AL #39/305 Nat'l #9,001/17,239

Schools (NCES district)

• District: Madison County
• NCES district ID: 0102220
• Math proficiency: 27% ▼ -32.00%
• Reading proficiency: 56% ▼ -1.00%
• Median HH income: $66,058
• Composite: 37.15/100
• National rank: #4483
• State rank: #19 of 129 in AL

C Composite livability gradescore 68/100

Livability — Owens Cross Roads

• Score: 68/100
• State rank: #65
• US rank: #9303

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Madison County · 392,086 people
• City population: 19,819
• Metro: Huntsville, AL
• Population (ZIP): 19,819
• Household income: $123,497
• Rent vs Own: 7.5% rent · 92.5% own
• Severe rent burden: 6% of renters

---

Population outlook (Madison County) Hauer SSP2

• Today (2025): 392,086 people
• By 2030: 409,788 · +4.5%
• By 2040: 440,557 · +12.4%
• By 2050: 460,990 · +17.6%
• By 2075: 502,872 · +28.3%
• By 2100: 513,623 · +31.0%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (85%)
• Race & ethnicity: White 85% Two or more races 8% Hispanic / Latino 5% Black 2% Asian 2%
• Common ancestry: Italian 5% Slovak 2% Serbian 2%
• Foreign-born: 4% · Canada
• Languages at home: 95% English-only · Other Indo-European 2% Spanish 1% Russian/Polish/Slavic 1%

---

Political lean MEDSL · Madison

• 2024 margin: Lean R (+9.0) · D 44.7% · R 53.7% · Other 1.6%
• 2008→2024 swing: +6.0pp toward D · 2008: -14.9pp · 2024: -9.0pp
• All cycles: 2024: R+9.0 2020: R+8.0 2016: R+16.8 2012: R+18.7 2008: R+14.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -10.43%
• Current HPI: 281.0561
• Rent YoY: ▲ 3.54%
• Metro: Huntsville, AL
• 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

+3.8% since first listed

2 events — show timeline

• 2024-09-23 Price Changed $98,332 Zillow
• 2024-06-18 Listed $94,700 Zillow