CashFlowRE
Sign in Sign up
6417 Pinehurst Run
D+ Composite 49.57
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 +15.3/30.0
  • ARV discount +13.8/15.0
  • DSCR +4.7/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$225,000

6417 Pinehurst Run · Mobile, AL 36608
4 bd · 2.0 ba · 2,075 sqft · SingleFamily public records · 92 Days on market
Built 2010 0.36 ac lot $108/sqft · 14% below area Est $261k · 14% under ↓ 4% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this classic 4-bedroom, 2-bath brick home nestled in the sought-after Willow Brook neighborhood, conveniently located near the University of South Alabama. The Kitchen features stained cabinets, stainless steel appliances, and an inviting breakfast room, complimented by a separate formal dinning area Enjoy spacious living areas, including a separate living room and den complete with a cozy fireplace. Each sizable bedroom offers ample closet space. Additionally this home offers a 2 car attached carport with storage and a back porch area that overlooks a private shaded back yard . With its great potential for value-adding upgrades and no HOA fees, this home presents an exceptional opportunity for both homeowners and investors alike. Property is a foreclosure and may be subject to Al foreclosure laws . Property being sold in its current condition with no repairs made by seller

Key facts

  • Breakfast room
  • Stained cabinets
  • Brick home

Tags

BRICK HOMESTAINED CABINETSSTAINLESS STEEL APPLIANCESBREAKFAST ROOMFORMAL DINING AREACOZY FIREPLACE

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 4-bed/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $82 ($978/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 $186k (17.3% below list).
  • Recommended offer: $186k (17.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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 (+6.2%/yr); 338 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($61k/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 $2k of loan paydown is wiped out by about $7k 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 92 days — a 9% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $186,110 (17.3% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 17% 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. 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
0.83%
Cap rate
6.73%
Cash-on-cash
1.55%
DSCR
1.07
GRM
10.1

CMA / ARV

ARV (median comp)
$261,303
List price
$225,000
Delta
-13.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6405 E Willow Brook Run 0.18mi 4/2.0 2,061 (-1%) 2mo $317,000 $154 89
609 BURLINGTON Ct 0.06mi 4/2.5 2,142 (+3%) 3mo $255,000 $119 87
500 Willow Brook Run E 0.19mi 4/2.0 2,000 (-4%) 1mo $254,000 $127 85
6661 N Hounds Run 0.53mi 4/2.0 2,187 (+5%) 5mo $267,000 $122 62
504 Huntleigh Way 0.34mi 4/2.0 2,300 (+11%) 5mo $230,000 $100 62
769 Arbor Ct 0.48mi 3/2.0 (-1) 1,978 (-5%) 9mo $288,000 $146 58
772 Louise Ave 0.55mi 3/2.0 (-1) 1,901 (-8%) 9mo $280,000 $147 48
6438 Cedar Bend Ct Unit B 0.53mi 3/2.5 (-1) 1,812 (-13%) 8mo $235,000 $130 41
6134 Venetian Way S 0.58mi 3/2.0 (-1) 1,800 (-13%) 6mo $298,000 $166 41
6107 Venetian Way N 0.65mi 3/2.0 (-1) 1,788 (-14%) 3mo $294,900 $165 39
854 Briar Ct W 0.70mi 3/2.0 (-1) 1,850 (-11%) 6mo $289,000 $156 39
850 Briar Ct W 0.68mi 3/2.5 (-1) 1,788 (-14%) 10mo $207,500 $116 30

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 · 6.15% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.60×
Total profit
$-25,257
Equity at exit
$33,548
10-year hold
IRR
2.2%
Equity multiple
1.18×
Total profit
$11,031
Equity at exit
$19,454

Cash invested: $63,000 (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 36608

Rents YoY
6.2%
Active inventory
338
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,861 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$115 /mo · $1,381/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$82

Break-even live

Break-even rent $1,758
Max offer price $225,000
Occupancy floor 91%

Sensitivity live

Price -10% $209 -5% $145 +0% $82 +5% $18 +10% $-46
Rent -10% $-65 -5% $8 +0% $82 +5% $155 +10% $229
Rate -1.0pp $195 -0.5pp $139 base $82 +0.5pp $23 +1.0pp $-36

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
$56,250
Closing costs
$6,750
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6427 Airport Blvd Mobile, AL 2.0–3.0 2.0–2.5 1214 $1,537 $1.27 44d 10 0.20mi
6016 Magnolia Pl E Mobile, AL 3.0 2.0 1600 $1,800 $1.12 44d 1 0.75mi
6700 Wall St Mobile, AL 2.0–3.0 1.0–2.0 1231 $1,571 $1.28 14d 6 0.83mi
1056 Linlen Ave Mobile, AL 3.0 3.0 1975 $2,300 $1.16 44d 1 1.13mi
112 S University Blvd Mobile, AL 4.0 4.5 1472 $1,810 $1.23 14d 5 1.23mi
6605 Chimney Top Dr S Mobile, AL 4.0 2.5 2400 $2,500 $1.04 22d 1 1.25mi

Listing history 26 events

  1. 2026-06-18
    days on market $225,000 Active 92 DOM
  2. 2026-06-17
    price $225,000 Active 91 DOM
  3. 2026-06-17
    days on market $229,000 Active 91 DOM
  4. 2026-06-16
    days on market $229,000 Active 90 DOM
  5. 2026-06-15
    days on market $229,000 Active 89 DOM
  6. 2026-06-14
    days on market $229,000 Active 87 DOM
  7. 2026-06-13
    days on market $229,000 Active 86 DOM
  8. 2026-06-10
    days on market $229,000 Active 84 DOM
  9. 2026-06-09
    days on market $229,000 Active 83 DOM
  10. 2026-06-08
    days on market $229,000 Active 82 DOM
  11. 2026-06-07
    days on market $229,000 Active 81 DOM
  12. 2026-06-05
    days on market $229,000 Active 78 DOM
  13. 2026-06-03
    days on market $229,000 Active 77 DOM
  14. 2026-06-02
    days on market $229,000 Active 76 DOM
  15. 2026-06-01
    days on market $229,000 Active 75 DOM
  16. 2026-05-31
    days on market $229,000 Active 74 DOM
  17. 2026-05-30
    days on market $229,000 Active 73 DOM
  18. 2026-05-07
    price $229,000 896-char remark
    Show marketing remark (896 chars)

    Discover this classic 4-bedroom, 2-bath brick home nestled in the sought-after Willow Brook neighborhood, conveniently located near the University of South Alabama. The Kitchen features stained cabinets, stainless steel appliances, and an inviting breakfast room, complimented by a separate formal dinning area Enjoy spacious living areas, including a separate living room and den complete with a cozy fireplace. Each sizable bedroom offers ample closet space. Additionally this home offers a 2 car attached carport with storage and a back porch area that overlooks a private shaded back yard . With its great potential for value-adding upgrades and no HOA fees, this home presents an exceptional opportunity for both homeowners and investors alike. Property is a foreclosure and may be subject to Al foreclosure laws . Property being sold in its current condition with no repairs made by seller

  19. 2026-03-18
    listed $235,000 Active 896-char remark
    Show marketing remark (896 chars)

    Discover this classic 4-bedroom, 2-bath brick home nestled in the sought-after Willow Brook neighborhood, conveniently located near the University of South Alabama. The Kitchen features stained cabinets, stainless steel appliances, and an inviting breakfast room, complimented by a separate formal dinning area Enjoy spacious living areas, including a separate living room and den complete with a cozy fireplace. Each sizable bedroom offers ample closet space. Additionally this home offers a 2 car attached carport with storage and a back porch area that overlooks a private shaded back yard . With its great potential for value-adding upgrades and no HOA fees, this home presents an exceptional opportunity for both homeowners and investors alike. Property is a foreclosure and may be subject to Al foreclosure laws . Property being sold in its current condition with no repairs made by seller

  20. 2023-09-29
    soldstatus $240,000 Closed 486-char remark
    Show marketing remark (486 chars)

    This well-kept "One owner" home features 4 bedrooms and 2 bathrooms and is conveniently located near the University of South Alabama, shopping, and restaurants. This home is turn-key and ready for a fresh start with a new family. The mature landscaping is unmatched by newer subdivisions and makes a great space for outdoor family fun. This home also has great rental potential and NO HOA! Call your favorite Realtor today for a private tour! Home is vacant and easy to show!!

  21. 2023-09-22
    soldstatus $240,000
  22. 2023-09-21
    soldstatus $240,000 Closed
  23. 2023-08-18
    status Pending 486-char remark
    Show marketing remark (486 chars)

    This well-kept "One owner" home features 4 bedrooms and 2 bathrooms and is conveniently located near the University of South Alabama, shopping, and restaurants. This home is turn-key and ready for a fresh start with a new family. The mature landscaping is unmatched by newer subdivisions and makes a great space for outdoor family fun. This home also has great rental potential and NO HOA! Call your favorite Realtor today for a private tour! Home is vacant and easy to show!!

  24. 2023-08-18
    status Pending
    Show marketing remark (486 chars)

    This well-kept "One owner" home features 4 bedrooms and 2 bathrooms and is conveniently located near the University of South Alabama, shopping, and restaurants. This home is turn-key and ready for a fresh start with a new family. The mature landscaping is unmatched by newer subdivisions and makes a great space for outdoor family fun. This home also has great rental potential and NO HOA! Call your favorite Realtor today for a private tour! Home is vacant and easy to show!!

  25. 2023-08-07
    listed $239,000 Active
    Show marketing remark (486 chars)

    This well-kept "One owner" home features 4 bedrooms and 2 bathrooms and is conveniently located near the University of South Alabama, shopping, and restaurants. This home is turn-key and ready for a fresh start with a new family. The mature landscaping is unmatched by newer subdivisions and makes a great space for outdoor family fun. This home also has great rental potential and NO HOA! Call your favorite Realtor today for a private tour! Home is vacant and easy to show!!

  26. 2023-08-07
    listed $239,000 Active 486-char remark
    Show marketing remark (486 chars)

    This well-kept "One owner" home features 4 bedrooms and 2 bathrooms and is conveniently located near the University of South Alabama, shopping, and restaurants. This home is turn-key and ready for a fresh start with a new family. The mature landscaping is unmatched by newer subdivisions and makes a great space for outdoor family fun. This home also has great rental potential and NO HOA! Call your favorite Realtor today for a private tour! Home is vacant and easy to show!!

ⓘ 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
$1,381 · $115/mo
Projected year-2 tax
$1,381 · $115/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 ≥104°F today · 22 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
$22,333
− Mortgage interest
−$12,603
− Property taxes
−$1,381
− Insurance
−$1,125
− Repairs & maintenance
−$1,787
− Management
−$1,787
− Depreciation
−$6,545
Taxable loss
−$2,895
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$695
After-tax cash flow
$1,673/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)
38,890
Household income
$61,146
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1823.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Two or more races 4% Hispanic / Latino 4% Asian 2%
Common ancestry
Lithuanian 3% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Arabic 1% Other Indo-European 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
▼ -224.52%
Current HPI
198.9469
Rent YoY
▲ 6.15%
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

-4.2% since first listed
9 events — show timeline
  • 2026-05-07 Price Changed $229,000 GCMLS AL
  • 2026-03-18 Listed $235,000 GCMLS AL
  • 2023-09-29 Sold (MLS) $240,000 BCAR
  • 2023-09-22 Sold (Public Records) $240,000 Public Records
  • 2023-09-21 Sold (MLS) $240,000 GCMLS AL
  • 2023-08-18 Pending BCAR
  • 2023-08-18 Pending GCMLS AL
  • 2023-08-07 Listed $239,000 GCMLS AL
  • 2023-08-07 Listed $239,000 BCAR

Property tax history

+6.1%/yr

Latest (2025): $1,381 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…