5 bd · 1.0 ba ·
2,394 sqft ·
Built 1965
· SingleFamily
· Active
· 55 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,334/mo
Mortgage (P&I)
−$786
Tax + insurance
−$109
HOA
−$0
Vac / Maint / Mgmt
−$280
Net cashflow
$159/mo
Annual
$1,907/yr
Cap rate
7.57%
Cash-on-cash
4.54%
DSCR
1.20
1% rule
0.89%
Cash to close
$41,972
Investor read
This is a 5-bed/1.0-bath single-family listed at $150k.
At list price, monthly cash flow is $159 ($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 $133k (11.0% below list).
It's been on market 55 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $133k (11.0% below list) — sets the bar for 1% rule.
In year one you build about $6k of equity ($1k loan paydown + $4k appreciation (3.0% local appreciation)).
Location reads 55/100 on livability (#445 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities F.
Crenshaw County (rural): math 16% / reading 34% proficiency, ranked #95 of 129 in AL (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Market conditions: 4 active listings in the ZIP; 4 units permitted in Crenshaw County in 2024 (0 in 5+ unit buildings).
Crenshaw County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
2 sale attempts 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.
At projected returns (3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.
By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Climate carrying-cost: severe wind risk, 89% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 55 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-9JF2ZRE69NGMPR
· Data 3 weeks agocashflowre.app · 2026-05-29