CashFlowRE
Sign in Sign up
9110 Robley Ln
C+ Composite 63.29
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 +24.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.7/10.0
  • 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

$164,900

9110 Robley Ln · Semmes, AL 36575
3 bd · 2.0 ba · 1,431 sqft · SingleFamily public records · 6 Days on market
Built 2011 0.86 ac lot Est $232k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SELLER WILL ENTERTAIN OFFERS BETWEEN $155,000.00 AND $165,000.00 COMBINED UPPER AND LOWER VRM. THIS HOME IS LOCATED IN A USDA ELIGIBLE AREA IF BUYER QUALIFIES. THIS BEAUTY HAS BRAND NEW ROOF, BRAND NEW AC, BRAND NEW SEPTIC SYSTEM. NEW PAINT THROUGHOUT, NEW FLOORS, JUST WAY TOO MUCH TO LIST EVERYTHING. THIS SPLIT BEDROOM FLOORPLAN IS THE PERFECT LAYOUT FOR A GROWING FAMILY. HOME HAS A HUGE YARD, DECK AND WORKSHOP IS LARGE ENOUGH TO USE AS A 4 CAR GARAGE, GAME ROOM, WORKSHOP, WHATEVER YOUR HEART DESIRES.. COME SEE THIS ONE BEFORE ITS GONE!!AGENT RELATED TO SELLER

Key facts

  • Solid brick
  • Large lot
  • Spacious workshop

Tags

SOLID BRICKLARGE LOTSPACIOUS WORKSHOPCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: 2-car garage; Garage parking
  • Utilities: Septic tank sewer; Other electric; No listed utilities
  • Home design: Single family residence; Residential property
  • Construction: Built in 2011; Shingle roof; Other roof material; Pillar/Post/Pier foundation
  • Exterior features: Fenced yard; Other exterior features; View

Interior

  • Kitchen: Other kitchen features; Other appliances
  • Bedrooms: 3 bedrooms
  • Flooring: Hardwood floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Other heating; Other cooling
  • Interior features: Other interior features; No fireplace
  • Laundry & utility: Other heating; Other cooling

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 $165k.

Deal economics

  • At list price, monthly cash flow is $335 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 8.7% 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: 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: Semmes Elementary School (math 37% / reading 63%, grade D+, #119 of 627 statewide, top 19%, 546 students, 51% FRL); Mary G Montgomery High School (math 13% / reading 18%, grade F, #211 of 305 statewide, top 69%, 1,965 students, 53% FRL) — zoned schools average 52% FRL vs 67% district-wide (15 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 184 active listings in the ZIP; 2 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 $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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

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 $164,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
8.73%
Cash-on-cash
8.71%
DSCR
1.39
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$231,822
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9480 Hunters Way Dr 0.49mi 4/2.0 (+1) 1,440 (+1%) 1mo $235,000 $163 70
6381 Fox Hunt Dr 0.55mi 3/2.0 1,392 (-3%) 3mo $225,000 $162 67
9411 Fox Hunter Ct E 0.44mi 3/2.0 1,404 (-2%) 17mo $240,000 $171 62
9366 E FOX RUN Ct 0.46mi 3/2.0 1,456 (+2%) 17mo $230,000 $158 62
9412 E Fox Hunter Ct 0.43mi 4/2.0 (+1) 1,500 (+5%) 9mo $242,500 $162 60
9530 Hunters Way Dr 0.57mi 3/2.0 1,380 (-4%) 11mo $191,000 $138 58
9520 Hunters Way Dr 0.55mi 3/2.0 1,326 (-7%) 10mo $235,000 $177 54
6601 Private Road 181 0.56mi 2/2.0 (-1) 1,305 (-9%) 2mo $178,500 $137 53
9445 Hunters Way Dr 0.43mi 3/2.0 1,305 (-9%) 16mo $225,000 $172 52
6651 Keel Rd 0.65mi 4/2.0 (+1) 1,500 (+5%) 18mo $167,000 $111 42
6395 Fox Hunt Dr 0.54mi 4/2.0 (+1) 1,604 (+12%) 12mo $239,000 $149 40
9370 Woodvale Dr 0.64mi 4/2.5 (+1) 1,580 (+10%) 12mo $200,000 $127 35

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
-3.1%
Equity multiple
0.88×
Total profit
$-5,406
Equity at exit
$24,587
10-year hold
IRR
6.6%
Equity multiple
1.49×
Total profit
$22,682
Equity at exit
$14,258

Cash invested: $46,172 (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
7.8×

Monthly cashflow live

Estimated rent
$1,769 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$129 /mo · $1,550/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$335

Break-even live

Break-even rent $1,345
Max offer price $164,900
Occupancy floor 76%

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
$41,225
Closing costs
$4,947
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9530 Fox Hunter Ct W Semmes, AL 3.0 2.0 1326 $1,650 $1.24 20d 1 0.57mi
6208 Marlin Dr Eight Mile, AL 3.0 2.0 1595 $1,895 $1.19 43d 1 0.58mi

Listing history 6 events

  1. 2026-06-18
    days on market $164,900 Active 6 DOM
  2. 2026-06-17
    days on market $164,900 Active 5 DOM
  3. 2026-06-16
    days on market $164,900 Active 4 DOM
  4. 2026-06-15
    days on market $164,900 Active 3 DOM
  5. 2026-06-13
    remarks 687-char remark
  6. 2026-06-13
    listed $164,900 Active 1 DOM

ⓘ 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
$1,550 · $129/mo
Projected year-2 tax
$1,550 · $129/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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°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
$21,230
− Mortgage interest
−$9,237
− Property taxes
−$1,550
− Insurance
−$824
− Repairs & maintenance
−$1,698
− Management
−$1,698
− Depreciation
−$4,797
Taxable income
$1,424
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$342
After-tax cash flow
$3,678/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)
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

+3.1% since first listed
5 events — show timeline
  • 2026-06-12 Listed $164,900 GCMLS AL
  • 2025-11-24 Price Changed $195,000 BCAR
  • 2025-11-03 Listed $210,000 BCAR
  • 2021-11-22 Sold (Public Records) $160,000 Public Records
  • 2021-11-17 Sold (MLS) $160,000 GCMLS AL

Property tax history

+9.1%/yr

Latest (2025): $1,550 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…