CashFlowRE
Sign in Sign up
2875 Valier Dr
B+ Composite 75.29
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$89,900

2875 Valier Dr · Semmes, AL 36618
4 bd · 2.0 ba · 1,601 sqft · SingleFamily public records · 149 Days on market
Built 1973 1,306 sqft lot $56/sqft · 50% below area Est $179k · 50% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity in the heart of Mobile, Alabama! This 4-bedroom, 2-bath home offers incredible potential as a primary residence, dream renovation, or income-producing rental property. Located just minutes from Magnolia Golf Course, along with popular local eateries, parks, and shopping, this property combines location, space, and versatility. With a functional layout and generous bedroom count, it’s ideal for homeowners looking to customize or investors seeking strong rental demand in a desirable area. Whether you’re planning to make it your own or add to your investment portfolio, this property offers value and opportunity in a prime Mobile location.

Key facts

  • Strong rental demand
  • Magnolia golf course
  • Desirable area

Tags

MAGNOLIA GOLF COURSESTRONG RENTAL DEMANDDESIRABLE AREAPRIME MOBILE LOCATION

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 $90k.

Deal economics

  • At list price, monthly cash flow is $720 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.9% 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: 99 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% 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 33% of the median local income ($62k/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 $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.87%
Cap rate
15.91%
Cash-on-cash
34.34%
DSCR
2.53
GRM
4.5

CMA / ARV

ARV (median comp)
$178,725
List price
$89,900
Delta
-49.70%
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
3041 W Pretty Branch Dr 0.37mi 3/2.0 (-1) 1,645 (+3%) 5mo $225,000 $137 69
2960 Pretty Branch Dr E 0.37mi 3/2.0 (-1) 1,653 (+3%) 9mo $175,000 $106 65
3220 Macarson Cir 0.58mi 4/2.0 1,675 (+5%) 3mo $275,000 $164 63
3000 Pretty Branch Dr W 0.33mi 3/2.0 (-1) 1,653 (+3%) 14mo $79,100 $48 63
6940 Pocahontas Dr 0.68mi 4/2.0 1,559 (-3%) 9mo $157,500 $101 57
2645 Schillinger Rd N 0.55mi 4/2.0 1,508 (-6%) 10mo $191,000 $127 56
3251 Woodard Dr 0.61mi 3/2.0 (-1) 1,539 (-4%) 5mo $175,000 $114 56
3001 Pretty Branch Dr E 0.37mi 3/1.5 (-1) 1,421 (-11%) 4mo $175,000 $123 54
2980 Pretty Branch Dr E 0.39mi 4/2.0 1,769 (+10%) 18mo $170,000 $96 50
2428 Blue Grass Way 0.71mi 4/2.0 1,728 (+8%) 9mo $125,000 $72 47
3335 Harwell Rd 0.68mi 3/2.0 (-1) 1,532 (-4%) 15mo $245,000 $160 44
2861 Charmingdale Ct 0.73mi 3/2.0 (-1) 1,507 (-6%) 11mo $197,000 $131 42

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
29.8%
Equity multiple
2.24×
Total profit
$31,333
Equity at exit
$13,404
10-year hold
IRR
37.1%
Equity multiple
4.43×
Total profit
$86,433
Equity at exit
$7,773

Cash invested: $25,172 (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 36618

Home prices YoY
-22.8%
Active inventory
99
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,679 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$97 /mo · $1,160/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$720

Break-even live

Break-even rent $767
Max offer price $89,900
Occupancy floor 52%

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
$22,475
Closing costs
$2,697
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6961 Charmingdale Dr S Mobile, AL 4.0 2.0 1600 $1,300 $0.81 43d 1 0.82mi
6931 Charmingdale Dr S Mobile, AL 3.0 2.0 1503 $1,795 $1.19 21d 1 0.88mi
6931 Charmingdale Dr S Mobile, AL 3.0 2.0 1544 $1,850 $1.20 43d 1 0.88mi
3100 Lacoste Rd Mobile, AL 3.0 2.0 1530 $1,795 $1.17 43d 1 1.47mi

Listing history 20 events

  1. 2026-06-18
    days on market $89,900 Active 149 DOM
  2. 2026-06-17
    days on market $89,900 Active 148 DOM
  3. 2026-06-16
    days on market $89,900 Active 147 DOM
  4. 2026-06-15
    days on market $89,900 Active 146 DOM
  5. 2026-06-14
    days on market $89,900 Active 144 DOM
  6. 2026-06-13
    days on market $89,900 Active 143 DOM
  7. 2026-06-10
    days on market $89,900 Active 141 DOM
  8. 2026-06-09
    days on market $89,900 Active 140 DOM
  9. 2026-06-08
    days on market $89,900 Active 139 DOM
  10. 2026-06-07
    days on market $89,900 Active 138 DOM
  11. 2026-06-05
    days on market $89,900 Active 135 DOM
  12. 2026-06-03
    days on market $89,900 Active 134 DOM
  13. 2026-06-02
    days on market $89,900 Active 133 DOM
  14. 2026-06-01
    days on market $89,900 Active 132 DOM
  15. 2026-05-31
    days on market $89,900 Active 131 DOM
  16. 2026-05-30
    days on market $89,900 Active 130 DOM
  17. 2026-04-08
    price $89,900 673-char remark
    Show marketing remark (673 chars)

    Great opportunity in the heart of Mobile, Alabama! This 4-bedroom, 2-bath home offers incredible potential as a primary residence, dream renovation, or income-producing rental property. Located just minutes from Magnolia Golf Course, along with popular local eateries, parks, and shopping, this property combines location, space, and versatility. With a functional layout and generous bedroom count, it’s ideal for homeowners looking to customize or investors seeking strong rental demand in a desirable area. Whether you’re planning to make it your own or add to your investment portfolio, this property offers value and opportunity in a prime Mobile location.

  18. 2026-01-20
    listed $99,900 Active 673-char remark
    Show marketing remark (673 chars)

    Great opportunity in the heart of Mobile, Alabama! This 4-bedroom, 2-bath home offers incredible potential as a primary residence, dream renovation, or income-producing rental property. Located just minutes from Magnolia Golf Course, along with popular local eateries, parks, and shopping, this property combines location, space, and versatility. With a functional layout and generous bedroom count, it’s ideal for homeowners looking to customize or investors seeking strong rental demand in a desirable area. Whether you’re planning to make it your own or add to your investment portfolio, this property offers value and opportunity in a prime Mobile location.

  19. 2024-02-22
    soldstatus $119,900
  20. 2023-11-21
    soldstatus $102,004

ⓘ 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
$1,160 · $97/mo
Projected year-2 tax
$1,160 · $97/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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°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
$20,142
− Mortgage interest
−$5,036
− Property taxes
−$1,160
− Insurance
−$450
− Repairs & maintenance
−$1,611
− Management
−$1,611
− Depreciation
−$2,615
Taxable income
$7,659
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,838
After-tax cash flow
$6,807/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

County
Mobile County · 246,577 people
Metro
Mobile, AL
Population (ZIP)
17,892
Household income
$61,550
Rent vs Own
24.7% rent · 75.3% own
Severe rent burden
542.0

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
Predominantly Black (65%)
Race & ethnicity
Black 65% White 27% Two or more races 3% Asian 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Serbian 1% Romanian 0%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 3% Chinese 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
▼ -64.54%
Current HPI
218.7133
Rent YoY
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

-11.9% since first listed
4 events — show timeline
  • 2026-04-08 Price Changed $89,900 Greater Alabama MLS
  • 2026-01-20 Listed $99,900 Greater Alabama MLS
  • 2024-02-22 Sold (Public Records) $119,900 Public Records
  • 2023-11-21 Sold (Public Records) $102,004 Public Records

Property tax history

+14.1%/yr

Latest (2025): $1,160 · +43.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…