CashFlowRE
Sign in Sign up
8373 Alabama Highway 168
C- Composite 54.58
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 +18.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$150,000

8373 Alabama Highway 168 · Boaz, AL 35957
3 bd · 1.5 ba · 1,182 sqft · SingleFamily public records · 6 Days on market
Built 1947 0.33 ac lot Est $187k · 20% under

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

Listing remarks

Conveniently located in Boaz, this home combines comfort, functionality, and value. Featuring 3 possibly 4 bedrooms and 1.5 bathrooms with detached garage, she shed and fenced yard, it offers endless possibilities. Whether you are looking for extra space for growing family, a home office or a hobby room, this property has the flexibility to make it your own.

Key facts

  • Fenced yard
  • Hobby room
  • Detached garage

Tags

DETACHED GARAGEFENCED YARDHOME OFFICEHOBBY ROOM

Property features AI

Finance

  • HOA & community: No association; Subdivision: Metes And Bounds

Exterior

  • Parking: Detached garage; Detached carport
  • Utilities: Septic tank sewer
  • Home design: Single-family residence; One story; Residential property; New construction: No
  • Construction: Aluminum siding; Built with crawl space foundation; Year built not provided
  • Exterior features: Public water

Interior

  • Kitchen: Range; Dishwasher; Refrigerator
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Electric cooling
  • Interior features: 7 total rooms; Crawl space basement; No fireplaces

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $144 ($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 $149k (0.4% below list).
  • Recommended offer: $149k (0.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 4.3% in Boaz — 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 61/100 on livability (#233 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, employment D+, amenities F.
  • Marshall County (rural): math 14% / reading 38% proficiency, ranked #86 of 129 in AL (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Robert D Sloman Primary (596 students, 50% FRL); Douglas Middle School (math 9% / reading 39%, grade F, #168 of 257 statewide, top 66%, 496 students, 53% FRL); Douglas High School (math 12% / reading 27%, grade F, #169 of 305 statewide, top 59%, 674 students, 50% FRL).
  • Market conditions: 88 active listings in the ZIP; 163 units permitted in Marshall County in 2024 (0 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $90k; list at $150k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,462 (0.4% below list)

Questions for the listing agent

  1. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.00%
Cap rate
7.45%
Cash-on-cash
4.12%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$186,756
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
118 Jennifer Ln 0.30mi 3/2.0 1,200 (+2%) 16mo $189,900 $158 68
188 Jennifer Ln 0.35mi 3/2.0 1,200 (+2%) 14mo $189,900 $158 67
194 Jennifer Ln 0.35mi 3/2.0 1,200 (+2%) 16mo $189,900 $158 66
195 Jennifer Ln 0.39mi 3/2.0 1,200 (+2%) 19mo $189,900 $158 61
15 Jennifer Ln 0.33mi 3/2.0 1,315 (+11%) 5mo $222,000 $169 60

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
-9.8%
Equity multiple
0.64×
Total profit
$-15,104
Equity at exit
$22,365
10-year hold
IRR
-0.4%
Equity multiple
0.97×
Total profit
$-1,240
Equity at exit
$12,969

Cash invested: $42,000 (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 35957

Home prices YoY
-10.6%
Active inventory
88
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,495 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$144

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 85%

Sensitivity live

Price -10% $248 -5% $196 +0% $144 +5% $92 +10% $40
Rent -10% $26 -5% $85 +0% $144 +5% $203 +10% $262
Rate -1.0pp $220 -0.5pp $182 base $144 +0.5pp $105 +1.0pp $66

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
$37,500
Closing costs
$4,500
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.

Listing history 6 events

  1. 2026-06-18
    days on market $150,000 Active 6 DOM
  2. 2026-06-17
    days on market $150,000 Active 5 DOM
  3. 2026-06-16
    days on market $150,000 Active 4 DOM
  4. 2026-06-15
    days on market $150,000 Active 3 DOM
  5. 2026-06-13
    remarks 360-char remark
  6. 2026-06-13
    listed $150,000 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$17,935
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,435
− Management
−$1,435
− Depreciation
−$4,364
Taxable loss
−$700
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$168
After-tax cash flow
$1,898/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
Marshall County
NCES district ID
0100006
Math proficiency
14% ▼ -26.00%
Reading proficiency
38% ▲ 2.00%
Median HH income
$40,439
Composite
21.88/100
National rank
#8234
State rank
#86 of 129 in AL

Livability — Boaz

Score
61/100
State rank
#233
US rank
#17318

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,672

Population outlook (Marshall County) Hauer SSP2

Today (2025)
97,402 people
By 2030
98,138 · +0.8%
By 2040
98,502 · +1.1%
By 2050
97,024 · -0.4%
By 2075
89,334 · -8.3%
By 2100
74,749 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 22% Two or more races 6% Black 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Slovak 1% Russian 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
83% English-only · Spanish 15% Other Indo-European 1%

Political lean MEDSL · Marshall

2024 margin
Solid R (+71.7) · D 13.8% · R 85.5%
2008→2024 swing
-15.4pp toward R · 2008: -56.4pp · 2024: -71.7pp
All cycles
2024: R+71.7 2020: R+68.7 2016: R+69.5 2012: R+60.1 2008: R+56.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.42%
Current HPI
249.5829
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

+66.5% since first listed
2 events — show timeline
  • 2026-06-12 Listed $150,000 VMLS
  • 2020-02-25 Sold (Public Records) $90,100 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…