6216 South Hampton Dr · Montgomery, AL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $916 – $1,700
Heat risk 7/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 80.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- DSCR +10.0/10.0
- 1% rule +8.7/10.0
- Rent growth +3.9/5.0
- Livability +3.2/5.0
- Condition / age +2.5/5.0
- Schools +1.7/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$89,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This beautiful 3-bedroom, 2-bath home is the perfect starter home and is move-in ready. The interior features new countertops, stylish vinyl plank flooring, fresh paint, updated fixtures, and new carpet in all bedrooms. The home has been well maintained and offers a clean, modern feel throughout. Outside, you’ll find a large backyard that provides plenty of space for relaxing or entertaining. This home is a great opportunity for buyers looking for comfort, updates, and value.
Key facts
- 0.32 acre lot
- Parking
- Built 1989
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $90k.
Deal economics
- At list price, monthly cash flow is $446 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $90k).
- Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
- Cap rate 12.2% vs local median 6.0% in Montgomery — 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 65/100 on livability (#138 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D, crime F.
- Montgomery County (urban): math 9% / reading 31% proficiency, ranked #106 of 129 in AL (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+5.7%/yr); 293 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); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 460 units permitted in Montgomery County in 2024 (37 in 5+ unit buildings).
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.
- Montgomery 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 + 5.7% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 69 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 19y 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, 80% 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.
Questions for the listing agent
- It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
Investment metrics
- 1% rule
- 1.37% ✓
- Cap rate
- 12.25%
- Cash-on-cash
- 21.26%
- DSCR
- 1.95
- GRM
- 6.1
CMA / ARV
- ARV (median comp)
- $69,356
- List price
- $89,900
- Delta
- 29.62%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4373 Wimbledon Rd | 0.15mi | 2/1.0 (-1) | 936 (-2%) | 11mo | $40,000 | $43 | 75 |
| 6232 S Hampton Dr | 0.04mi | 3/2.0 | 1,068 (+12%) | 8mo | $75,000 | $70 | 68 |
| 6253 S Hampton Dr | 0.09mi | 3/2.0 | 1,080 (+13%) | 12mo | $75,000 | $69 | 60 |
| 6249 S Hampton Dr | 0.08mi | 3/2.0 | 1,080 (+13%) | 18mo | $64,000 | $59 | 55 |
| 6153 Cherry Hill Rd | 0.43mi | 3/2.0 | 1,075 (+12%) | 0mo | $20,000 | $19 | 55 |
| 6000 Oakleigh Rd | 0.56mi | 3/1.0 | 1,080 (+13%) | 0mo | $21,000 | $19 | 52 |
| 4535 Wimbledon Rd | 0.29mi | 3/2.0 | 1,092 (+14%) | 11mo | $22,000 | $20 | 50 |
| 4521 Lilly Ln | 0.40mi | 3/2.0 | 1,092 (+14%) | 8mo | $60,500 | $55 | 47 |
| 5862 Virgil Ct | 0.60mi | 3/1.0 | 864 (-10%) | 12mo | $55,000 | $64 | 46 |
| 6056 Eric Ln | 0.54mi | 3/2.0 | 1,048 (+10%) | 15mo | $98,000 | $94 | 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 · 5.65% rent growth · sell at horizon
- IRR
- 16.4%
- Equity multiple
- 1.68×
- Total profit
- $17,160
- Equity at exit
- $13,404
- IRR
- 26.7%
- Equity multiple
- 3.62×
- Total profit
- $65,920
- 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
ZIP-level market 36116
- Home prices YoY
- -9.7%
- Rents YoY
- 5.7%
- Active inventory
- 293
- Price-to-rent
- 6.1×
Monthly cashflow live
- Estimated rent
- $1,228 high interval (Pro) →
- Mortgage (P&I)
- −$471
- Tax from tax record
- −$15 /mo · $184/yr
- Insurance
- −$37
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$258
- Net cashflow
- $446
Break-even live
Sensitivity live
| Price | -10% $497 | -5% $471 | +0% $446 | +5% $318 | +10% $287 |
|---|---|---|---|---|---|
| Rent | -10% $349 | -5% $398 | +0% $446 | +5% $495 | +10% $543 |
| Rate | -1.0pp $491 | -0.5pp $469 | base $446 | +0.5pp $423 | +1.0pp $399 |
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 6 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 6061 Briarhurst Dr Montgomery, AL | 3.0 | 2.0 | 1124 | $1,075 | $0.96 | 44d | 1 | 0.38mi |
| 6028 Oakleigh Rd Montgomery, AL | 3.0 | 2.0 | 1105 | $850 | $0.77 | 44d | 1 | 0.50mi |
| 4590 Troy Hwy Montgomery, AL | 2.0–3.0 | 2.0 | 1330 | $1,299 | $0.98 | 14d | 1 | 0.79mi |
| 4611 Virginia Loop Rd Montgomery, AL | 3.0 | 1.0 | 1029 | $1,195 | $1.16 | 21d | 1 | 1.18mi |
| 3231 Virginia Pines Ln Montgomery, AL | 2.0 | 2.0 | 1068 | $800 | $0.75 | 44d | 1 | 1.21mi |
| 4604 Virginia Loop Rd Montgomery, AL | 1.0–2.0 | 1.0–2.0 | 810 | $895 | $1.10 | 44d | 1 | 1.26mi |
Listing history 19 events
-
2026-06-18days on market $89,900 Active 69 DOM
-
2026-06-17days on market $89,900 Active 68 DOM
-
2026-06-16days on market $89,900 Active 67 DOM
-
2026-06-15days on market $89,900 Active 66 DOM
-
2026-06-14days on market $89,900 Active 64 DOM
-
2026-06-13days on market $89,900 Active 63 DOM
-
2026-06-10days on market $89,900 Active 61 DOM
-
2026-06-09days on market $89,900 Active 60 DOM
-
2026-06-08days on market $89,900 Active 59 DOM
-
2026-06-07days on market $89,900 Active 58 DOM
-
2026-06-03days on market $89,900 Active 54 DOM
-
2026-06-02days on market $89,900 Active 53 DOM
-
2026-06-01days on market $89,900 Active 52 DOM
-
2026-05-31days on market $89,900 Active 51 DOM
-
2026-05-30days on market $89,900 Active 50 DOM
-
2026-04-10$89,900 Active 486-char remark
Show marketing remark (486 chars)
This beautiful 3-bedroom, 2-bath home is the perfect starter home and is move-in ready. The interior features new countertops, stylish vinyl plank flooring, fresh paint, updated fixtures, and new carpet in all bedrooms. The home has been well maintained and offers a clean, modern feel throughout. Outside, you’ll find a large backyard that provides plenty of space for relaxing or entertaining. This home is a great opportunity for buyers looking for comfort, updates, and value.
-
2008-02-01$69,500
-
2007-08-15$69,500
-
2007-01-22$55,500
ⓘ 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
- $184 · $15/mo
- Projected year-2 tax
- $369 · $31/mo
- Expected delta
- +$185/yr (+$15/mo · 100.3%)
ⓘ 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 3/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
- Wind 8/10 Severe 80% 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
- $14,738
- − Mortgage interest
- −$5,036
- − Property taxes
- −$184
- − Insurance
- −$450
- − Repairs & maintenance
- −$1,179
- − Management
- −$1,179
- − Depreciation
- −$2,615
- Taxable income
- $4,096
- Est. tax owed @ 24.0%
- −$983
- After-tax cash flow
- $4,369/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
- Montgomery County
- NCES district ID
- 0102430
- Math proficiency
- 9% ▼ -21.00%
- Reading proficiency
- 31% ▼ -1.00%
- Median HH income
- $43,902
- Composite
- 17.24/100
- National rank
- #9093
- State rank
- #106 of 129 in AL
Livability — Montgomery
- Score
- 65/100
- State rank
- #138
- US rank
- #13416
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Montgomery, AL
- County
- Montgomery County · 190,016 people
- City population
- 175,913
- Metro
- Montgomery, AL
- Population (ZIP)
- 45,250
- Household income
- $55,160
- Rent vs Own
- Severe rent burden
- 2786.0
Population outlook (Montgomery County) Hauer SSP2
- Today (2025)
- 224,008 people
- By 2030
- 221,460 · -1.1%
- By 2040
- 214,179 · -4.4%
- By 2050
- 204,912 · -8.5%
- By 2075
- 177,821 · -20.6%
- By 2100
- 145,134 · -35.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (80%)
- Race & ethnicity
- Black 80% White 12% Two or more races 4% Asian 3% Hispanic / Latino 2%
- Common ancestry
- Italian 1%
- Foreign-born
- 5% · Canada, South Korea
- Languages at home
- 94% English-only · Spanish 2% Other Indo-European 1% Korean 1%
Political lean MEDSL · Montgomery
- 2024 margin
- Solid D (+30.7) · D 64.8% · R 34.1% · Other 1.1%
- 2008→2024 swing
- +11.5pp toward D · 2008: 19.2pp · 2024: 30.7pp
- All cycles
- 2024: D+30.7 2020: D+31.5 2016: D+26.2 2012: D+24.3 2008: D+19.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -16.31%
- Current HPI
- 151.8598
- Rent YoY
- ▲ 5.65%
- Metro
- Montgomery, AL
- State GDP YoY
- ▲ 2.94%
- F500 in state
- 4
Industry mix (Fortune 500 HQ in AL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Financial Services | 1 | $8B |
|
||
| Healthcare | 1 | $5B |
|
||
Price history
+62.0% since first listed4 events — show timeline
- 2026-04-10 Listed $89,900 MAAR
- 2008-02-01 Listed $69,500 MAAR
- 2007-08-15 Listed $69,500 MAAR
- 2007-01-22 Listed $55,500 MAAR
Property tax history
+1.2%/yrLatest (2025): $184 · +8.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…