CashFlowRE
Sign in Sign up
6216 South Hampton Dr
C+ Composite 60.05
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

6216 South Hampton Dr · Montgomery, AL 36116
3 bd · 1.0 ba · 956 sqft · SingleFamily public records · 69 Days on market
Built 1989 0.32 ac lot $94/sqft · 30% above area Est $69k · 30% over

🖨 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

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/1.0-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.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. 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?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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

5-year hold
IRR
16.4%
Equity multiple
1.68×
Total profit
$17,160
Equity at exit
$13,404
10-year hold
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
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

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

Break-even rent $664
Max offer price $89,900
Occupancy floor 59%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $89,900 Active 69 DOM
  2. 2026-06-17
    days on market $89,900 Active 68 DOM
  3. 2026-06-16
    days on market $89,900 Active 67 DOM
  4. 2026-06-15
    days on market $89,900 Active 66 DOM
  5. 2026-06-14
    days on market $89,900 Active 64 DOM
  6. 2026-06-13
    days on market $89,900 Active 63 DOM
  7. 2026-06-10
    days on market $89,900 Active 61 DOM
  8. 2026-06-09
    days on market $89,900 Active 60 DOM
  9. 2026-06-08
    days on market $89,900 Active 59 DOM
  10. 2026-06-07
    days on market $89,900 Active 58 DOM
  11. 2026-06-03
    days on market $89,900 Active 54 DOM
  12. 2026-06-02
    days on market $89,900 Active 53 DOM
  13. 2026-06-01
    days on market $89,900 Active 52 DOM
  14. 2026-05-31
    days on market $89,900 Active 51 DOM
  15. 2026-05-30
    days on market $89,900 Active 50 DOM
  16. 2026-04-10
    listed $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.

  17. 2008-02-01
    listed $69,500
  18. 2007-08-15
    listed $69,500
  19. 2007-01-22
    listed $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
combined federal + state — saved on this device
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

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

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
50.8% rent · 49.2% 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

Price history

+62.0% since first listed
4 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%/yr

Latest (2025): $184 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…