CashFlowRE
Sign in Sign up
108 Sewell St
B- Composite 66.46
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.8/15.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$54,500

108 Sewell St · Selma, AL 36701
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 558 Days on market
Built 1953 10,454 sqft lot $76/sqft · 9% above area Est $55k · at est. ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

Key facts

  • 0.24 acre lot
  • Parking
  • Built 1953

Tags

THE WATER HEATER IS NEW

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 2-bed/1.0-bath single-family listed at $54k.

Deal economics

  • At list price, monthly cash flow is $328 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($893 rent vs $54k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% vs local median 7.5% in Selma — 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 56/100 on livability (#407 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
  • Selma City (town): math 2% / reading 23% proficiency, ranked #118 of 129 in AL (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 104 active listings in the ZIP; 7 units permitted in Dallas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $377 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Dallas County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 558 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $20k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $47,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 558 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 1953 — 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 F-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
1.64%
Cap rate
13.52%
Cash-on-cash
25.83%
DSCR
2.15
GRM
5.1

CMA / ARV

ARV (median comp)
$54,814
List price
$54,500
Delta
-0.57%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.5%
Equity multiple
1.79×
Total profit
$12,101
Equity at exit
$8,126
10-year hold
IRR
27.8%
Equity multiple
3.46×
Total profit
$37,528
Equity at exit
$4,712

Cash invested: $15,260 (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 36701

Home prices YoY
-6.3%
Active inventory
104
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$893 medium interval (Pro) →
Mortgage (P&I)
$286
Tax est. 1.5%
$68 /mo · $818/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$328

Break-even live

Break-even rent $477
Max offer price $54,500
Occupancy floor 58%

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
$13,625
Closing costs
$1,635
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 23 events

  1. 2026-06-19
    days on market $54,500 Active 558 DOM
  2. 2026-06-18
    days on market $54,500 Active 557 DOM
  3. 2026-06-17
    days on market $54,500 Active 556 DOM
  4. 2026-06-16
    days on market $54,500 Active 555 DOM
  5. 2026-06-15
    days on market $54,500 Active 554 DOM
  6. 2026-06-14
    days on market $54,500 Active 552 DOM
  7. 2026-06-12
    days on market $54,500 Active 551 DOM
  8. 2026-06-09
    days on market $54,500 Active 548 DOM
  9. 2026-06-08
    days on market $54,500 Active 547 DOM
  10. 2026-06-07
    days on market $54,500 Active 546 DOM
  11. 2026-06-07
    days on market $54,500 Active 545 DOM
  12. 2026-06-04
    days on market $54,500 Active 542 DOM
  13. 2026-06-02
    days on market $54,500 Active 541 DOM
  14. 2026-06-01
    days on market $54,500 Active 540 DOM
  15. 2026-05-31
    days on market $54,500 Active 539 DOM
  16. 2026-05-31
    days on market $54,500 Active 538 DOM
  17. 2025-12-08
    status Active 485-char remark
    Show marketing remark (485 chars)

    Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

  18. 2025-05-15
    price $54,500 485-char remark
    Show marketing remark (485 chars)

    Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

  19. 2025-03-25
    status Active 485-char remark
    Show marketing remark (485 chars)

    Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

  20. 2025-03-20
    historical Contingent 485-char remark
    Show marketing remark (485 chars)

    Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

  21. 2025-03-18
    price $64,500 485-char remark
    Show marketing remark (485 chars)

    Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

  22. 2025-02-14
    price $69,900 485-char remark
    Show marketing remark (485 chars)

    Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

  23. 2024-12-04
    listed $75,000 Active 485-char remark
    Show marketing remark (485 chars)

    Little gem on a large city lot. Come take a look at this one! Original hardwood under the carpet and flooring. Super cute front porch and covered back porch. Never worry about wood rot on the windows, they are newly installed by Window World and have a lifetime warranty. The water heater is new. The entire interior has been freshly painted. This home is just right for those wanting to have a smaller home. This one is for you! Call me or your favorite agent and come see this one!

ⓘ 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 7/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$10,710
− Mortgage interest
−$3,053
− Property taxes
−$818
− Insurance
−$272
− Repairs & maintenance
−$857
− Management
−$857
− Depreciation
−$1,585
Taxable income
$3,268
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$784
After-tax cash flow
$3,157/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
Selma City
NCES district ID
0102970
Math proficiency
2% ▼ -24.00%
Reading proficiency
23% ▼ -2.00%
Median HH income
$23,380
Composite
9.07/100
National rank
#9870
State rank
#118 of 129 in AL

Livability — Selma

Score
56/100
State rank
#407
US rank
#22550

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Selma, AL
Population (ZIP)
22,358

Population outlook (Dallas County) Hauer SSP2

Today (2025)
35,464 people
By 2030
32,631 · -8.0%
By 2040
27,246 · -23.2%
By 2050
22,691 · -36.0%
By 2075
14,867 · -58.1%
By 2100
10,285 · -71.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (69%)
Race & ethnicity
Black 69% White 28% Hispanic / Latino 2%
Common ancestry
Serbian 1% Lithuanian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Dallas

2024 margin
Solid D (+32.5) · D 65.9% · R 33.4%
2008→2024 swing
-2.0pp toward R · 2008: 34.5pp · 2024: 32.5pp
All cycles
2024: D+32.5 2020: D+37.5 2016: D+37.6 2012: D+39.7 2008: D+34.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -11.98%
Current HPI
176.6034
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

-27.3% since first listed
7 events — show timeline
  • 2025-12-08 Relisted MAAR
  • 2025-05-15 Price Changed $54,500 MAAR
  • 2025-03-25 Relisted MAAR
  • 2025-03-20 Contingent MAAR
  • 2025-03-18 Price Changed $64,500 MAAR
  • 2025-02-14 Price Changed $69,900 MAAR
  • 2024-12-04 Listed $75,000 MAAR

Property tax history

+1.7%/yr

Latest (2018): $24 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…