CashFlowRE
Sign in Sign up
1301 Furnie Folks Rd
C- Composite 50.62
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 +16.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.7/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.4/10.0
  • Schools +3.1/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,990

1301 Furnie Folks Rd · Webb, AL 36376
4 bd · 3.0 ba · 2,560 sqft · Manufactured public records · 169 Days on market
Built 2008 0.81 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2500 sqft mobile home on 0.81 acre. Comes with 4bd/3ba family room, living room and a home office, split floor plan, wood burning fireplace, honeywell thermostat ( you can adjust from you phone), all rooms are vary spacious, Fiber internet available through C Spire, 24x 36 enclosed out building with a 12x24 covered patio and fenced back yard.

Key facts

  • Honeywell thermostat
  • Fiber internet
  • Family room

Tags

FAMILY ROOMHOME OFFICEWOOD BURNING FIREPLACEHONEYWELL THERMOSTATFIBER INTERNETENCLOSED OUT BUILDING

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/3.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $69 ($828/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 $131k (6.3% below list).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#292 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A; Watch: schools D+, health & safety D, amenities F.
  • Houston County (rural): math 25% / reading 49% proficiency, ranked #38 of 129 in AL (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 8 active listings in the ZIP; 463 units permitted in Houston County in 2024 (96 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($968 loan paydown + $5k appreciation (3.4% local appreciation)).
  • Houston County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.4% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 169 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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, 99% 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 $123,191 (12.0% below list)

Questions for the listing agent

  1. It's been on market 169 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  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
0.94%
Cap rate
6.88%
Cash-on-cash
2.11%
DSCR
1.09
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.43% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.6%
Equity multiple
1.62×
Total profit
$24,464
Equity at exit
$66,333
10-year hold
IRR
12.7%
Equity multiple
2.97×
Total profit
$77,101
Equity at exit
$104,942

Cash invested: $39,197 (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 36376

Home prices YoY
2.1%
Active inventory
8
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,312 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$69

Break-even live

Break-even rent $1,225
Max offer price $139,990
Occupancy floor 90%

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
$34,998
Closing costs
$4,200
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 21 events

  1. 2026-06-19
    days on market $139,990 Active 169 DOM
  2. 2026-06-18
    days on market $139,990 Active 168 DOM
  3. 2026-06-17
    days on market $139,990 Active 167 DOM
  4. 2026-06-16
    days on market $139,990 Active 166 DOM
  5. 2026-06-15
    days on market $139,990 Active 165 DOM
  6. 2026-06-14
    days on market $139,990 Active 163 DOM
  7. 2026-06-12
    days on market $139,990 Active 162 DOM
  8. 2026-06-09
    days on market $139,990 Active 159 DOM
  9. 2026-06-08
    days on market $139,990 Active 158 DOM
  10. 2026-06-07
    days on market $139,990 Active 157 DOM
  11. 2026-06-05
    days on market $139,990 Active 154 DOM
  12. 2026-06-03
    days on market $139,990 Active 153 DOM
  13. 2026-06-02
    days on market $139,990 Active 152 DOM
  14. 2026-06-01
    days on market $139,990 Active 151 DOM
  15. 2026-05-31
    days on market $139,990 Active 150 DOM
  16. 2026-05-30
    days on market $139,990 Active 149 DOM
  17. 2026-05-18
    status Active 344-char remark
    Show marketing remark (344 chars)

    2500 sqft mobile home on 0.81 acre. Comes with 4bd/3ba family room, living room and a home office, split floor plan, wood burning fireplace, honeywell thermostat ( you can adjust from you phone), all rooms are vary spacious, Fiber internet available through C Spire, 24x 36 enclosed out building with a 12x24 covered patio and fenced back yard.

  18. 2026-05-02
    status Active 344-char remark
    Show marketing remark (344 chars)

    2500 sqft mobile home on 0.81 acre. Comes with 4bd/3ba family room, living room and a home office, split floor plan, wood burning fireplace, honeywell thermostat ( you can adjust from you phone), all rooms are vary spacious, Fiber internet available through C Spire, 24x 36 enclosed out building with a 12x24 covered patio and fenced back yard.

  19. 2026-04-23
    status Pending 344-char remark
    Show marketing remark (344 chars)

    2500 sqft mobile home on 0.81 acre. Comes with 4bd/3ba family room, living room and a home office, split floor plan, wood burning fireplace, honeywell thermostat ( you can adjust from you phone), all rooms are vary spacious, Fiber internet available through C Spire, 24x 36 enclosed out building with a 12x24 covered patio and fenced back yard.

  20. 2026-03-01
    status Active 344-char remark
    Show marketing remark (344 chars)

    2500 sqft mobile home on 0.81 acre. Comes with 4bd/3ba family room, living room and a home office, split floor plan, wood burning fireplace, honeywell thermostat ( you can adjust from you phone), all rooms are vary spacious, Fiber internet available through C Spire, 24x 36 enclosed out building with a 12x24 covered patio and fenced back yard.

  21. 2025-12-07
    listed $139,990 Active 344-char remark
    Show marketing remark (344 chars)

    2500 sqft mobile home on 0.81 acre. Comes with 4bd/3ba family room, living room and a home office, split floor plan, wood burning fireplace, honeywell thermostat ( you can adjust from you phone), all rooms are vary spacious, Fiber internet available through C Spire, 24x 36 enclosed out building with a 12x24 covered patio and fenced back yard.

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$15,744
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$1,260
− Management
−$1,260
− Depreciation
−$4,072
Taxable loss
−$1,489
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$357
After-tax cash flow
$1,186/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
Houston County
NCES district ID
0101770
Math proficiency
25% ▼ -33.00%
Reading proficiency
49% ▼ -1.00%
Median HH income
$40,530
Composite
31.01/100
National rank
#6092
State rank
#38 of 129 in AL

Livability — Webb

Score
60/100
State rank
#292
US rank
#18902

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Webb, AL
City population
2,112
Population (ZIP)
2,112

Population outlook (Houston County) Hauer SSP2

Today (2025)
110,280 people
By 2030
112,668 · +2.2%
By 2040
116,149 · +5.3%
By 2050
117,805 · +6.8%
By 2075
118,577 · +7.5%
By 2100
110,940 · +0.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 19% Two or more races 2%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
1%

Political lean MEDSL · Houston

2024 margin
Solid R (+47.8) · D 25.7% · R 73.5%
2008→2024 swing
-7.0pp toward R · 2008: -40.8pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+42.7 2016: R+47.6 2012: R+40.3 2008: R+40.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.43%
Current HPI
168.2513
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

5 events — show timeline
  • 2026-05-18 Relisted SAMLS
  • 2026-05-02 Relisted SAMLS
  • 2026-04-23 Pending SAMLS
  • 2026-03-01 Relisted SAMLS
  • 2025-12-07 Listed $139,990 SAMLS

Property tax history

+1.4%/yr

Latest (2025): $167 · -17.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…