CashFlowRE
Sign in Sign up
1618 S Parkview Dr
C Composite 55.09
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 +22.9/30.0
  • ARV discount +8.7/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.4/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$265,000

1618 S Parkview Dr · Montgomery, AL 36117
3 bd · 2.0 ba · 1,733 sqft · SingleFamily public records · 54 Days on market
Built 2001 0.30 ac lot $153/sqft · at area comps Est $272k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in beautiful Halcyon Meadows, this house has architectural details that draws attention! The welcoming foyer is large and has pretty tiled flooring which leads to an expansive, comfortable family room containing a warm fireplace and crowned by an attractive trey ceiling with beautiful molding. The exquisite formal dining room has crown molding, trey ceiling and pretty chair railing. The kitchen has plenty of cabinet space and a pantry! The open design is great for visiting while cooking favorite dishes! The breakfast nook is surrounded by windows adding plenty of natural light and facing a pretty, shaded back yard. All the appliances, including the refrigerator, remain! The master bedroom is roomy and has an attractive trey ceiling and has the "feel" of coziness and comfort. The master bathroom has a double vanity, garden tub, separate tiled shower, and large closet! The guest bedrooms are on the other side of the house (mother-in-law plan) and are so comfortable. With an open and inviting floor plan this home offers space and is comfortable and relaxing. The back yard has a patio fire up the grill!) as well nice shade and room for play. It is fully fenced with a BRAND NEW privacy fence and gates on both sides. This pretty home is close to shopping at East Chase, the interstate, many restaurants, places of worship, parks and so much more.

Key facts

  • 0.3 acre lot
  • 2 garage spots
  • Built 2001

Property features AI

Exterior

  • Parking: Attached 2-car garage; Driveway; Garage with door opener; Parking pad(s) (2)
  • Security: Security system; Fire alarm
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; High-speed internet available
  • Home design: Single-story home; Brick construction; Slab foundation; Public road frontage on a paved road; Lot in a subdivision (approx. 0.3 acre, 78' x 165' x 75' x 165')
  • Construction: Built per public records; Brick exterior
  • Exterior features: Fully fenced yard with privacy fencing; Covered porch; Patio

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric oven; Microwave; Disposal; Refrigerator; Smooth cooktop; Electric water heater
  • Bedrooms: Bedrooms located on the first floor
  • Flooring: Plank flooring; Tile flooring; Vinyl flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning (electric)
  • Interior features: Tray ceilings; Carbon monoxide detector; Double vanity; Garden/Roman tub; High ceilings; Pull-down attic stairs; Separate shower; Walk-in closets; Window treatments; Programmable thermostat; Blinds; Double-pane windows
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry on the first floor

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/2.0-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $265k).
  • Recommended offer: $257k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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 (+3.0%/yr); 407 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 460 units permitted in Montgomery County in 2024 (37 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 25y 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.
  • Current owner paid $230k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $257,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.04%
Cap rate
8.41%
Cash-on-cash
7.54%
DSCR
1.34
GRM
8.0

CMA / ARV

ARV (median comp)
$272,415
List price
$265,000
Delta
-2.72%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8211 Greyfield Dr 0.16mi 3/2.0 1,784 (+3%) 1mo $289,900 $163 87
8119 Greyfield Dr 0.10mi 3/2.0 1,784 (+3%) 9mo $255,000 $143 83
8243 Lochwood Dr 0.13mi 3/2.0 1,826 (+5%) 9mo $250,000 $137 77
8209 Phyllis Ct 0.45mi 3/2.0 1,822 (+5%) 3mo $245,000 $134 68
8469 Witham Way 0.45mi 3/2.0 1,815 (+5%) 9mo $395,000 $218 63
2745 Halcyon Downs Loop 0.54mi 3/2.0 1,617 (-7%) 2mo $235,000 $145 62
2533 Halcyon Downs Loop 0.61mi 3/2.0 1,649 (-5%) 2mo $215,000 $130 62
1664 Prairie Ln 0.71mi 3/2.0 1,790 (+3%) 2mo $226,500 $127 59
6536 Monmouth Mews 0.50mi 3/2.0 1,895 (+9%) 4mo $240,000 $127 58
2229 Halcyon Downs Loop 0.51mi 3/2.0 1,581 (-9%) 4mo $200,000 $127 58
2300 Brookstone Dr 0.55mi 3/2.0 1,991 (+15%) 3mo $270,000 $136 47
1636 Prairie Ln 0.69mi 3/2.5 1,926 (+11%) 2mo $257,000 $133 45

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 · 2.99% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.82×
Total profit
$-13,297
Equity at exit
$39,512
10-year hold
IRR
4.8%
Equity multiple
1.36×
Total profit
$26,415
Equity at exit
$22,912

Cash invested: $74,200 (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 36117

Home prices YoY
-20.0%
Rents YoY
3.0%
Active inventory
407
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,749 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$205 /mo · $2,465/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$577
Net cashflow
$466

Break-even live

Break-even rent $2,159
Max offer price $265,000
Occupancy floor 78%

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
$66,250
Closing costs
$7,950
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6536 Monmouth Mews Unit 1533650P Montgomery, AL 3.0 2.0 1894 $4,714 $2.49 20d 1 0.50mi
2229 Halcyon Downs Loop Unit 1525028P Montgomery, AL 3.0 2.0 1571 $5,675 $3.61 13d 1 0.52mi
6509 Enfield Mews Unit 1471753P Montgomery, AL 4.0 2.0 1969 $4,686 $2.38 13d 1 0.53mi
8636 Harvest Ridge Dr Montgomery, AL 3.0 2.0 2216 $2,100 $0.95 13d 1 1.08mi
8636 Harvest Ridge Dr Montgomery, AL 3.0 2.0 2216 $2,200 $0.99 20d 1 1.08mi
8700 Seaton Blvd Montgomery, AL 1.0–3.0 1.0–2.0 1081 $1,864 $1.72 13d 35 1.11mi
8706 Twelve Oaks Ln Montgomery, AL 3.0 2.0 2050 $2,100 $1.02 20d 1 1.12mi
7448 Pinnacle Pt Montgomery, AL 3.0 2.0 1581 $2,000 $1.27 43d 1 1.19mi
7528 Pinnacle Ct Montgomery, AL 3.0 2.0 1607 $1,850 $1.15 43d 1 1.27mi
8462 Eastchase Pkwy Montgomery, AL 1.0–3.0 1.0–2.0 1015 $1,796 $1.77 13d 17 1.38mi

Listing history 33 events

  1. 2026-06-19
    status $265,000 Pending 54 DOM
  2. 2026-06-18
    days on market $265,000 Contingent 54 DOM
  3. 2026-06-17
    days on market $265,000 Contingent 53 DOM
  4. 2026-06-16
    days on market $265,000 Contingent 52 DOM
  5. 2026-06-15
    days on market $265,000 Contingent 51 DOM
  6. 2026-06-14
    days on market $265,000 Contingent 49 DOM
  7. 2026-06-13
    days on market $265,000 Contingent 48 DOM
  8. 2026-06-10
    days on market $265,000 Contingent 46 DOM
  9. 2026-06-09
    days on market $265,000 Contingent 45 DOM
  10. 2026-06-08
    days on market $265,000 Contingent 44 DOM
  11. 2026-06-07
    days on market $265,000 Contingent 43 DOM
  12. 2026-06-03
    statusdays on market $265,000 Contingent 39 DOM
  13. 2026-06-02
    days on market $265,000 Active 38 DOM
  14. 2026-06-01
    days on market $265,000 Active 37 DOM
  15. 2026-05-31
    days on market $265,000 Active 36 DOM
  16. 2026-05-30
    days on market $265,000 Active 35 DOM
  17. 2026-05-12
    status Active 1753-char remark
  18. 2026-04-28
    historical Contingent 1753-char remark
  19. 2026-04-25
    listed $265,000 Active 1753-char remark
  20. 2022-10-13
    soldstatus $229,900
  21. 2022-10-13
    soldstatus $229,900
  22. 2022-10-10
    soldstatus $229,900 1379-char remark
    Show marketing remark (1379 chars)

    Located in beautiful Halcyon Meadows, this house has architectural details that draws attention! The welcoming foyer is large and has pretty tiled flooring which leads to an expansive, comfortable family room containing a warm fireplace and crowned by an attractive trey ceiling with beautiful molding. The exquisite formal dining room has crown molding, trey ceiling and pretty chair railing. The kitchen has plenty of cabinet space and a pantry! The open design is great for visiting while cooking favorite dishes! The breakfast nook is surrounded by windows adding plenty of natural light and facing a pretty, shaded back yard. All the appliances, including the refrigerator, remain! The master bedroom is roomy and has an attractive trey ceiling and has the "feel" of coziness and comfort. The master bathroom has a double vanity, garden tub, separate tiled shower, and large closet! The guest bedrooms are on the other side of the house (mother-in-law plan) and are so comfortable. With an open and inviting floor plan this home offers space and is comfortable and relaxing. The back yard has a patio fire up the grill!) as well nice shade and room for play. It is fully fenced with a BRAND NEW privacy fence and gates on both sides. This pretty home is close to shopping at East Chase, the interstate, many restaurants, places of worship, parks and so much more.

  23. 2022-09-09
    listed $229,900 1379-char remark
    Show marketing remark (1379 chars)

    Located in beautiful Halcyon Meadows, this house has architectural details that draws attention! The welcoming foyer is large and has pretty tiled flooring which leads to an expansive, comfortable family room containing a warm fireplace and crowned by an attractive trey ceiling with beautiful molding. The exquisite formal dining room has crown molding, trey ceiling and pretty chair railing. The kitchen has plenty of cabinet space and a pantry! The open design is great for visiting while cooking favorite dishes! The breakfast nook is surrounded by windows adding plenty of natural light and facing a pretty, shaded back yard. All the appliances, including the refrigerator, remain! The master bedroom is roomy and has an attractive trey ceiling and has the "feel" of coziness and comfort. The master bathroom has a double vanity, garden tub, separate tiled shower, and large closet! The guest bedrooms are on the other side of the house (mother-in-law plan) and are so comfortable. With an open and inviting floor plan this home offers space and is comfortable and relaxing. The back yard has a patio fire up the grill!) as well nice shade and room for play. It is fully fenced with a BRAND NEW privacy fence and gates on both sides. This pretty home is close to shopping at East Chase, the interstate, many restaurants, places of worship, parks and so much more.

  24. 2018-05-18
    listed $179,000
  25. 2015-07-27
    soldstatus $333,500
  26. 2015-07-24
    soldstatus $165,000
  27. 2014-07-01
    listed $167,000
  28. 2005-10-28
    soldstatus $185,000
  29. 2005-09-30
    listed $185,000
  30. 2004-11-23
    soldstatus $169,750
  31. 2004-09-27
    listed $179,900
  32. 2001-07-30
    soldstatus $160,000
  33. 2001-04-13
    listed $162,000

ⓘ 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
$2,465 · $205/mo
Projected year-2 tax
$2,465 · $205/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$32,991
− Mortgage interest
−$14,844
− Property taxes
−$2,465
− Insurance
−$1,325
− Repairs & maintenance
−$2,639
− Management
−$2,639
− Depreciation
−$7,709
Taxable income
$1,370
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$329
After-tax cash flow
$5,268/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)
53,172
Household income
$74,720
Rent vs Own
36.9% rent · 63.1% own
Severe rent burden
1742.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 53% White 34% Asian 8% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Italian 1% Slovak 1% Lithuanian 1%
Foreign-born
9% · South Korea, Canada, China
Languages at home
90% English-only · Korean 4% Spanish 3% Other Indo-European 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
▼ -37.24%
Current HPI
148.7728
Rent YoY
▲ 2.99%
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

+63.6% since first listed
19 events — show timeline
  • 2026-06-19 Pending MAAR
  • 2026-06-03 Contingent MAAR
  • 2026-05-12 Relisted MAAR
  • 2026-04-28 Contingent MAAR
  • 2026-04-25 Listed $265,000 MAAR
  • 2022-10-13 Sold (Public Records) $229,900 Public Records
  • 2022-10-13 Sold (Public Records) $229,900 Public Records
  • 2022-10-10 Sold (MLS) $229,900 MAAR
  • 2022-09-09 Listed $229,900 MAAR
  • 2018-05-18 Listed $179,000 MAAR
  • 2015-07-27 Sold (Public Records) $333,500 Public Records
  • 2015-07-24 Sold (MLS) $165,000 MAAR
  • 2014-07-01 Listed $167,000 MAAR
  • 2005-10-28 Sold (MLS) $185,000 MAAR
  • 2005-09-30 Listed $185,000 MAAR
  • 2004-11-23 Sold (MLS) $169,750 MAAR
  • 2004-09-27 Listed $179,900 MAAR
  • 2001-07-30 Sold (MLS) $160,000 MAAR
  • 2001-04-13 Listed $162,000 MAAR

Property tax history

+12.9%/yr

Latest (2025): $2,465 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…