CashFlowRE
Sign in Sign up
4203 Arcturus Ln
C- Composite 52.92
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 +19.1/30.0
  • ARV discount +12.8/15.0
  • DSCR +6.0/10.0
  • 1% rule +3.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$185,195

4203 Arcturus Ln · Mobile, AL 36693
4 bd · 1.5 ba · 1,549 sqft · SingleFamily public records · 8 Days on market
Built 1960 0.54 ac lot $120/sqft · 12% below area Est $210k · 12% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

This Property is listed as a VRM (Value Range Marketing). The Seller will entertain offers between $185,000 and $195,000. * * * Welcome home to this well-maintained 4-bedroom, 1.5-bath home in Skyland Park! Designed for both everyday living and entertaining, this property offers a comfortable and functional layout. Recent updates include fresh interior paint, a new roof, and stylish granite countertops in both the kitchen and bathroom, creating a cohesive and modern feel throughout. Inside, you’ll find a spacious living area that flows into the dining space, creating an open, inviting atmosphere. The kitchen offers ample cabinet and countertop space, perfect for meal prep and ga

Key facts

  • Spacious living area
  • Convenient access
  • Granite countertops

Tags

NEW ROOFGRANITE COUNTERTOPSSPACIOUS LIVING AREAESTABLISHED NEIGHBORHOODCONVENIENT ACCESS

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Electricity available (110 volts); Water available; Public sewer
  • Home design: Single-family residential property; Brick (3 sides) construction
  • Construction: Built in 1960; Slab foundation; Shingle roof
  • Exterior features: Back yard fencing; No additional exterior features listed; Property has a view

Interior

  • Kitchen: Electric range
  • Bedrooms: 4 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features

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/1.5-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/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 $165k (10.8% below list).
  • Recommended offer: $165k (10.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 4.9% in Mobile — 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 75/100 on livability (#20 in AL, #4,262 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D-, crime F, employment D-.
  • Mobile County (urban): math 15% / reading 39% proficiency, ranked #81 of 129 in AL (top 63%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 144 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

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 $165,222 (10.8% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.89%
Cap rate
7.57%
Cash-on-cash
4.55%
DSCR
1.20
GRM
9.3

CMA / ARV

ARV (median comp)
$209,770
List price
$185,195
Delta
-11.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4203 Arcturus Ln 0.00mi 4/1.5 1,549 (0%) 1mo $189,000 $122 100
4160 Aldebaran Way 0.05mi 3/2.0 (-1) 1,719 (+11%) 1mo $127,500 $74 72
1226 Barcelona Dr 0.40mi 3/2.0 (-1) 1,614 (+4%) 1mo $239,500 $148 66
4158 Highway 90 Dr 0.23mi 3/1.0 (-1) 1,688 (+9%) 1mo $183,000 $108 66
1409 ALTAIR Ln 0.32mi 3/2.0 (-1) 1,689 (+9%) 2mo $295,000 $175 61
4270 Taurus Dr 0.21mi 3/2.0 (-1) 1,746 (+13%) 6mo $218,000 $125 57
1208 Sudan St 0.49mi 3/2.0 (-1) 1,386 (-10%) 4mo $160,100 $116 49
2359 Demetropolis Rd 0.67mi 4/1.5 1,344 (-13%) 2mo $78,000 $58 45
4117 Beacon Ln 0.63mi 3/2.0 (-1) 1,721 (+11%) 7mo $279,900 $163 39
5032 Brookfield Dr N 0.72mi 3/1.5 (-1) 1,336 (-14%) 1mo $185,000 $138 37
3155 Maudelayne Dr E 0.68mi 3/2.0 (-1) 1,770 (+14%) 6mo $155,000 $88 33
4254 Spring Valley Dr S 0.73mi 3/2.0 (-1) 1,781 (+15%) 4mo $228,000 $128 31

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 · 0.24% rent growth · sell at horizon

5-year hold
IRR
-12.0%
Equity multiple
0.58×
Total profit
$-22,028
Equity at exit
$27,613
10-year hold
IRR
-7.1%
Equity multiple
0.60×
Total profit
$-20,715
Equity at exit
$16,012

Cash invested: $51,855 (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 36693

Home prices YoY
-28.1%
Rents YoY
0.2%
Active inventory
144
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,652 high interval (Pro) →
Mortgage (P&I)
$971
Tax from tax record
$60 /mo · $723/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$197

Break-even live

Break-even rent $1,403
Max offer price $185,195
Occupancy floor 83%

Sensitivity live

Price -10% $302 -5% $249 +0% $197 +5% $144 +10% $92
Rent -10% $66 -5% $131 +0% $197 +5% $262 +10% $327
Rate -1.0pp $290 -0.5pp $244 base $197 +0.5pp $149 +1.0pp $100

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
$46,299
Closing costs
$5,556
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4861 Woodcliff Dr N Mobile, AL 3.0 2.0 1610 $1,300 $0.81 45d 1 0.28mi
4273 Vega Dr Mobile, AL 3.0 1.5 1300 $1,600 $1.23 45d 1 0.37mi
4361 Montclair Cir E Mobile, AL 3.0 2.0 1456 $1,700 $1.17 45d 1 0.83mi
2754 Seaton Ct Mobile, AL 3.0 2.5 1640 $1,950 $1.19 15d 1 0.95mi
1611 Rochelle St Mobile, AL 3.0 2.0 1085 $1,650 $1.52 22d 1 1.03mi
4950 Government Blvd Mobile, AL 1.0–4.0 1.0–2.5 1225 $1,483 $1.21 15d 7 1.29mi
713 Raines Dr Mobile, AL 4.0 2.0 1600 $1,858 $1.16 15d 1 1.32mi
4017 Cottage Hill Rd Mobile, AL 3.0 2.5 1616 $1,495 $0.93 45d 1 1.36mi
4017 Cottage Hill Rd #69 Mobile, AL 3.0 2.5 1616 $1,495 $0.93 22d 1 1.36mi
4213 Malibar Dr Mobile, AL 3.0 1.0 1100 $1,458 $1.33 22d 1 1.38mi
4242 Marmora Dr Mobile, AL 3.0 1.5 1053 $1,500 $1.42 45d 1 1.38mi
4077 Lancewood Dr S Mobile, AL 4.0 1.0 1283 $1,600 $1.25 45d 1 1.42mi
654 Ynestra Dr Mobile, AL 3.0 1.5 1134 $1,300 $1.15 15d 1 1.50mi

Listing history 3 events

  1. 2026-05-05
    status Pending 1109-char remark
  2. 2026-04-27
    listed $185,195 Active 1109-char remark
  3. 2025-12-12
    soldstatus $58,000

ⓘ 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
$723 · $60/mo
Projected year-2 tax
$759 · $63/mo
Expected delta
+$37/yr (+$3/mo · 5.1%)

ⓘ 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 9/10 Extreme 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$19,827
− Mortgage interest
−$10,374
− Property taxes
−$723
− Insurance
−$926
− Repairs & maintenance
−$1,586
− Management
−$1,586
− Depreciation
−$5,387
Taxable loss
−$756
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$181
After-tax cash flow
$2,542/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
Mobile County
NCES district ID
0102370
Math proficiency
15% ▼ -28.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$42,455
Composite
22.9/100
National rank
#8002
State rank
#81 of 129 in AL

Livability — Mobile

Score
75/100
State rank
#20
US rank
#4262

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobile, AL
County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
18,726
Household income
$68,933
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
498.0

Population outlook (Mobile County) Hauer SSP2

Today (2025)
415,303 people
By 2030
411,755 · -0.9%
By 2040
399,670 · -3.8%
By 2050
382,616 · -7.9%
By 2075
337,353 · -18.8%
By 2100
283,391 · -31.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 23% Hispanic / Latino 5% Asian 4% Two or more races 4%
Common ancestry
Slovak 4% Italian 3% Serbian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
90% English-only · Spanish 4% Tagalog/Filipino 2% Vietnamese 1%

Political lean MEDSL · Mobile

2024 margin
R (+16.4) · D 41.3% · R 57.7%
2008→2024 swing
-7.7pp toward R · 2008: -8.7pp · 2024: -16.4pp
All cycles
2024: R+16.4 2020: R+11.9 2016: R+13.9 2012: R+9.3 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.22%
Current HPI
182.6406
Rent YoY
▲ 0.24%
Metro
Mobile, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+225.9% since first listed
4 events — show timeline
  • 2026-06-04 Sold (MLS) $189,000 GCMLS AL
  • 2026-05-05 Pending GCMLS AL
  • 2026-04-27 Listed $185,195 GCMLS AL
  • 2025-12-12 Sold (Public Records) $58,000 Public Records

Property tax history

-11.1%/yr

Latest (2025): $723 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…