CashFlowRE
Sign in Sign up
367 Sage Ave S
C Composite 59.38
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 +20.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.5/10.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$190,000

367 Sage Ave S · Mobile, AL 36606
3 bd · 2.0 ba · 2,112 sqft · SingleFamily public records · 126 Days on market
Built 1964 0.30 ac lot $90/sqft · 22% below area Est $251k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 367 South Sage Ave. This house sits on a corner lot close to everything. Schools, Shopping, Mall's and Interstate. Large laundry room, Formal Dining and Living Room and a good sized Den. Bedrooms are spacious. Covered parking in the rear with a porch on the front and back. Please call your favorite Realtor today for a personal tour. May be subject to the Alabama One Year Right of Redemption.

Key facts

  • Porch on the front
  • Formal dining
  • Covered parking

Tags

CORNER LOTLARGE LAUNDRY ROOMFORMAL DININGGOOD SIZED DENCOVERED PARKINGPORCH ON THE FRONT

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 $190k.

Deal economics

  • At list price, monthly cash flow is $265 ($3k/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 $180k (5.2% below list).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 rising fast (+5.1%/yr); 174 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($51k/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 $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

  • It's been on market 126 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $140k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 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 1964 — 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 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?
  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
0.95%
Cap rate
7.97%
Cash-on-cash
5.99%
DSCR
1.27
GRM
8.8

CMA / ARV

ARV (median comp)
$251,087
List price
$190,000
Delta
-24.33%
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
504 Barksdale Dr W 0.29mi 4/2.5 (+1) 2,000 (-5%) 0mo $280,000 $140 70
320 Hadrian St 0.34mi 4/3.0 (+1) 2,139 (+1%) 5mo $215,000 $101 69
919 Grant Park Dr 0.23mi 3/2.0 1,846 (-13%) 6mo $290,000 $157 64
2761 Barksdale Dr N 0.39mi 4/2.0 (+1) 2,154 (+2%) 12mo $270,500 $126 63
420 Pennington Cir 0.22mi 4/2.5 (+1) 2,261 (+7%) 11mo $255,000 $113 62
255 Berkley Ct 0.41mi 3/2.0 2,352 (+11%) 1mo $268,000 $114 61
2762 Marcelus Dr 0.45mi 3/2.0 1,846 (-13%) 5mo $225,000 $122 54
931 Grant Park Dr 0.21mi 3/2.0 1,812 (-14%) 16mo $311,500 $172 53
2615 Walton Ave 0.67mi 4/2.5 (+1) 2,172 (+3%) 7mo $265,000 $122 51
2754 Brierwood Dr 0.66mi 3/2.0 1,866 (-12%) 1mo $252,000 $135 49
2774 N Grafhill Dr 0.60mi 3/2.5 1,918 (-9%) 9mo $248,000 $129 47
274 Walton Ave W 0.64mi 4/2.0 (+1) 1,900 (-10%) 9mo $210,000 $111 40

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 · 5.06% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-10,144
Equity at exit
$28,330
10-year hold
IRR
6.7%
Equity multiple
1.54×
Total profit
$28,964
Equity at exit
$16,428

Cash invested: $53,200 (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 36606

Rents YoY
5.1%
Active inventory
174
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,802 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$82 /mo · $990/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$265

Break-even live

Break-even rent $1,466
Max offer price $190,000
Occupancy floor 80%

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
$47,500
Closing costs
$5,700
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
315 Hadrian St Mobile, AL 3.0 2.0 1843 $1,800 $0.98 43d 1 0.32mi
418 Durande Dr Mobile, AL 3.0 2.0 1456 $1,350 $0.93 13d 1 0.50mi
2861 Ralston Rd Mobile, AL 3.0 2.0 1617 $1,650 $1.02 43d 1 0.57mi
2861 Potter Dr Unit 1043844P Mobile, AL 3.0 2.0 1496 $2,492 $1.67 21d 1 0.63mi
2863 Potter Dr Unit 1043693P Mobile, AL 4.0 2.0 1496 $3,049 $2.04 13d 1 0.63mi
150 Dunn Ave Mobile, AL 3.0 2.0 1455 $1,250 $0.86 21d 1 0.79mi
713 Iris Ave Mobile, AL 3.0 1.0 1617 $1,300 $0.80 21d 1 0.93mi
412 Pinehill Dr Mobile, AL 2.0 2.0 2000 $2,450 $1.23 13d 1 0.99mi
3661 Airport Blvd Mobile, AL 1.0–3.0 1.0–2.5 1187 $1,621 $1.37 13d 24 1.03mi
618 Clarke St Mobile, AL 3.0 1.0 1427 $1,200 $0.84 43d 1 1.27mi
146 Yester Oaks Dr Mobile, AL 1.0–3.0 1.0–2.5 1203 $1,596 $1.33 13d 12 1.40mi

Listing history 14 events

  1. 2026-06-09
    status $190,000 Pending 126 DOM
  2. 2026-06-08
    days on market $190,000 Active 126 DOM
  3. 2026-06-07
    days on market $190,000 Active 125 DOM
  4. 2026-06-05
    days on market $190,000 Active 122 DOM
  5. 2026-06-03
    days on market $190,000 Active 121 DOM
  6. 2026-06-02
    days on market $190,000 Active 120 DOM
  7. 2026-06-01
    days on market $190,000 Active 119 DOM
  8. 2026-05-31
    days on market $190,000 Active 118 DOM
  9. 2026-05-30
    days on market $190,000 Active 117 DOM
  10. 2026-05-08
    price $190,000 412-char remark
    Show marketing remark (412 chars)

    Welcome to 367 South Sage Ave. This house sits on a corner lot close to everything. Schools, Shopping, Mall's and Interstate. Large laundry room, Formal Dining and Living Room and a good sized Den. Bedrooms are spacious. Covered parking in the rear with a porch on the front and back. Please call your favorite Realtor today for a personal tour. May be subject to the Alabama One Year Right of Redemption.

  11. 2026-04-06
    price $200,000 412-char remark
    Show marketing remark (412 chars)

    Welcome to 367 South Sage Ave. This house sits on a corner lot close to everything. Schools, Shopping, Mall's and Interstate. Large laundry room, Formal Dining and Living Room and a good sized Den. Bedrooms are spacious. Covered parking in the rear with a porch on the front and back. Please call your favorite Realtor today for a personal tour. May be subject to the Alabama One Year Right of Redemption.

  12. 2026-02-27
    price $210,000 412-char remark
    Show marketing remark (412 chars)

    Welcome to 367 South Sage Ave. This house sits on a corner lot close to everything. Schools, Shopping, Mall's and Interstate. Large laundry room, Formal Dining and Living Room and a good sized Den. Bedrooms are spacious. Covered parking in the rear with a porch on the front and back. Please call your favorite Realtor today for a personal tour. May be subject to the Alabama One Year Right of Redemption.

  13. 2026-02-02
    listed $230,000 Active 412-char remark
    Show marketing remark (412 chars)

    Welcome to 367 South Sage Ave. This house sits on a corner lot close to everything. Schools, Shopping, Mall's and Interstate. Large laundry room, Formal Dining and Living Room and a good sized Den. Bedrooms are spacious. Covered parking in the rear with a porch on the front and back. Please call your favorite Realtor today for a personal tour. May be subject to the Alabama One Year Right of Redemption.

  14. 2018-06-20
    soldstatus $140,203

ⓘ 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
$990 · $82/mo
Projected year-2 tax
$990 · $82/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 10/10 Extreme 7 d/yr ≥105°F today · 21 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
$21,621
− Mortgage interest
−$10,643
− Property taxes
−$990
− Insurance
−$950
− Repairs & maintenance
−$1,730
− Management
−$1,730
− Depreciation
−$5,527
Taxable income
$52
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$12
After-tax cash flow
$3,172/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)
18,728
Household income
$51,303
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
999.0

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
Majority Black (56%)
Race & ethnicity
Black 56% White 37% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Italian 2% Scottish 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -232.19%
Current HPI
145.9025
Rent YoY
▲ 5.06%
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

+35.5% since first listed
5 events — show timeline
  • 2026-05-08 Price Changed $190,000 GCMLS AL
  • 2026-04-06 Price Changed $200,000 GCMLS AL
  • 2026-02-27 Price Changed $210,000 GCMLS AL
  • 2026-02-02 Listed $230,000 GCMLS AL
  • 2018-06-20 Sold (Public Records) $140,203 Public Records

Property tax history

-6.8%/yr

Latest (2025): $990 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…