CashFlowRE
Sign in Sign up
1659 Hand Ave
D+ Composite 48.15
Why this score? — see what drove the D+ 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 +14.6/30.0
  • Appreciation +8.8/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • 1% rule +2.8/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$173,900

1659 Hand Ave · Prichard, AL 36612
4 bd · 2.0 ba · 2,056 sqft · SingleFamily public records · 7 Days on market
Built 1988 0.28 ac lot $85/sqft · 71% above area ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This completely renovated ranch-style single-family home features four bedrooms and one and a half bathrooms. The spacious layout includes a large living area that seamlessly connects to an open breakfast nook and dining room combination, providing ample space for both relaxation and entertainment. The den, located at the back of the house, offers direct access to the expansive rear yard, making it a perfect spot for indoor-outdoor living. One of the bedrooms is equipped with a half bath for added convenience, while two additional generously sized bedrooms are situated at the front of the home. The fourth bedroom provides versatile options, as it can be utilized as a home office, a large de

Key facts

  • Large living area
  • Expansive rear yard
  • Open breakfast nook

Tags

RENOVATED RANCH-STYLE HOMELARGE LIVING AREAOPEN BREAKFAST NOOKDINING ROOM COMBINATIONDEN WITH ACCESS TO REAR YARDEXPANSIVE REAR YARD

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/2.0-bath single-family listed at $174k.

Deal economics

  • At list price, monthly cash flow is $41 ($494/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 $136k (21.7% below list).
  • Recommended offer: $136k (21.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 11.4% in Prichard — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 54/100 on livability (#472 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D-, crime F, amenities F.
  • 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: 17 active listings in the ZIP; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($1k loan paydown + $13k appreciation (7.6% local appreciation)).
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (7.6% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,148 (21.7% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.78%
Cap rate
6.58%
Cash-on-cash
1.01%
DSCR
1.05
GRM
10.6

CMA / ARV

ARV (median comp)
$101,578
List price
$173,900
Delta
71.20%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
638 Elba Ave 0.57mi 3/1.0 (-1) 2,267 (+10%) 1mo $7,500 $3 47
3618 Dial St 0.61mi 3/2.0 (-1) 1,965 (-4%) 19mo $128,000 $65 44
3711 Dial St 0.72mi 4/2.0 1,827 (-11%) 13mo $150,000 $82 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

7.58% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.8%
Equity multiple
2.43×
Total profit
$69,528
Equity at exit
$127,173
10-year hold
IRR
18.5%
Equity multiple
5.10×
Total profit
$199,570
Equity at exit
$247,864

Cash invested: $48,692 (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 36612

Home prices YoY
6.2%
Active inventory
17
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,361 medium interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$50 /mo · $600/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$41

Break-even live

Break-even rent $1,309
Max offer price $173,900
Occupancy floor 92%

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
$43,475
Closing costs
$5,217
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 16 events

  1. 2026-06-18
    days on market $173,900 Active 7 DOM
  2. 2026-06-17
    days on market $173,900 Active 6 DOM
  3. 2026-06-16
    days on market $173,900 Active 5 DOM
  4. 2026-06-15
    days on market $173,900 Active 4 DOM
  5. 2026-06-14
    days on market $173,900 Active 2 DOM
  6. 2026-06-13
    statusdays on marketlisting id $173,900 Active 1 DOM
  7. 2026-04-06
    price $173,900
  8. 2026-02-25
    price $174,900
  9. 2026-02-23
    price $170,900
  10. 2026-02-19
    price $171,900
  11. 2026-02-09
    price $172,900
  12. 2026-02-02
    price $174,900
  13. 2026-01-26
    price $175,900
  14. 2026-01-19
    price $176,900
  15. 2026-01-12
    price $177,900
  16. 2026-01-06
    price $178,900

ⓘ 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
$600 · $50/mo
Projected year-2 tax
$713 · $59/mo
Expected delta
+$113/yr (+$9/mo · 18.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°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
$16,338
− Mortgage interest
−$9,741
− Property taxes
−$600
− Insurance
−$870
− Repairs & maintenance
−$1,307
− Management
−$1,307
− Depreciation
−$5,059
Taxable loss
−$2,546
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$611
After-tax cash flow
$1,105/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 — Prichard

Score
54/100
State rank
#472
US rank
#24080

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prichard, AL
City population
13,402
Population (ZIP)
3,558

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 Black (93%)
Race & ethnicity
Black 93% White 5% Hispanic / Latino 2%
Languages at home
99% English-only · Spanish 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
▲ 7.58%
Current HPI
130.8445
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

-2.8% since first listed
10 events — show timeline
  • 2026-04-06 Price Changed $173,900 GCMLS AL
  • 2026-02-25 Price Changed $174,900 GCMLS AL
  • 2026-02-23 Price Changed $170,900 GCMLS AL
  • 2026-02-19 Price Changed $171,900 GCMLS AL
  • 2026-02-09 Price Changed $172,900 GCMLS AL
  • 2026-02-02 Price Changed $174,900 GCMLS AL
  • 2026-01-26 Price Changed $175,900 GCMLS AL
  • 2026-01-19 Price Changed $176,900 GCMLS AL
  • 2026-01-12 Price Changed $177,900 GCMLS AL
  • 2026-01-06 Price Changed $178,900 GCMLS AL

Property tax history

+1.8%/yr

Latest (2025): $600 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…