CashFlowRE
Sign in Sign up
160 Glenn Ave 🏷️ Likely Rental
B- Composite 66.36
Why this score? — see what drove the B- 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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.4/10.0
  • 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

$125,000

160 Glenn Ave · Mobile, AL 36606
2 bd · 1.0 ba · 1,132 sqft · SingleFamily public records · 1 Days on market
Built 2004 6,303 sqft lot Est $173k · 28% under

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

Listing remarks MLS

3 bedroom 2 bathrooms, 1,132 sqft, built 1975, the roof is 2 months old, porch roof leaking. Shed in back, great area for section 8 rental, borders General Denton Park, walking distance to Bel-Aire Mall.

Key facts

  • Termite bond
  • Newer roof
  • Shed out back

Tags

NEWER ROOFAC UNITTERMITE BONDSHED OUT BACKADDITIONAL STORAGE SPACE

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Electricity available; Public sewer; Water available
  • Home design: Single family residence; Residential property; Subdivision: Westlawn; Visible/view available
  • Construction: Shingle roof; Pillar/post/pier foundation; Other construction materials
  • Exterior features: Private yard; Back yard fencing; Outbuilding / shed

Interior

  • Kitchen: Dishwasher; Gas cooktop; Gas oven; Gas range; Refrigerator; Kitchen cabinets
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Other interior features; Fireplace in the master bedroom

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $125,000 price doesn't fit this home's estimated sale value (~$173,196) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Cap rate 9.0% 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: 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.
  • Zoned schools: Murphy High School (math 10% / reading 19%, grade F, #220 of 305 statewide, top 77%, 1,254 students, 66% FRL) — zoned schools at 66% FRL track the district average.
  • Zoned-school proficiency averages 14% at this address vs 27% district-wide (-12 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+5.1%/yr); 174 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 30% 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 $864 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 5.1% rent growth), your $35k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $73k; list at $125k implies a 71% gain — meaningful room to come down on a strong offer.

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 $125,000

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. 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
9.02%
Cash-on-cash
9.75%
DSCR
1.43
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$173,196
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
162 Glenn Ave 0.01mi 3/2.0 (+1) 1,038 (-8%) 1mo $155,000 $149 76
2777 Grafhill Dr N 0.25mi 2/1.0 1,090 (-4%) 8mo $178,500 $164 76
2852 Thornhill Dr 0.17mi 3/1.0 (+1) 1,216 (+7%) 2mo $217,500 $179 73
321 Thornhill Cir 0.34mi 3/2.0 (+1) 1,091 (-4%) 4mo $178,668 $164 66
3003 Ralston Rd 0.26mi 2/1.0 983 (-13%) 1mo $150,000 $153 65
61 Sherwood Dr W 0.25mi 3/1.0 (+1) 1,251 (+10%) 4mo $169,900 $136 63
2706 Briley St 0.25mi 2/1.0 969 (-14%) 2mo $72,000 $74 62
162 Sage Ave S 0.21mi 2/2.0 1,257 (+11%) 7mo $138,000 $110 62
105 Tally Ct W 0.47mi 3/1.0 (+1) 1,064 (-6%) 1mo $130,000 $122 62
2869 Ralston Rd 0.16mi 3/1.0 (+1) 963 (-15%) 5mo $99,900 $104 58
1813 Woodcock St 0.40mi 3/2.0 (+1) 1,269 (+12%) 1mo $195,000 $154 52
2756 Jennings Dr 0.43mi 3/2.0 (+1) 1,300 (+15%) 1mo $215,000 $165 46

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
0.4%
Equity multiple
1.02×
Total profit
$558
Equity at exit
$18,638
10-year hold
IRR
11.8%
Equity multiple
2.01×
Total profit
$35,357
Equity at exit
$10,808

Cash invested: $35,000 (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
8.0×

Monthly cashflow live

Estimated rent
$1,299 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$34 /mo · $412/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$285

Break-even live

Break-even rent $939
Max offer price $125,000
Occupancy floor 73%

Sensitivity live

Price -10% $355 -5% $320 +0% $285 +5% $249 +10% $214
Rent -10% $182 -5% $233 +0% $285 +5% $336 +10% $387
Rate -1.0pp $347 -0.5pp $316 base $285 +0.5pp $252 +1.0pp $219

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
$31,250
Closing costs
$3,750
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
150 Dunn Ave Mobile, AL 3.0 2.0 1455 $1,250 $0.86 21d 1 0.08mi
2855 Potter Dr Mobile, AL 2.0 1.0 1127 $1,050 $0.93 44d 1 0.08mi
2861 Potter Dr Unit 1043844P Mobile, AL 3.0 2.0 1496 $2,492 $1.67 21d 1 0.10mi
168 W Collins St Mobile, AL 3.0 1.0 968 $725 $0.75 21d 1 0.14mi
2859 Brierwood Dr Mobile, AL 3.0 1.0 1057 $1,500 $1.42 14d 1 0.28mi
3060 Emogene St Mobile, AL 3.0 1.0 1200 $1,400 $1.17 14d 1 0.35mi
276 S Sage Ave Mobile, AL 1.0–2.0 1.0 850 $1,055 $1.24 44d 1 0.41mi
2500 Dauphinwood Dr Mobile, AL 2.0–3.0 1.0–2.0 1250 $980 $0.78 14d 19 0.52mi
2656 Pathway Pl Mobile, AL 2.0–3.0 1.0 778 $949 $1.22 14d 9 0.56mi
200 S Florida St Unit 101 Mobile, AL 2.0 2.0 1150 $1,375 $1.20 21d 1 0.56mi
120 Paris Ave Mobile, AL 2.0 1.0 1054 $1,150 $1.09 21d 1 0.64mi
2604 Dauphin St #210 Mobile, AL 2.0 1.0 950 $1,150 $1.21 21d 1 0.67mi
2604 Dauphin St Mobile, AL 2.0 1.0 950 $1,072 $1.13 44d 2 0.67mi
418 Durande Dr Mobile, AL 3.0 2.0 1456 $1,350 $0.93 14d 1 0.69mi
3252 Orleans St Mobile, AL 2.0 1.0 900 $850 $0.94 44d 1 0.70mi
2507 Taylor Ave Mobile, AL 3.0 1.0 1230 $1,495 $1.22 14d 1 0.71mi
2503 Richard Ave Mobile, AL 2.0 1.0 928 $805 $0.87 14d 1 0.74mi
2500 Taylor Ave Mobile, AL 2.0 1.0 840 $1,195 $1.42 44d 1 0.74mi
55 Macks St Mobile, AL 2.0 1.0 848 $945 $1.11 21d 1 0.76mi
461 Magnolia Rd Unit A Mobile, AL 2.0 1.0 989 $825 $0.83 44d 1 0.84mi
505 Bel Air Blvd Mobile, AL 1.0–2.0 1.0–2.0 976 $1,274 $1.30 14d 16 0.90mi
113 Randolph St Unit 1 Mobile, AL 1.0 1.0 800 $958 $1.20 21d 1 0.92mi
104 Ellinor St Mobile, AL 2.0 1.0 896 $1,275 $1.42 21d 1 0.96mi
107 Grand Blvd Mobile, AL 2.0 2.0 1200 $1,295 $1.08 21d 1 0.99mi
156 Hemley Ave Mobile, AL 3.0 1.0 936 $1,195 $1.28 44d 1 1.08mi
400 Westwood St Mobile, AL 1.0–2.0 1.0 750 $1,005 $1.34 44d 1 1.16mi
751 Farnell Ln Mobile, AL 2.0 1.0 1100 $1,400 $1.27 44d 1 1.25mi
151 Du Rhu Dr Mobile, AL 1.0–3.0 1.0–2.0 1052 $2,270 $2.16 14d 12 1.26mi
209 S Fulton St Mobile, AL 2.0 1.5 1255 $1,750 $1.39 21d 1 1.30mi
182 Williams St Unit 1043570P Mobile, AL 3.0 1.0 1399 $2,476 $1.77 14d 1 1.33mi
2904 Pleasant Valley Rd Mobile, AL 2.0 1.0 815 $899 $1.10 44d 1 1.35mi
615 Mohawk St Mobile, AL 3.0 1.0 1172 $1,500 $1.28 44d 1 1.37mi
562 Clarke St Mobile, AL 2.0 1.0 1061 $1,025 $0.97 44d 1 1.38mi
146 Yester Oaks Dr Mobile, AL 1.0–3.0 1.0–2.5 1203 $1,280 $1.06 14d 12 1.40mi
618 Clarke St Mobile, AL 3.0 1.0 1427 $1,200 $0.84 44d 1 1.40mi
3661 Airport Blvd Mobile, AL 1.0–3.0 1.0–2.5 1187 $1,338 $1.13 14d 24 1.45mi
2850 Edgewood St Mobile, AL 2.0 1.0 816 $1,000 $1.23 21d 1 1.45mi
3655 Old Shell Rd Unit 3655 Mobile, AL 2.0 2.0 1200 $1,850 $1.54 14d 1 1.47mi
3210 Pleasant Valley Rd Mobile, AL 2.0 1.0 850 $825 $0.97 44d 1 1.48mi

Listing history 2 events

  1. 2026-06-17
    remarks 464-char remark
  2. 2026-06-17
    listed $125,000 Active 1 DOM

ⓘ 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
$412 · $34/mo
Projected year-2 tax
$512 · $43/mo
Expected delta
+$101/yr (+$8/mo · 24.5%)

ⓘ 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 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
$15,591
− Mortgage interest
−$7,002
− Property taxes
−$412
− Insurance
−$625
− Repairs & maintenance
−$1,247
− Management
−$1,247
− Depreciation
−$3,636
Taxable income
$1,422
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$341
After-tax cash flow
$3,073/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

+7.4% since first listed
4 events — show timeline
  • 2026-06-17 Listed $125,000 GCMLS AL
  • 2022-08-31 Sold (Public Records) $73,000 Public Records
  • 2022-08-09 Sold (MLS) $73,000 GCMLS AL
  • 2006-03-30 Sold (Public Records) $116,365 Public Records

Property tax history

-6.0%/yr

Latest (2025): $412 · -53.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…