CashFlowRE
Sign in Sign up
3312 Armond Dr
C+ Composite 62.34
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 +27.3/30.0
  • DSCR +9.5/10.0
  • 1% rule +6.6/10.0
  • ARV discount +5.8/15.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$179,900

3312 Armond Dr · Mobile, AL 36605
3 bd · 1.5 ba · 1,823 sqft · SingleFamily public records · 26 Days on market
Built 1963 0.70 ac lot Est $173k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special! This property is perfect for an investor and has tons of potential! The property has had a new roof, new HVAC, and new flooring installed in 2024 per seller. This property sits on a large wooded lot on a non-through street. Conveniently located near interstate with easy access to Downtown Mobile and Mississippi and to Dog River. This home just needs right investor to come in to complete all renovations! Do not miss out on this opportunity!

Key facts

  • Kitchen island
  • Granite countertops
  • Breakfast bar

Tags

REMODELED HOMEOPEN CONCEPT FLOOR PLANBREAKFAST BARKITCHEN ISLANDGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCES

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Cable available; Electricity available (220 volts); Natural gas available; Phone available; Public sewer; Public water
  • Home design: Single family residence; Residential property
  • Construction: Brick on all sides; Built in 1963; Slab foundation; Shingle roof
  • Exterior features: Private yard; Exterior lighting; View

Interior

  • Kitchen: Dishwasher; Electric range
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air; Ceiling fan(s)
  • Interior features: Double vanity; Open floorplan; Separate dining room; Breakfast bar; Additional kitchen cabinets; Eat-in kitchen; Solid surface countertops; Kitchen open to family room; No fireplace; No basement
  • Laundry & utility: Gas water heater

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/1.5-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $522 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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: Dr Robert W Gilliard Elementary (math 8% / reading 23%, grade F, #503 of 627 statewide, top 80%, 780 students, 94% FRL); Ben C Rain High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 589 students, 90% FRL) — zoned schools average 92% FRL vs 67% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 27% district-wide (-18 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 (+8.3%/yr); 139 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 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 $5k 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 + 8.0% rent growth), your $50k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $79k; list at $180k implies a 128% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $177,201 (1.5% below list)

Questions for the listing agent

  1. Built in 1963 — 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
1.16%
Cap rate
9.77%
Cash-on-cash
12.43%
DSCR
1.55
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$173,185
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3312 Armond Dr 0.00mi 4/2.0 (+1) 1,823 (0%) 4mo $79,000 $43 90
3304 Armond St 0.06mi 3/2.0 1,750 (-4%) 10mo $166,000 $95 80
2760 Gonzales Rd 0.06mi 3/2.0 1,612 (-12%) 13mo $197,000 $122 65
3361 Riverside Dr W 0.45mi 3/2.0 1,769 (-3%) 9mo $166,500 $94 65
3163 Morgan Rd 0.29mi 3/2.0 2,023 (+11%) 2mo $160,000 $79 64
2713 Riverside Dr 0.28mi 3/2.0 2,000 (+10%) 8mo $222,000 $111 62
3212 Ward Rd 0.25mi 2/2.5 (-1) 1,974 (+8%) 10mo $275,000 $139 57
3216 Morgan Rd 0.21mi 4/2.0 (+1) 1,631 (-10%) 14mo $162,000 $99 54
2700 Club House Rd 0.18mi 3/2.0 1,600 (-12%) 19mo $180,000 $113 53
3416 FAIRFIELD Rd 0.18mi 3/1.0 1,560 (-14%) 16mo $45,000 $29 52
2316 Reneke Ave 0.55mi 3/2.0 2,037 (+12%) 7mo $170,000 $83 47
2732 Lost River Rd 0.67mi 3/2.0 1,669 (-8%) 15mo $55,000 $33 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
7.3%
Equity multiple
1.30×
Total profit
$15,094
Equity at exit
$26,824
10-year hold
IRR
20.4%
Equity multiple
3.11×
Total profit
$106,083
Equity at exit
$15,554

Cash invested: $50,372 (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 36605

Rents YoY
8.3%
Active inventory
139
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,091 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$112 /mo · $1,344/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$522

Break-even live

Break-even rent $1,431
Max offer price $179,900
Occupancy floor 70%

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
$44,975
Closing costs
$5,397
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3210 Ward Rd Unit 1043617P Mobile, AL 3.0 2.0 1593 $2,395 $1.50 13d 1 0.27mi
3512 Shadowwood Ct Mobile, AL 4.0 3.5 2514 $3,295 $1.31 21d 1 1.17mi
1806 Gill Rd Mobile, AL 3.0 2.0 1360 $1,250 $0.92 21d 1 1.21mi
1854 Jacob Dr Unit Jacob Dr unit Mobile, AL 4.0 2.0 1700 $1,950 $1.15 43d 1 1.37mi

Listing history 22 events

  1. 2026-06-15
    status $179,900 Pending 26 DOM
  2. 2026-06-15
    days on market $179,900 Active 26 DOM
  3. 2026-06-14
    days on market $179,900 Active 24 DOM
  4. 2026-06-13
    pricedays on market $179,900 Active 23 DOM
  5. 2026-06-10
    days on market $184,900 Active 21 DOM
  6. 2026-06-09
    pricedays on market $184,900 Active 20 DOM
  7. 2026-06-08
    days on market $189,900 Active 19 DOM
  8. 2026-06-07
    days on market $189,900 Active 18 DOM
  9. 2026-06-05
    days on market $189,900 Active 15 DOM
  10. 2026-06-03
    days on market $189,900 Active 14 DOM
  11. 2026-06-02
    days on market $189,900 Active 13 DOM
  12. 2026-06-01
    days on market $189,900 Active 12 DOM
  13. 2026-05-31
    days on market $189,900 Active 11 DOM
  14. 2026-05-30
    pricedays on market $189,900 Active 10 DOM
  15. 2026-05-24
    status Active
  16. 2026-05-21
    status Pending
  17. 2026-05-17
    listed $199,900 Active
  18. 2026-03-03
    soldstatus $79,000
  19. 2026-02-27
    soldstatus $79,000 Closed 461-char remark
    Show marketing remark (461 chars)

    Investor Special! This property is perfect for an investor and has tons of potential! The property has had a new roof, new HVAC, and new flooring installed in 2024 per seller. This property sits on a large wooded lot on a non-through street. Conveniently located near interstate with easy access to Downtown Mobile and Mississippi and to Dog River. This home just needs right investor to come in to complete all renovations! Do not miss out on this opportunity!

  20. 2023-12-18
    soldstatus $99,000 Closed 365-char remark
    Show marketing remark (365 chars)

    This 4 bedroom 2 bath home on a large lot with lots of privacy can be yours today. Over 1800 square feet with kitchen, laundry, living and dining rooms. 2 small storage sheds are out back and the yard was once landscaped and beautiful. Bring your dreams, some TLC love, diy skills, and build some sweat equity in a solid brick home. Call for your appointment today.

  21. 2023-10-26
    status Pending 365-char remark
    Show marketing remark (365 chars)

    This 4 bedroom 2 bath home on a large lot with lots of privacy can be yours today. Over 1800 square feet with kitchen, laundry, living and dining rooms. 2 small storage sheds are out back and the yard was once landscaped and beautiful. Bring your dreams, some TLC love, diy skills, and build some sweat equity in a solid brick home. Call for your appointment today.

  22. 2023-09-29
    listed $104,000 Active 365-char remark
    Show marketing remark (365 chars)

    This 4 bedroom 2 bath home on a large lot with lots of privacy can be yours today. Over 1800 square feet with kitchen, laundry, living and dining rooms. 2 small storage sheds are out back and the yard was once landscaped and beautiful. Bring your dreams, some TLC love, diy skills, and build some sweat equity in a solid brick home. Call for your appointment today.

ⓘ 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
$1,344 · $112/mo
Projected year-2 tax
$1,344 · $112/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 5/10 Major FEMA zone X (unshaded) · 47% 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
$25,095
− Mortgage interest
−$10,077
− Property taxes
−$1,344
− Insurance
−$900
− Repairs & maintenance
−$2,008
− Management
−$2,008
− Depreciation
−$5,233
Taxable income
$3,526
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$846
After-tax cash flow
$5,415/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)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
1521.0

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 Black (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -96.46%
Current HPI
125.9526
Rent YoY
▲ 8.26%
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

+92.2% since first listed
8 events — show timeline
  • 2026-05-24 Relisted GCMLS AL
  • 2026-05-21 Pending GCMLS AL
  • 2026-05-17 Listed $199,900 GCMLS AL
  • 2026-03-03 Sold (Public Records) $79,000 Public Records
  • 2026-02-27 Sold (MLS) $79,000 GCMLS AL
  • 2023-12-18 Sold (MLS) $99,000 GCMLS AL
  • 2023-10-26 Pending GCMLS AL
  • 2023-09-29 Listed $104,000 GCMLS AL

Property tax history

+8.8%/yr

Latest (2025): $1,344 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…