CashFlowRE
Sign in Sign up
444 Ketchum Rd
B Composite 74.75
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Livability +3.3/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

444 Ketchum Rd · Blountsville, AL 35031
2 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 271 Days on market
Built 1965 0.50 ac lot $55/sqft · 37% below area Est $104k · 37% under ↓ 21% since listing

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

Listing remarks MLS

This 2 bed, 1 bath property has an estimated ARV of $170,000, making it a prime candidate for a profitable flip or rental hold. The enclosed garage is already in place and ready for conversion—offering an easy path to additional square footage, a potential third bedroom, or bonus space to significantly boost value and returns. With the right updates, this property can be quickly repositioned for resale or long-term cash flow. Opportunities like this don’t last—bring your vision and maximize the potential. The home offers bonus space that can be converted into finished square footage if desired. Covered front porch.

Key facts

  • Covered front porch
  • Private backyard
  • Bonus space

Tags

BONUS SPACECOVERED FRONT PORCHPRIVATE BACKYARD

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 2-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($889 rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#114 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Blount County (rural): math 20% / reading 45% proficiency, ranked #54 of 129 in AL (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 45 active listings in the ZIP; 13 units permitted in Blount County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Blount 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 + 3.0% rent growth), your $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 271 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 271 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 1965 — 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 F-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. 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.
  7. 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.
  8. 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
1.37%
Cap rate
12.02%
Cash-on-cash
20.47%
DSCR
1.91
GRM
6.1

CMA / ARV

ARV (median comp)
$103,735
List price
$65,000
Delta
-37.34%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
12.7%
Equity multiple
1.51×
Total profit
$9,215
Equity at exit
$9,692
10-year hold
IRR
21.6%
Equity multiple
2.83×
Total profit
$33,392
Equity at exit
$5,620

Cash invested: $18,200 (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 35031

Home prices YoY
-5.7%
Active inventory
45
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$889 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$24 /mo · $284/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$310

Break-even live

Break-even rent $496
Max offer price $65,000
Occupancy floor 60%

Sensitivity live

Price -10% $347 -5% $329 +0% $310 +5% $292 +10% $274
Rent -10% $240 -5% $275 +0% $310 +5% $346 +10% $381
Rate -1.0pp $343 -0.5pp $327 base $310 +0.5pp $294 +1.0pp $276

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
$16,250
Closing costs
$1,950
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 20 events

  1. 2026-06-21
    days on market $65,000 Active 271 DOM
  2. 2026-06-18
    days on market $65,000 Active 268 DOM
  3. 2026-06-17
    days on market $65,000 Active 267 DOM
  4. 2026-06-16
    days on market $65,000 Active 266 DOM
  5. 2026-06-15
    days on market $65,000 Active 265 DOM
  6. 2026-06-13
    days on market $65,000 Active 263 DOM
  7. 2026-06-10
    days on market $65,000 Active 260 DOM
  8. 2026-06-09
    days on market $65,000 Active 259 DOM
  9. 2026-06-08
    days on market $65,000 Active 258 DOM
  10. 2026-06-07
    days on market $65,000 Active 257 DOM
  11. 2026-06-05
    days on market $65,000 Active 254 DOM
  12. 2026-06-03
    days on market $65,000 Active 253 DOM
  13. 2026-06-02
    days on market $65,000 Active 252 DOM
  14. 2026-06-01
    days on market $65,000 Active 251 DOM
  15. 2026-05-31
    days on market $65,000 Active 250 DOM
  16. 2026-04-29
    price $65,000 640-char remark
    Show marketing remark (640 chars)

    This 2 bed, 1 bath property has an estimated ARV of $170,000, making it a prime candidate for a profitable flip or rental hold. The enclosed garage is already in place and ready for conversion—offering an easy path to additional square footage, a potential third bedroom, or bonus space to significantly boost value and returns. With the right updates, this property can be quickly repositioned for resale or long-term cash flow. Opportunities like this don’t last—bring your vision and maximize the potential. The home offers bonus space that can be converted into finished square footage if desired. Covered front porch.

  17. 2026-02-20
    price $68,000 640-char remark
    Show marketing remark (640 chars)

    This 2 bed, 1 bath property has an estimated ARV of $170,000, making it a prime candidate for a profitable flip or rental hold. The enclosed garage is already in place and ready for conversion—offering an easy path to additional square footage, a potential third bedroom, or bonus space to significantly boost value and returns. With the right updates, this property can be quickly repositioned for resale or long-term cash flow. Opportunities like this don’t last—bring your vision and maximize the potential. The home offers bonus space that can be converted into finished square footage if desired. Covered front porch.

  18. 2026-01-07
    price $72,000 640-char remark
    Show marketing remark (640 chars)

    This 2 bed, 1 bath property has an estimated ARV of $170,000, making it a prime candidate for a profitable flip or rental hold. The enclosed garage is already in place and ready for conversion—offering an easy path to additional square footage, a potential third bedroom, or bonus space to significantly boost value and returns. With the right updates, this property can be quickly repositioned for resale or long-term cash flow. Opportunities like this don’t last—bring your vision and maximize the potential. The home offers bonus space that can be converted into finished square footage if desired. Covered front porch.

  19. 2025-10-20
    price $77,000 640-char remark
    Show marketing remark (640 chars)

    This 2 bed, 1 bath property has an estimated ARV of $170,000, making it a prime candidate for a profitable flip or rental hold. The enclosed garage is already in place and ready for conversion—offering an easy path to additional square footage, a potential third bedroom, or bonus space to significantly boost value and returns. With the right updates, this property can be quickly repositioned for resale or long-term cash flow. Opportunities like this don’t last—bring your vision and maximize the potential. The home offers bonus space that can be converted into finished square footage if desired. Covered front porch.

  20. 2025-09-23
    listed $82,000 Active 640-char remark
    Show marketing remark (640 chars)

    This 2 bed, 1 bath property has an estimated ARV of $170,000, making it a prime candidate for a profitable flip or rental hold. The enclosed garage is already in place and ready for conversion—offering an easy path to additional square footage, a potential third bedroom, or bonus space to significantly boost value and returns. With the right updates, this property can be quickly repositioned for resale or long-term cash flow. Opportunities like this don’t last—bring your vision and maximize the potential. The home offers bonus space that can be converted into finished square footage if desired. Covered front porch.

ⓘ 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
$284 · $24/mo
Projected year-2 tax
$284 · $24/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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$10,664
− Mortgage interest
−$3,641
− Property taxes
−$284
− Insurance
−$325
− Repairs & maintenance
−$853
− Management
−$853
− Depreciation
−$1,891
Taxable income
$2,817
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$676
After-tax cash flow
$3,049/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
Blount County
NCES district ID
0100420
Math proficiency
20% ▼ -25.00%
Reading proficiency
45% ▼ -1.00%
Median HH income
$45,961
Composite
27.79/100
National rank
#6891
State rank
#54 of 129 in AL

Livability — Blountsville

Score
66/100
State rank
#114
US rank
#12267

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Blountsville, AL
Population (ZIP)
7,937

Population outlook (Blount County) Hauer SSP2

Today (2025)
57,983 people
By 2030
57,405 · -1.0%
By 2040
55,602 · -4.1%
By 2050
53,393 · -7.9%
By 2075
48,248 · -16.8%
By 2100
44,190 · -23.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 17% Two or more races 8% Native American 2% Black 1%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Slovak 3% Lithuanian 2% Iranian 1%
Foreign-born
7% · Canada
Languages at home
85% English-only · Spanish 15%

Political lean MEDSL · Blount

2024 margin
Solid R (+81.0) · D 9.2% · R 90.2%
2008→2024 swing
-11.5pp toward R · 2008: -69.5pp · 2024: -81.0pp
All cycles
2024: R+81.0 2020: R+80.0 2016: R+81.4 2012: R+74.1 2008: R+69.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.41%
Current HPI
221.23
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

-20.7% since first listed
5 events — show timeline
  • 2026-04-29 Price Changed $65,000 SAARMLS
  • 2026-02-20 Price Changed $68,000 SAARMLS
  • 2026-01-07 Price Changed $72,000 SAARMLS
  • 2025-10-20 Price Changed $77,000 SAARMLS
  • 2025-09-23 Listed $82,000 SAARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…