CashFlowRE
Sign in Sign up
16707 State Highway 180 Lot 40
C Composite 57.74
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 +20.1/30.0
  • ARV discount +9.8/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.5/10.0
  • Schools +5.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Appreciation +0.0/10.0

$169,900

16707 State Highway 180 Lot 40 · Gulf Shores, AL 36542
3 bd · 2.0 ba · 1,120 sqft · Manufactured · 36 Days on market
Built 2019 Good condition 3,267 sqft lot Est $179k · 5% under $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

PRICED TO SELL AND WELL BELOW COMPS! Affordable Gulf Shores opportunity just minutes from the beach! This mobile home offers incredible values for buyers looking for a primary residence, beach getaway, or investment property. Add your own finishing touches while having the essentials already in place. AC 2025. Washer and dryer combo convey with the property. Convenient access to the beaches, shopping, dining, public boat launches, and Fort Morgan attractions. Previous tenant wear and tear is present, but the damage is cosmetic and not severe. Being sold as is and priced accordingly! Buyer to verify all information during due diligence.

Key facts

  • Public boat launches
  • 3,267 sq ft lot
  • Built 2019

Tags

MINUTES FROM THE BEACHPUBLIC BOAT LAUNCHESFORT MORGAN ATTRACTIONS

Property features AI

Finance

  • Other: Resale condition
  • HOA & community: Monthly association fee of $25 covering grounds maintenance; Community features: Other

Exterior

  • Utilities: Public sewer; Electric service via Baldwin EMC; Water service via Gulf Shores Utilities
  • Home design: Mobile home; One level
  • Construction: Vinyl siding; Slab foundation; Composition roof; Building area approximately 1120 square feet
  • Exterior features: Front porch; Patio; Less than 1 acre lot; No waterfront; Whole/Full ownership

Interior

  • Kitchen: Kitchen (13 x 10); Dishwasher; Electric range; Refrigerator
  • Bedrooms: Main-level master bedroom (12 x 13); Second bedroom (12 x 9); Third bedroom (10 x 9)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central electric cooling
  • Interior features: No fireplace; Living room

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 manufactured listed at $170k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 0.2% in Gulf Shores — 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 69/100 on livability (#61 in AL) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing B+; Watch: amenities F, commute F.
  • Zoned schools: Gulf Shores Elementary School (math 47% / reading 72%, grade B-, #63 of 627 statewide, top 10%, 1,062 students, 44% FRL); Gulf Shores Middle School (math 34% / reading 62%, grade C-, #29 of 257 statewide, top 12%, 589 students, 48% FRL); Gulf Shores High School (math 42% / reading 47%, grade F, #22 of 305 statewide, top 8%, 799 students, 37% FRL).
  • Market conditions: Rents rising (+3.7%/yr); 1191 active listings in the ZIP; solid renter incomes; 3,883 units permitted in Baldwin County in 2024 (481 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.
  • Baldwin County population projected at +42% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.05%
Cap rate
7.79%
Cash-on-cash
5.35%
DSCR
1.24
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$179,200
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16707 State Highway 180 #67 0.00mi 3/2.0 1,095 (-2%) 1mo $175,000 $160 96
16707 Ft Morgan Rd #8 0.17mi 3/2.0 1,140 (+2%) 3mo $220,000 $193 86
16707 State Highway 180 #34 0.00mi 3/2.0 1,216 (+9%) 2mo $189,900 $156 84
16707 State Highway 180 #66 0.00mi 3/2.0 1,216 (+9%) 4mo $152,000 $125 82
16707 Ft Morgan Rd 0.17mi 3/2.0 1,080 (-4%) 7mo $240,000 $222 80
16707 State Highway 180 #35 0.18mi 3/2.0 1,216 (+9%) 2mo $179,900 $148 76
16707 Lagoon Cir 0.17mi 3/2.0 1,099 (-2%) 23mo $185,000 $168 70
16707 State Highway 180 #51 0.18mi 3/2.0 1,248 (+11%) 11mo $219,000 $175 63
16707 State Highway 180 #44 0.18mi 2/2.0 (-1) 1,216 (+9%) 12mo $182,500 $150 62
16707 State Highway 180 #33 0.18mi 3/2.0 1,280 (+14%) 12mo $141,000 $110 58

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 · 3.71% rent growth · sell at horizon

5-year hold
IRR
-7.2%
Equity multiple
0.73×
Total profit
$-12,684
Equity at exit
$25,333
10-year hold
IRR
3.3%
Equity multiple
1.25×
Total profit
$11,887
Equity at exit
$14,690

Cash invested: $47,572 (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 36542

Rents YoY
3.7%
Active inventory
1191
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,787 medium interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,548/yr
Insurance
$71
HOA
$25
Vacancy / Maint / Mgmt
$375
Net cashflow
$212

Break-even live

Break-even rent $1,518
Max offer price $169,900
Occupancy floor 83%

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
$42,475
Closing costs
$5,097
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.

HOA detail

Monthly dues
$25 · $300/yr

Listing history 17 events

  1. 2026-06-19
    days on market $169,900 Active 36 DOM
  2. 2026-06-18
    days on market $169,900 Active 35 DOM
  3. 2026-06-17
    days on market $169,900 Active 34 DOM
  4. 2026-06-16
    days on market $169,900 Active 33 DOM
  5. 2026-06-15
    days on market $169,900 Active 32 DOM
  6. 2026-06-14
    days on market $169,900 Active 30 DOM
  7. 2026-06-13
    days on market $169,900 Active 29 DOM
  8. 2026-06-10
    days on market $169,900 Active 27 DOM
  9. 2026-06-09
    days on market $169,900 Active 26 DOM
  10. 2026-06-08
    days on market $169,900 Active 25 DOM
  11. 2026-06-07
    days on market $169,900 Active 24 DOM
  12. 2026-06-03
    price $169,900 Active 19 DOM
  13. 2026-06-02
    days on market $159,900 Active 19 DOM
  14. 2026-06-01
    days on market $159,900 Active 18 DOM
  15. 2026-05-31
    days on market $159,900 Active 17 DOM
  16. 2026-05-30
    days on market $159,900 Active 16 DOM
  17. 2026-05-14
    listed $159,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (shaded) · 45% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$21,439
− Mortgage interest
−$9,517
− Property taxes
−$2,548
− Insurance
−$850
− Repairs & maintenance
−$1,715
− Management
−$1,715
− HOA
−$300
− Depreciation
−$4,943
Taxable loss
−$149
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$36
After-tax cash flow
$2,583/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This mobile home is in good condition with cosmetic updates needed. It offers a great value for a primary residence or investment property, close to Gulf Shores amenities.

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace ceiling fan with energy-efficient model — Modern fan improves air circulation and reduces energy costs
  • Both Install smart thermostat — Saves energy and provides comfort control

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace ceiling fan with energy-efficient model — Modern fan improves air circulation and reduces energy costs
  • Both Install smart thermostat — Saves energy and provides comfort control

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

No district data.

Livability — Gulf Shores

Score
69/100
State rank
#61
US rank
#8945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gulf Shores, AL
County
Baldwin County · 181,514 people
City population
18,906
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
18,906
Household income
$79,639
Rent vs Own
27.4% rent · 72.6% own
Severe rent burden
522.0

Population outlook (Baldwin County) Hauer SSP2

Today (2025)
248,264 people
By 2030
270,315 · +8.9%
By 2040
312,967 · +26.1%
By 2050
352,262 · +41.9%
By 2075
438,841 · +76.8%
By 2100
487,736 · +96.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 5% Two or more races 3% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 3% Lithuanian 3% Italian 1%
Foreign-born
8% · Canada, Jamaica
Languages at home
91% English-only · Spanish 5% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Baldwin

2024 margin
Solid R (+58.2) · D 20.5% · R 78.7%
2008→2024 swing
-6.7pp toward R · 2008: -51.5pp · 2024: -58.2pp
All cycles
2024: R+58.2 2020: R+53.8 2016: R+57.8 2012: R+55.8 2008: R+51.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -153.95%
Current HPI
257.6494
Rent YoY
▲ 3.71%
Metro
Daphne-Fairhope-Foley, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-14 Listed $159,900 BCAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…