CashFlowRE
Sign in Sign up
5734 Ramada Dr S
B- Composite 68.6
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$135,000

5734 Ramada Dr S · Mobile, AL 36693
4 bd · 2.0 ba · 2,308 sqft · SingleFamily public records · 367 Days on market
Built 1978 0.37 ac lot $58/sqft · 51% below area ↓ 27% since listing

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

Listing remarks MLS

Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

Key facts

  • 0.37 acre lot
  • Built 1978
  • Listed 367 days

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 $135k.

Deal economics

  • At list price, monthly cash flow is $716 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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: schools D-, 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.
  • Market conditions: Rents flat; 144 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($69k/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 $933 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 + 0.2% rent growth), your $38k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 367 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $50k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 367 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 1978 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.57%
Cap rate
12.65%
Cash-on-cash
22.72%
DSCR
2.01
GRM
5.3

CMA / ARV

ARV (median comp)
$275,855
List price
$135,000
Delta
-51.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3001 Blue Ridge Dr E 0.24mi 4/3.0 2,358 (+2%) 0mo $360,000 $153 81
2830 Kings Mill Dr W 0.13mi 3/2.0 (-1) 2,229 (-3%) 4mo $300,000 $135 80
5808 Appomattox Ct 0.17mi 4/2.0 2,458 (+6%) 4mo $310,000 $126 78
5913 Rio Vista Dr 0.14mi 3/3.0 (-1) 2,182 (-6%) 2mo $280,000 $128 73
5710 Antoine Rd 0.28mi 3/2.0 (-1) 2,026 (-12%) 2mo $150,000 $74 60
2965 Longleaf Dr 0.72mi 3/2.0 (-1) 2,331 (+1%) 1mo $224,900 $96 59
5536 Cross Creek Dr 0.45mi 3/2.5 (-1) 2,160 (-6%) 4mo $417,506 $193 58
5524 Cross Creek Dr 0.48mi 4/2.0 2,033 (-12%) 3mo $396,435 $195 55
2636 Mountbrook Dr 0.47mi 4/2.0 2,001 (-13%) 1mo $232,000 $116 55
3549 Rue Royal 0.65mi 3/2.0 (-1) 2,007 (-13%) 0mo $399,900 $199 43
3447 Rue Royal 0.69mi 3/2.0 (-1) 2,014 (-13%) 2mo $365,000 $181 40
6233 Southridge Rd N 0.68mi 3/2.5 (-1) 1,987 (-14%) 2mo $162,500 $82 36

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 · 0.24% rent growth · sell at horizon

5-year hold
IRR
12.4%
Equity multiple
1.48×
Total profit
$18,036
Equity at exit
$20,129
10-year hold
IRR
19.0%
Equity multiple
2.39×
Total profit
$52,394
Equity at exit
$11,672

Cash invested: $37,800 (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 36693

Home prices YoY
-28.1%
Rents YoY
0.2%
Active inventory
144
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,114 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$190 /mo · $2,285/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$716

Break-even live

Break-even rent $1,208
Max offer price $135,000
Occupancy floor 61%

Sensitivity live

Price -10% $792 -5% $754 +0% $716 +5% $677 +10% $639
Rent -10% $549 -5% $632 +0% $716 +5% $799 +10% $883
Rate -1.0pp $784 -0.5pp $750 base $716 +0.5pp $681 +1.0pp $645

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
$33,750
Closing costs
$4,050
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2754 Seaton Ct Mobile, AL 3.0 2.5 1640 $1,950 $1.19 14d 1 0.63mi
4950 Government Blvd Mobile, AL 1.0–4.0 1.0–2.5 1225 $1,483 $1.21 14d 7 1.22mi
2004 Pine Needle Dr E Mobile, AL 5.0 2.5 2900 $3,800 $1.31 44d 1 1.40mi
4861 Woodcliff Dr N Mobile, AL 3.0 2.0 1610 $1,300 $0.81 44d 1 1.42mi
5901 Ole Mill Rd Mobile, AL 3.0 2.0 1600 $1,900 $1.19 44d 1 1.50mi

Listing history 30 events

  1. 2026-06-18
    days on market $135,000 Active 367 DOM
  2. 2026-06-17
    days on market $135,000 Active 366 DOM
  3. 2026-06-16
    days on market $135,000 Active 365 DOM
  4. 2026-06-15
    days on market $135,000 Active 364 DOM
  5. 2026-06-14
    days on market $135,000 Active 362 DOM
  6. 2026-06-13
    days on market $135,000 Active 361 DOM
  7. 2026-06-10
    days on market $135,000 Active 359 DOM
  8. 2026-06-09
    days on market $135,000 Active 358 DOM
  9. 2026-06-08
    days on market $135,000 Active 357 DOM
  10. 2026-06-07
    days on market $135,000 Active 356 DOM
  11. 2026-06-05
    days on market $135,000 Active 353 DOM
  12. 2026-06-03
    days on market $135,000 Active 352 DOM
  13. 2026-06-02
    days on market $135,000 Active 351 DOM
  14. 2026-05-31
    days on market $135,000 Active 349 DOM
  15. 2026-05-30
    days on market $135,000 Active 348 DOM
  16. 2026-05-05
    price $135,000 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  17. 2026-04-03
    price $140,000 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  18. 2026-02-18
    price $145,000 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  19. 2026-01-07
    status Active 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  20. 2026-01-01
    historical 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  21. 2025-12-05
    price $155,000 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  22. 2025-12-01
    status Active 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  23. 2025-12-01
    historical 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  24. 2025-10-27
    price $165,000 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  25. 2025-10-16
    status Active 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  26. 2025-10-16
    historical 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  27. 2025-09-20
    price $169,900 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  28. 2025-07-23
    price $175,000 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

  29. 2025-06-12
    soldstatus $880,950
  30. 2025-06-10
    listed $185,000 Active 324-char remark
    Show marketing remark (324 chars)

    Welcome to 5734 Ramada Drive South. Two bedrooms and a bath on the main level and two bedrooms and one bath upstairs. Huge living room with a den upstairs perfect for the kids to have a space to themselves. Call your favorite Realtor today for a personal tour. May be subject to the Alabama one year right of redemption.

ⓘ 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
$2,285 · $190/mo
Projected year-2 tax
$2,285 · $190/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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$25,371
− Mortgage interest
−$7,562
− Property taxes
−$2,285
− Insurance
−$675
− Repairs & maintenance
−$2,030
− Management
−$2,030
− Depreciation
−$3,927
Taxable income
$6,862
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,647
After-tax cash flow
$6,941/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)
18,726
Household income
$68,933
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
498.0

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 White (65%)
Race & ethnicity
White 65% Black 23% Hispanic / Latino 5% Asian 4% Two or more races 4%
Common ancestry
Slovak 4% Italian 3% Serbian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
90% English-only · Spanish 4% Tagalog/Filipino 2% Vietnamese 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
▼ -71.22%
Current HPI
182.6406
Rent YoY
▲ 0.24%
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

-27.0% since first listed
15 events — show timeline
  • 2026-05-05 Price Changed $135,000 GCMLS AL
  • 2026-04-03 Price Changed $140,000 GCMLS AL
  • 2026-02-18 Price Changed $145,000 GCMLS AL
  • 2026-01-07 Relisted GCMLS AL
  • 2026-01-01 Delisted GCMLS AL
  • 2025-12-05 Price Changed $155,000 GCMLS AL
  • 2025-12-01 Relisted GCMLS AL
  • 2025-12-01 Delisted GCMLS AL
  • 2025-10-27 Price Changed $165,000 GCMLS AL
  • 2025-10-16 Relisted GCMLS AL
  • 2025-10-16 Delisted GCMLS AL
  • 2025-09-20 Price Changed $169,900 GCMLS AL
  • 2025-07-23 Price Changed $175,000 GCMLS AL
  • 2025-06-12 Sold (Public Records) $880,950 Public Records
  • 2025-06-10 Listed $185,000 GCMLS AL

Property tax history

+4.6%/yr

Latest (2025): $2,285 · -9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…