CashFlowRE
Sign in Sign up
617 Ruth St
B- Composite 67.66
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
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • 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

$99,500

617 Ruth St · Mobile, AL 36606
2 bd · 1.0 ba · 1,234 sqft · SingleFamily public records · 56 Days on market
Built 1994 4,970 sqft lot $81/sqft · 69% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 4,970 sq ft lot
  • Garage
  • Listed 56 days

Property features AI

Finance

  • Other: No land lease

Exterior

  • Parking: Detached garage; Garage (faces front); 1 garage space; 1-car carport; Driveway
  • Utilities: Cable available; Electricity available; Natural gas available; Phone available; Public sewer; Public water
  • Home design: Residential single-family home; Located in Bon Air/Rickarby subdivision
  • Construction: Aluminum siding; Shingle roof; Pillar/post/pier foundation
  • Exterior features: Chain link fencing; Fenced yard; View available

Interior

  • Kitchen: Gas range; Cabinetry
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Crown molding; Accessible bedroom; Accessible doors; Separate dining room; Breakfast bar and additional cabinetry
  • 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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $420 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% 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); Lillie B Williamson High School (math 2% / reading 12%, grade F, #273 of 305 statewide, top 89%, 956 students, 94% FRL) — zoned schools average 94% FRL vs 67% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 11% at this address vs 27% district-wide (-16 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; 36 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $688 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $70k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $96,515 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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
1.29%
Cap rate
11.36%
Cash-on-cash
18.10%
DSCR
1.81
GRM
6.5

CMA / ARV

ARV (median comp)
$58,937
List price
$99,500
Delta
68.82%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
503 Dauphin Island Pkwy 0.25mi 2/1.0 1,159 (-6%) 3mo $40,500 $35 76
710 Euclid Ave 0.42mi 3/2.0 (+1) 1,222 (-1%) 4mo $139,000 $114 67
1805 Woodcock Pl 0.49mi 3/2.0 (+1) 1,233 (-0%) 4mo $195,000 $158 65
1801 Woodcock Pl 0.49mi 3/2.0 (+1) 1,253 (+2%) 4mo $195,000 $156 62
1809 Woodcock Pl 0.48mi 3/2.0 (+1) 1,210 (-2%) 4mo $195,000 $161 62
210 Houston St 0.68mi 2/1.0 1,182 (-4%) 2mo $155,000 $131 60
1457 Houston St 0.67mi 3/1.5 (+1) 1,216 (-2%) 3mo $55,000 $45 57
603 Glenwood St 0.28mi 3/1.0 (+1) 1,400 (+14%) 4mo $137,000 $98 56
2258 Howell Ave 0.72mi 3/1.0 (+1) 1,264 (+2%) 2mo $145,000 $115 56
553 Weinacker Ave 0.44mi 3/1.0 (+1) 1,058 (-14%) 3mo $120,000 $113 48
616 Morgan Ave 0.63mi 3/2.0 (+1) 1,150 (-7%) 3mo $42,000 $37 48
1709 Belfast St 0.41mi 3/2.0 (+1) 1,078 (-13%) 4mo $31,250 $29 48

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
11.8%
Equity multiple
1.48×
Total profit
$13,302
Equity at exit
$14,836
10-year hold
IRR
22.2%
Equity multiple
3.06×
Total profit
$57,454
Equity at exit
$8,603

Cash invested: $27,860 (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
6.5×

Monthly cashflow live

Estimated rent
$1,279 high interval (Pro) →
Mortgage (P&I)
$522
Tax from tax record
$27 /mo · $320/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$420

Break-even live

Break-even rent $747
Max offer price $99,500
Occupancy floor 62%

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
$24,875
Closing costs
$2,985
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
611 Dauphin Island Pkwy Mobile, AL 3.0 2.0 1450 $1,300 $0.90 44d 1 0.07mi
706 Cherokee St Mobile, AL 3.0 1.0 1260 $1,375 $1.09 21d 1 0.17mi
562 Clarke St Mobile, AL 2.0 1.0 1061 $1,025 $0.97 44d 1 0.36mi
618 Clarke St Mobile, AL 3.0 1.0 1427 $1,200 $0.84 44d 1 0.41mi
615 Mohawk St Mobile, AL 3.0 1.0 1172 $1,500 $1.28 44d 1 0.43mi
2008 W Victory Dr Mobile, AL 3.0 1.0 1011 $1,200 $1.19 44d 1 0.46mi
728 Bankhead Pl Mobile, AL 2.0 1.0 810 $675 $0.83 44d 1 0.47mi
400 Westwood St Mobile, AL 1.0–2.0 1.0 750 $1,005 $1.34 44d 1 0.58mi
767 Jemison St Mobile, AL 2.0 1.0 850 $750 $0.88 44d 1 0.65mi
209 S Fulton St Mobile, AL 2.0 1.5 1255 $1,750 $1.39 21d 1 0.75mi
182 Williams St Unit 1043570P Mobile, AL 3.0 1.0 1399 $2,476 $1.77 13d 1 0.77mi
817 Hawkins St Mobile, AL 3.0 1.0 1217 $1,200 $0.99 44d 1 0.80mi
122 Demouy Ave Unit 1/2 Mobile, AL 2.0 1.0 1300 $1,530 $1.18 44d 1 0.84mi
900 Courtney St Mobile, AL 2.0 1.0 1020 $1,200 $1.18 44d 1 0.95mi
250 Tuttle Ave Unit B Mobile, AL 1.0 1.0 928 $1,100 $1.19 44d 1 0.98mi
2503 Richard Ave Mobile, AL 2.0 1.0 928 $805 $0.87 13d 1 1.10mi
104 Ellinor St Mobile, AL 2.0 1.0 896 $1,275 $1.42 21d 1 1.14mi
2500 Taylor Ave Mobile, AL 2.0 1.0 840 $1,195 $1.42 44d 1 1.14mi
1704 McGill Ave Unit B Mobile, AL 3.0 2.5 1500 $1,750 $1.17 44d 1 1.15mi
2507 Taylor Ave Mobile, AL 3.0 1.0 1230 $1,495 $1.22 13d 1 1.15mi
2656 Pathway Pl Mobile, AL 2.0–3.0 1.0 778 $949 $1.22 13d 9 1.18mi
1417 Monroe St Mobile, AL 2.0 1.0 1064 $1,350 $1.27 44d 1 1.18mi
418 Durande Dr Mobile, AL 3.0 2.0 1456 $1,350 $0.93 13d 1 1.21mi
84 S Lafayette St Unit 1043577P Mobile, AL 3.0 2.0 1496 $3,116 $2.08 13d 1 1.22mi
200 S Florida St Unit 101 Mobile, AL 2.0 2.0 1150 $1,375 $1.20 21d 1 1.23mi
1204 Seneca St Mobile, AL 3.0 2.0 1425 $1,345 $0.94 13d 1 1.23mi
111 S Catherine St Mobile, AL 2.0 1.0 891 $899 $1.01 44d 1 1.25mi
955 Cloverdale Dr Mobile, AL 3.0 1.5 1128 $1,125 $1.00 44d 1 1.26mi
207 Michigan Ave Unit 3 Mobile, AL 1.0 1.0 1000 $795 $0.80 21d 1 1.36mi
207 Michigan Ave Unit 3 Mobile, AL 1.0 1.0 1000 $795 $0.80 44d 1 1.36mi
12 S Catherine St Unit 2 Mobile, AL 1.0 1.0 700 $725 $1.04 21d 1 1.39mi
2425 Nortons Ln Unit C Mobile, AL 2.0 1.0 1050 $1,200 $1.14 44d 1 1.40mi
2425 Nortons Ln Unit D Mobile, AL 2.0 1.0 1050 $1,100 $1.05 13d 1 1.40mi
1566 Dauphin St Unit Back Carriage House Mobile, AL 3.0 1.0 1300 $1,200 $0.92 44d 1 1.43mi
461 Magnolia Rd Unit A Mobile, AL 2.0 1.0 989 $825 $0.83 44d 1 1.43mi
957 Navco Rd Mobile, AL 2.0 1.5 812 $850 $1.05 21d 1 1.45mi

Listing history 18 events

  1. 2026-06-18
    days on market $99,500 Active 56 DOM
  2. 2026-06-17
    days on market $99,500 Active 55 DOM
  3. 2026-06-16
    days on market $99,500 Active 54 DOM
  4. 2026-06-15
    days on market $99,500 Active 53 DOM
  5. 2026-06-14
    days on market $99,500 Active 51 DOM
  6. 2026-06-13
    days on market $99,500 Active 50 DOM
  7. 2026-06-10
    days on market $99,500 Active 48 DOM
  8. 2026-06-09
    days on market $99,500 Active 47 DOM
  9. 2026-06-08
    days on market $99,500 Active 46 DOM
  10. 2026-06-07
    days on market $99,500 Active 45 DOM
  11. 2026-06-05
    days on market $99,500 Active 42 DOM
  12. 2026-06-03
    days on market $99,500 Active 41 DOM
  13. 2026-06-02
    days on market $99,500 Active 40 DOM
  14. 2026-06-01
    days on market $99,500 Active 39 DOM
  15. 2026-05-31
    days on market $99,500 Active 38 DOM
  16. 2026-05-30
    days on market $99,500 Active 37 DOM
  17. 2026-04-23
    listed $99,500 Active 289-char remark
  18. 2007-10-09
    soldstatus $70,400

ⓘ 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
$320 · $27/mo
Projected year-2 tax
$408 · $34/mo
Expected delta
+$88/yr (+$7/mo · 27.3%)

ⓘ 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 · 21 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
$15,344
− Mortgage interest
−$5,574
− Property taxes
−$320
− Insurance
−$498
− Repairs & maintenance
−$1,227
− Management
−$1,227
− Depreciation
−$2,895
Taxable income
$3,603
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$865
After-tax cash flow
$4,178/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

+41.3% since first listed
2 events — show timeline
  • 2026-04-23 Listed $99,500 GCMLS AL
  • 2007-10-09 Sold (Public Records) $70,400 Public Records

Property tax history

+3.4%/yr

Latest (2025): $320 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…