CashFlowRE
Sign in Sign up
67 Pineview Dr
B Composite 72.72
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
  • Appreciation +7.3/10.0
  • ARV discount +5.8/15.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0

$54,000

67 Pineview Dr · Maplesville, AL 36750
3 bd · 1.0 ba · 1,000 sqft · SingleFamily · 1 Days on market
Built 1969 Fair condition 0.66 ac lot Est $52k · at est.

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

Listing remarks

Great investment property! Sold as is!

Key facts

  • 0.66 acre lot
  • Parking
  • Built 1969

Property features AI

Finance

  • Other: Property sits on approximately 0.66 acres; Subdivision: PINEVIEW

Exterior

  • Parking: Driveway parking; One carport space
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service available
  • Home design: Existing construction; Concrete/block construction; Slab foundation
  • Construction: Concrete/block exterior; Slab foundation
  • Exterior features: City view; No pool, deck, patio, or garden/patio noted; Not waterfront

Interior

  • Kitchen: Electric stove
  • Bedrooms: Master bedroom on main level; Additional bedrooms on main level (total of 3 bedrooms listed)
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom with tub/shower combo on main level
  • Heating & cooling: No heating; No air conditioning
  • Interior features: Ceilings: other (see remarks); No built-in interior features listed
  • Laundry & utility: Main-level laundry area with washer hookup; Dryer hookup (electric); Pull-down attic access

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/1.0-bath single-family listed at $54k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($870 rent vs $54k).

Location & tenants

  • Location reads 57/100 on livability (#383 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, crime D+, amenities F.
  • Chilton County (rural): math 15% / reading 34% proficiency, ranked #94 of 129 in AL (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Clanton Elementary School (math 37% / reading 55%, grade D-, #164 of 627 statewide, top 26%, 1,028 students, 67% FRL); Clanton Middle School (math 7% / reading 35%, grade F, #188 of 257 statewide, top 74%, 478 students, 74% FRL); Chilton County High School (math 17% / reading 17%, grade F, #195 of 305 statewide, top 68%, 783 students, 69% FRL) — zoned schools average 70% FRL vs 54% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 16 active listings in the ZIP; 25 units permitted in Chilton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($373 loan paydown + $2k appreciation (4.5% local appreciation)).
  • Chilton County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.5% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 67% 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 $54,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  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
1.61%
Cap rate
13.27%
Cash-on-cash
24.92%
DSCR
2.11
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$52,000
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
67 Pineview Dr 0.00mi 3/1.0 1,000 (0%) 1mo $52,000 $52 100

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.55% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.8%
Equity multiple
3.05×
Total profit
$31,069
Equity at exit
$29,125
10-year hold
IRR
32.6%
Equity multiple
6.12×
Total profit
$77,360
Equity at exit
$49,086

Cash invested: $15,120 (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 36750

Home prices YoY
2.6%
Active inventory
16
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$870 medium interval (Pro) →
Mortgage (P&I)
$283
Tax est. 1.5%
$68 /mo · $810/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$314

Break-even live

Break-even rent $472
Max offer price $54,000
Occupancy floor 59%

Sensitivity live

Price -10% $351 -5% $333 +0% $314 +5% $295 +10% $277
Rent -10% $245 -5% $280 +0% $314 +5% $348 +10% $383
Rate -1.0pp $341 -0.5pp $328 base $314 +0.5pp $300 +1.0pp $286

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
$13,500
Closing costs
$1,620
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 2 events

  1. 2026-05-11
    status Pending
  2. 2026-05-09
    historical $54,000

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$10,438
− Mortgage interest
−$3,025
− Property taxes
−$810
− Insurance
−$270
− Repairs & maintenance
−$835
− Management
−$835
− Depreciation
−$1,571
Taxable income
$3,092
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$742
After-tax cash flow
$3,026/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 · 2 photos

Fair 45/100 Moderate rehab

This single-family home requires significant repairs and maintenance, including roof replacement, siding and painting, HVAC replacement, and landscaping improvements. These updates would significantly increase its resale and rental value.

Repairs flagged

  • Major roof — Signs of wear and discoloration suggest significant damage and potential leaking.
  • Major siding — The siding shows significant wear and discoloration, indicating it may need repainting or replacement.
  • Major flooring — The exterior flooring appears to be in poor condition, with visible wear and potential tripping hazards.
  • Major HVAC units — The HVAC units appear to be old and may need replacement or repair.
  • Major landscaping — The landscaping is sparse and in need of maintenance, with overgrown grass and weeds visible.

Value-add opportunities

  • Both roof replacement — Re-roofing would significantly improve the home's appearance and functionality.
  • Both siding and painting — Repainting and replacing the siding would enhance the home's curb appeal and value.
  • Both HVAC replacement — Replacing the HVAC units would improve comfort and energy efficiency, making the home more attractive to buyers and renters.
  • Both landscaping and yard maintenance — A well-maintained yard and landscaping would improve the home's curb appeal and attract more potential buyers and renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of wear and discoloration suggest significant damage and potential leaking. Major $15,000–50,000
siding · The siding shows significant wear and discoloration, indicating it may need repainting or replacement. Major $15,000–50,000
flooring · The exterior flooring appears to be in poor condition, with visible wear and potential tripping hazards. Major $15,000–50,000
HVAC units · The HVAC units appear to be old and may need replacement or repair. Major $15,000–50,000
landscaping · The landscaping is sparse and in need of maintenance, with overgrown grass and weeds visible. Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both roof replacement — Re-roofing would significantly improve the home's appearance and functionality.
  • Both siding and painting — Repainting and replacing the siding would enhance the home's curb appeal and value.
  • Both HVAC replacement — Replacing the HVAC units would improve comfort and energy efficiency, making the home more attractive to buyers and renters.
  • Both landscaping and yard maintenance — A well-maintained yard and landscaping would improve the home's curb appeal and attract more potential buyers and renters.

ⓘ 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)

District
Chilton County
NCES district ID
0100660
Math proficiency
15% ▼ -26.00%
Reading proficiency
34% ▼ -5.00%
Median HH income
$41,269
Composite
20.73/100
National rank
#8520
State rank
#94 of 129 in AL

Livability — Maplesville

Score
57/100
State rank
#383
US rank
#21870

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maplesville, AL
Population (ZIP)
3,009

Population outlook (Chilton County) Hauer SSP2

Today (2025)
44,064 people
By 2030
43,694 · -0.8%
By 2040
42,168 · -4.3%
By 2050
39,667 · -10.0%
By 2075
31,397 · -28.7%
By 2100
21,319 · -51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 22% Hispanic / Latino 5% Pacific Islander 5% Two or more races 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Chilton

2024 margin
Solid R (+72.1) · D 13.7% · R 85.8%
2008→2024 swing
-14.3pp toward R · 2008: -57.8pp · 2024: -72.1pp
All cycles
2024: R+72.1 2020: R+67.4 2016: R+66.6 2012: R+60.3 2008: R+57.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.55%
Current HPI
182.0762
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

2 events — show timeline
  • 2026-05-11 Pending Greater Alabama MLS
  • 2026-05-09 Coming Soon $54,000 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…