CashFlowRE
Sign in Sign up
348 County Road 1347
C+ Composite 61.8
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 +20.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • Appreciation +5.1/10.0
  • 1% rule +4.2/10.0
  • Schools +2.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$189,000

348 County Road 1347 · South Vinemont, AL 35179
3 bd · 2.0 ba · 1,680 sqft · SingleFamily public records · 38 Days on market
Built 1975 0.90 ac lot $112/sqft · at area comps Est $261k · 28% under

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

Listing remarks

This inviting 3BR/2BA home offers a comfortable layout with space to fit a variety of lifestyles. Inside, you will find a welcoming primary bedroom, bright living areas, and a basement that provides added flexibility for storage, hobbies, a workshop, or additional recreational space. Outside, the spacious lot offers plenty of room to enjoy the outdoors, whether you are gardening, entertaining, or simply relaxing and taking in the peaceful setting. Conveniently located near local amenities, and schools, this property combines everyday convenience with the feel of extra breathing room. Whether you are searching for your first home, more space, or a fresh start, this property offers a great op

Key facts

  • Basement
  • Spacious lot
  • Local amenities

Tags

PRIMARY BEDROOMBRIGHT LIVING AREASBASEMENTSPACIOUS LOTLOCAL AMENITIESSCHOOLS

Property features AI

Finance

  • Other: 0.9-acre lot; Not in a flood plain
  • Financial info: Monthly garbage fee applies

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Septic system; Electric water heater; Internet service available
  • Home design: Existing single-family home; Basement entry level (finished basement area)
  • Construction: Brick over foundation with other siding; Basement foundation; Concrete block basement; Decks present
  • Exterior features: Fenced yard; Storage building; Workshop; Porch; Open deck

Interior

  • Kitchen: Electric cooktop; Built-in dishwasher; Electric oven; Laminate countertops; Breakfast bar; Pantry
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level; Bonus room in the finished basement
  • Flooring: Hardwood flooring; Subflooring
  • Bathrooms: Two full bathrooms with tub/shower combos
  • Heating & cooling: Central heat and air; Electric heat pump
  • Interior features: 9-foot+ ceilings; Multiple staircases; Brick, ventless gas fireplace with gas logs in the living room; Window coverings remain
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located in the basement

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 single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (7.5% below list).
  • Recommended offer: $175k (7.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 55/100 on livability (#432 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Cullman County (rural): math 19% / reading 49% proficiency, ranked #49 of 129 in AL (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Vinemont Elementary School (math 29% / reading 58%, grade F, #202 of 627 statewide, top 32%, 483 students, 68% FRL); Vinemont High School (math 27% / reading 17%, grade F, #142 of 305 statewide, top 51%, 362 students, 58% FRL).
  • Market conditions: 80 active listings in the ZIP; 180 units permitted in Cullman County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $229 appreciation (0.1% local appreciation)).
  • At projected returns (0.1% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $174,792 (7.5% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — 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. 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.
  5. 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.
  6. 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
0.92%
Cap rate
7.86%
Cash-on-cash
5.59%
DSCR
1.25
GRM
9.0

CMA / ARV

ARV (median comp)
$261,462
List price
$189,000
Delta
-27.71%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 Co Rd 1346 0.12mi 4/2.5 (+1) 1,660 (-1%) 10mo $249,000 $150 78
219 Co Rd 1347 0.08mi 3/2.0 1,648 (-2%) 22mo $237,000 $144 75
35 Co Rd 1347 0.07mi 3/2.0 1,484 (-12%) 13mo $239,900 $162 66
587 Co Rd 1343 0.31mi 4/2.0 (+1) 1,512 (-10%) 11mo $180,000 $119 55

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

Projected returns pro-forma

0.12% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.4%
Equity multiple
1.21×
Total profit
$11,160
Equity at exit
$56,029
10-year hold
IRR
9.5%
Equity multiple
2.05×
Total profit
$55,619
Equity at exit
$68,273

Cash invested: $52,920 (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 35179

Home prices YoY
0.0%
Active inventory
80
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,748 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$65 /mo · $776/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$246

Break-even live

Break-even rent $1,436
Max offer price $189,000
Occupancy floor 81%

Sensitivity live

Price -10% $353 -5% $300 +0% $246 +5% $193 +10% $139
Rent -10% $108 -5% $177 +0% $246 +5% $315 +10% $384
Rate -1.0pp $341 -0.5pp $294 base $246 +0.5pp $197 +1.0pp $148

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
$47,250
Closing costs
$5,670
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 25 events

  1. 2026-06-19
    days on market $189,000 Active 38 DOM
  2. 2026-06-18
    days on market $189,000 Active 37 DOM
  3. 2026-06-17
    days on market $189,000 Active 36 DOM
  4. 2026-06-16
    days on market $189,000 Active 35 DOM
  5. 2026-06-15
    days on market $189,000 Active 34 DOM
  6. 2026-06-14
    days on market $189,000 Active 32 DOM
  7. 2026-06-12
    days on market $189,000 Active 31 DOM
  8. 2026-06-09
    days on market $189,000 Active 28 DOM
  9. 2026-06-08
    days on market $189,000 Active 27 DOM
  10. 2026-06-07
    days on market $189,000 Active 26 DOM
  11. 2026-06-05
    days on market $189,000 Active 23 DOM
  12. 2026-06-03
    days on market $189,000 Active 22 DOM
  13. 2026-06-02
    days on market $189,000 Active 21 DOM
  14. 2026-06-01
    days on market $189,000 Active 20 DOM
  15. 2026-05-31
    days on market $189,000 Active 19 DOM
  16. 2026-05-30
    days on market $189,000 Active 18 DOM
  17. 2026-05-12
    listed $209,000 Active 815-char remark
  18. 2024-01-22
    status Active
  19. 2024-01-20
    historical Active Under Contract
  20. 2023-09-18
    listed $230,000 Active
  21. 2023-05-26
    price $249,900
  22. 2023-04-22
    listed $254,900 Active
  23. 2023-03-07
    price $260,900
  24. 2023-01-16
    listed $262,640 Active
  25. 2003-04-16
    listed $99,200

ⓘ 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
$776 · $65/mo
Projected year-2 tax
$776 · $65/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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$20,975
− Mortgage interest
−$10,587
− Property taxes
−$776
− Insurance
−$945
− Repairs & maintenance
−$1,678
− Management
−$1,678
− Depreciation
−$5,498
Taxable loss
−$187
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$45
After-tax cash flow
$3,001/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
Cullman County
NCES district ID
0101020
Math proficiency
19% ▼ -35.00%
Reading proficiency
49% ▲ 1.00%
Median HH income
$39,449
Composite
28.39/100
National rank
#6767
State rank
#49 of 129 in AL

Livability — South Vinemont

Score
55/100
State rank
#432
US rank
#23262

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

Population (ZIP)
8,957

Population outlook (Cullman County) Hauer SSP2

Today (2025)
84,522 people
By 2030
85,402 · +1.0%
By 2040
86,152 · +1.9%
By 2050
85,202 · +0.8%
By 2075
79,679 · -5.7%
By 2100
66,943 · -20.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 10% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 7% Cuban 1%
Common ancestry
Iranian 2% Slovak 2% Serbian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Cullman

2024 margin
Solid R (+80.5) · D 9.4% · R 89.9%
2008→2024 swing
-15.3pp toward R · 2008: -65.2pp · 2024: -80.5pp
All cycles
2024: R+80.5 2020: R+77.4 2016: R+77.8 2012: R+69.5 2008: R+65.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.12%
Current HPI
272.8749
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

+90.5% since first listed
11 events — show timeline
  • 2026-05-30 Price Changed $189,000 Greater Alabama MLS
  • 2026-05-23 Price Changed $199,000 Greater Alabama MLS
  • 2026-05-12 Listed $209,000 Greater Alabama MLS
  • 2024-01-22 Relisted SAARMLS
  • 2024-01-20 Contingent SAARMLS
  • 2023-09-18 Listed $230,000 SAARMLS
  • 2023-05-26 Price Changed $249,900 SAARMLS
  • 2023-04-22 Listed $254,900 SAARMLS
  • 2023-03-07 Price Changed $260,900 SAARMLS
  • 2023-01-16 Listed $262,640 SAARMLS
  • 2003-04-16 Listed $99,200 SAARMLS

Property tax history

+12.2%/yr

Latest (2025): $776 · +212.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…