CashFlowRE
Sign in Sign up
310 Court St
C Composite 55.39
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 +13.2/30.0
  • ARV discount +12.7/15.0
  • Appreciation +10.0/10.0
  • Schools +5.0/10.0
  • DSCR +3.9/10.0
  • Livability +3.1/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$130,000

310 Court St · Chickasaw, AL 36611
2 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 192 Days on market
Built 2012 8,894 sqft lot $100/sqft · 12% below area Est $147k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 4-bedroom, 1-bath cottage located in the heart of Chickasaw. This home offers approximately 1,290 square feet of living space and features a classic layout with a welcoming front porch and generous room sizes throughout. Inside, you’ll find HARDWOOD AND LVP FLOORS along with BEAUTIFUL FIREPLACE AND BUILT IN SHELVES that scream character and functionality. The kitchen includes Kitchen with sit in dining room. The four bedrooms are comfortably sized, and the floor plan provides flexibility for living, working, or entertaining. Laundry is in back of house. Conveniently located near CHICKASAW SCHOOLS, PARKS, COMMUNITY CENTER, I-65 access, shopping, downtown Mobile. This home offers easy commuting and the charm of an established neighborhood. Home is being sold as-is. Seller will make no repairs. CASH, CONVENTIONAL, FHA, VA OFFERS will be considered. Buyer and buyer’s agent to verify all measurements, information, and square footage.

Key facts

  • 8,894 sq ft lot
  • 2 parking spots
  • Listed 192 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 2-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $-4 ($-42/yr) — negative.
  • To cash-flow at today's rent, offer at most $129k (0.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $98k (24.6% below list).
  • Recommended offer: $98k (24.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#237 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, health & safety B; Watch: schools F, crime D-, amenities F.
  • Market conditions: 45 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($899 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 192 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

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 $98,042 (24.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 192 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  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 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?
  6. 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?
  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
0.75%
Cap rate
6.26%
Cash-on-cash
-0.12%
DSCR
0.99
GRM
11.0

CMA / ARV

ARV (median comp)
$146,995
List price
$130,000
Delta
-11.56%
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
309 Court St 0.03mi 2/1.0 1,302 (+0%) 13mo $118,000 $91 87
206 5th St 0.25mi 2/1.0 1,376 (+6%) 8mo $53,500 $39 71
3 Canal St 0.33mi 3/1.0 (+1) 1,215 (-6%) 2mo $104,000 $86 67
8 Ryan St 0.37mi 3/1.0 (+1) 1,250 (-4%) 7mo $100,000 $80 66
6 Ryan St 0.36mi 3/1.0 (+1) 1,216 (-6%) 6mo $65,000 $53 63
306 2nd St 0.41mi 3/1.5 (+1) 1,334 (+3%) 8mo $150,000 $112 62
154 Chieftain Way 0.69mi 3/1.0 (+1) 1,286 (-1%) 1mo $78,000 $61 61
316 1st St 0.42mi 3/1.0 (+1) 1,147 (-12%) 0mo $97,899 $85 56
94 DIAMOND St 0.41mi 3/2.0 (+1) 1,215 (-6%) 12mo $168,000 $138 52
302 1st St 0.36mi 3/1.5 (+1) 1,189 (-8%) 15mo $169,900 $143 50
321 Grant St 0.42mi 2/1.0 1,117 (-14%) 10mo $45,000 $40 48
96 Grant St 0.30mi 3/2.0 (+1) 1,456 (+12%) 13mo $145,000 $100 46

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.2%
Equity multiple
2.94×
Total profit
$70,518
Equity at exit
$117,114
10-year hold
IRR
21.4%
Equity multiple
6.71×
Total profit
$207,722
Equity at exit
$252,561

Cash invested: $36,400 (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 36611

Home prices YoY
7.0%
Active inventory
45
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$980 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$42 /mo · $506/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$-4

Break-even live

Break-even rent $985
Max offer price $129,377
Occupancy floor 95%

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
$32,500
Closing costs
$3,900
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3 Southern St Chickasaw, AL 3.0 1.0 1108 $795 $0.72 13d 1 0.24mi
101 Grant St Chickasaw, AL 3.0 1.0 1383 $895 $0.65 13d 1 0.32mi
311 Grant St Chickasaw, AL 2.0 1.0 1000 $850 $0.85 43d 1 0.41mi
55 Thompson Blvd Chickasaw, AL 3.0 1.0 939 $1,500 $1.60 21d 1 0.43mi
78 Lee St Chickasaw, AL 3.0 1.0 1412 $1,100 $0.78 43d 1 0.53mi
408 Rawls Ave Mobile, AL 2.0 1.0 1032 $1,100 $1.07 13d 1 1.28mi

Listing history 20 events

  1. 2026-06-18
    days on market $130,000 Active 192 DOM
  2. 2026-06-17
    days on market $130,000 Active 191 DOM
  3. 2026-06-16
    days on market $130,000 Active 190 DOM
  4. 2026-06-15
    days on market $130,000 Active 189 DOM
  5. 2026-06-14
    days on market $130,000 Active 187 DOM
  6. 2026-06-13
    days on market $130,000 Active 186 DOM
  7. 2026-06-10
    days on market $130,000 Active 184 DOM
  8. 2026-06-09
    days on market $130,000 Active 183 DOM
  9. 2026-06-08
    days on market $130,000 Active 182 DOM
  10. 2026-06-07
    days on market $130,000 Active 181 DOM
  11. 2026-06-02
    days on market $130,000 Active 176 DOM
  12. 2026-06-01
    days on market $130,000 Active 175 DOM
  13. 2026-05-31
    days on market $130,000 Active 174 DOM
  14. 2026-05-30
    days on market $130,000 Active 173 DOM
  15. 2025-12-08
    listed $130,000 Active 971-char remark
    Show marketing remark (971 chars)

    Charming 4-bedroom, 1-bath cottage located in the heart of Chickasaw. This home offers approximately 1,290 square feet of living space and features a classic layout with a welcoming front porch and generous room sizes throughout. Inside, you’ll find HARDWOOD AND LVP FLOORS along with BEAUTIFUL FIREPLACE AND BUILT IN SHELVES that scream character and functionality. The kitchen includes Kitchen with sit in dining room. The four bedrooms are comfortably sized, and the floor plan provides flexibility for living, working, or entertaining. Laundry is in back of house. Conveniently located near CHICKASAW SCHOOLS, PARKS, COMMUNITY CENTER, I-65 access, shopping, downtown Mobile. This home offers easy commuting and the charm of an established neighborhood. Home is being sold as-is. Seller will make no repairs. CASH, CONVENTIONAL, FHA, VA OFFERS will be considered. Buyer and buyer’s agent to verify all measurements, information, and square footage.

  16. 2025-12-04
    historical $130,000 971-char remark
    Show marketing remark (971 chars)

    Charming 4-bedroom, 1-bath cottage located in the heart of Chickasaw. This home offers approximately 1,290 square feet of living space and features a classic layout with a welcoming front porch and generous room sizes throughout. Inside, you’ll find HARDWOOD AND LVP FLOORS along with BEAUTIFUL FIREPLACE AND BUILT IN SHELVES that scream character and functionality. The kitchen includes Kitchen with sit in dining room. The four bedrooms are comfortably sized, and the floor plan provides flexibility for living, working, or entertaining. Laundry is in back of house. Conveniently located near CHICKASAW SCHOOLS, PARKS, COMMUNITY CENTER, I-65 access, shopping, downtown Mobile. This home offers easy commuting and the charm of an established neighborhood. Home is being sold as-is. Seller will make no repairs. CASH, CONVENTIONAL, FHA, VA OFFERS will be considered. Buyer and buyer’s agent to verify all measurements, information, and square footage.

  17. 2025-02-15
    price $130,000
  18. 2024-10-22
    price $159,900
  19. 2022-06-02
    soldstatus $123,000
  20. 2022-05-27
    soldstatus $123,000

ⓘ 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
$506 · $42/mo
Projected year-2 tax
$533 · $44/mo
Expected delta
+$27/yr (+$2/mo · 5.4%)

ⓘ 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 ≥104°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 · 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
$11,765
− Mortgage interest
−$7,282
− Property taxes
−$506
− Insurance
−$650
− Repairs & maintenance
−$941
− Management
−$941
− Depreciation
−$3,782
Taxable loss
−$2,337
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$561
After-tax cash flow
$519/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)

No district data.

Livability — Chickasaw

Score
61/100
State rank
#237
US rank
#17438

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chickasaw, AL
City population
6,367
Population (ZIP)
6,367

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 55% White 38% Two or more races 4% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 2% Serbian 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 12.90%
Current HPI
196.621
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

+5.7% since first listed
6 events — show timeline
  • 2025-12-08 Listed $130,000 GCMLS AL
  • 2025-12-04 Coming Soon $130,000 GCMLS AL
  • 2025-02-15 Price Changed $130,000 GCMLS AL
  • 2024-10-22 Price Changed $159,900 GCMLS AL
  • 2022-06-02 Sold (Public Records) $123,000 Public Records
  • 2022-05-27 Sold (MLS) $123,000 GCMLS AL

Property tax history

+0.6%/yr

Latest (2025): $506 · +12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…