CashFlowRE
Sign in Sign up
112 Baratara Dr
D- Composite 38.97
Why this score? — see what drove the D- 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 +10.6/30.0
  • Appreciation +10.0/10.0
  • Schools +5.0/10.0
  • DSCR +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • ARV discount +0.3/15.0

$214,900

112 Baratara Dr · Chickasaw, AL 36611
3 bd · 2.0 ba · 2,131 sqft · SingleFamily public records · 9 Days on market
Built 1987 0.35 ac lot Est $185k · 16% over

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

Listing remarks

Welcome to a home that truly stands out for how well it lives day to day. With four bedrooms plus a dedicated office and an additional flex/playroom, this layout offers a level of versatility that is hard to find in this price range. Whether you need space to work from home, create, stay organized, or simply spread out, this home gives you options without compromise. The large main living area features vaulted ceilings and a cozy fireplace, creating a central gathering space that feels both open and inviting. A nice primary suite with walk-in closet and ensuite bath, 3 additional bedrooms PLUS and office and flex space great for variety of uses—gaming, crafting, hobby space, media roo

Key facts

  • Flex playroom
  • Primary suite
  • Dedicated office

Tags

DEDICATED OFFICEFLEX PLAYROOMLARGE MAIN LIVING AREAVAULTED CEILINGSCOZY FIREPLACEPRIMARY SUITE

Property features AI

Finance

  • HOA & community: No community features; No transfer fees

Exterior

  • Parking: Double carport (2 covered carport spaces); 4 total parking spaces
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Single-family residence; One story; Resale property
  • Construction: Brick construction; Slab foundation; Composition roof; Built area recorded as 2,320 square feet
  • Exterior features: Termite protection contract; Fenced yard; Front porch; Boat ramp access; Less than one acre lot; No waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Primary bedroom with attached bath; First-floor primary bedroom; Walk-in closet(s)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric cooling; Central electric heating
  • Interior features: Bonus room; Family room; Entrance foyer; Living room; Media room; Office / study; Additional room(s) (see remarks); Ceiling fans; En-suite; Vaulted ceilings; Wood-burning fireplace
  • Laundry & utility: Electric 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 3-bed/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-106 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $196k (8.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (31.0% below list).
  • Recommended offer: $148k (31.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 7.2% in Chickasaw — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 $23k of equity ($1k loan paydown + $21k 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.
  • By year 2, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $108k; list at $215k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $148,251 (31.0% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.69%
Cap rate
5.70%
Cash-on-cash
-2.11%
DSCR
0.91
GRM
12.1

CMA / ARV

ARV (on-the-fly)
$185,397
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
122 Baratara Dr 0.11mi 3/2.0 2,219 (+4%) 7mo $181,500 $82 82
112 Baratara Dr 0.00mi 4/2.0 (+1) 2,320 (+9%) 0mo $218,400 $94 80
509 Sutherland Dr 0.30mi 3/2.0 2,084 (-2%) 7mo $209,000 $100 76
224 Cache Cir 0.08mi 4/2.5 (+1) 2,032 (-5%) 8mo $220,000 $108 75
212 Idlewood Dr 0.13mi 3/2.0 2,095 (-2%) 21mo $170,000 $81 74
117 Idlewood Dr 0.32mi 3/2.0 2,101 (-1%) 19mo $110,000 $52 67
118 Baratara Dr 0.08mi 4/2.5 (+1) 2,000 (-6%) 21mo $205,000 $103 61
706 Sutherland Dr 0.18mi 3/2.5 2,360 (+11%) 13mo $205,000 $87 61
37 Ridgeview Dr 0.52mi 4/3.0 (+1) 2,000 (-6%) 8mo $196,500 $98 50
307 Myrtlewood Ave 0.52mi 4/2.0 (+1) 1,922 (-10%) 10mo $110,000 $57 46
203 Idlewood Dr 0.27mi 4/3.0 (+1) 2,334 (+10%) 21mo $83,000 $36 45

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
22.8%
Equity multiple
2.83×
Total profit
$110,212
Equity at exit
$193,599
10-year hold
IRR
20.3%
Equity multiple
6.48×
Total profit
$329,632
Equity at exit
$417,503

Cash invested: $60,172 (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
12.1×

Monthly cashflow live

Estimated rent
$1,483 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$60 /mo · $723/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$-106

Break-even live

Break-even rent $1,616
Max offer price $196,253
Occupancy floor

Sensitivity live

Price -10% $16 -5% $-45 +0% $-106 +5% $-166 +10% $-227
Rent -10% $-223 -5% $-164 +0% $-106 +5% $-47 +10% $12
Rate -1.0pp $3 -0.5pp $-51 base $-106 +0.5pp $-161 +1.0pp $-218

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
$53,725
Closing costs
$6,447
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
78 Lee St Chickasaw, AL 3.0 1.0 1412 $1,100 $0.78 44d 1 0.90mi
219 2nd St Chickasaw, AL 4.0 2.0 1916 $1,650 $0.86 14d 1 0.94mi
314 1st St Chickasaw, AL 4.0 3.0 2136 $1,595 $0.75 14d 1 0.94mi

Listing history 3 events

  1. 2026-04-29
    status Pending
  2. 2026-04-20
    listed $214,900 Active
  3. 2014-06-30
    soldstatus $107,625

ⓘ 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
$723 · $60/mo
Projected year-2 tax
$881 · $73/mo
Expected delta
+$158/yr (+$13/mo · 21.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 22 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
$17,790
− Mortgage interest
−$12,038
− Property taxes
−$723
− Insurance
−$1,074
− Repairs & maintenance
−$1,423
− Management
−$1,423
− Depreciation
−$6,252
Taxable loss
−$5,143
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,234
After-tax cash flow
$-32/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

+99.7% since first listed
3 events — show timeline
  • 2026-04-29 Pending BCAR
  • 2026-04-20 Listed $214,900 BCAR
  • 2014-06-30 Sold (Public Records) $107,625 Public Records

Property tax history

+5.1%/yr

Latest (2025): $723 · +14.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…