CashFlowRE
Sign in Sign up
2851 Potter Dr
B+ Composite 76.26
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • 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

$100,000

2851 Potter Dr · Mobile, AL 36606
2 bd · 1.0 ba · 1,329 sqft · SingleFamily public records · 78 Days on market
Built 1990 0.26 ac lot $75/sqft · 32% below area Est $148k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you’re looking for your next renovation project or an investment opportunity, this is it! This property is a fixer-upper and is being sold AS-IS. It needs work inside but offers a great foundation for the right buyer with vision and experience. Located in a quiet neighborhood off Sage Ave., it is conveniently located close to many stores and restaurants. It also has a view of the neighborhood park! Come see this home!! It has strong bones and could be transformed into a fantastic rental, resale, or personal residence with the right updates. Seller's had new roof installed 2 years ago.

Key facts

  • Quiet neighborhood
  • 0.26 acre lot
  • Listed 78 days

Tags

QUIET NEIGHBORHOODVIEW OF THE NEIGHBORHOOD PARK

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 $464 ($6k/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: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.9% 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: schools D-, 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.
  • Market conditions: Rents rising fast (+5.1%/yr); 174 active listings in the ZIP; 34 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).
  • This rent runs 33% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 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 78 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $94,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.40%
Cap rate
11.87%
Cash-on-cash
19.91%
DSCR
1.89
GRM
6.0

CMA / ARV

ARV (median comp)
$148,015
List price
$100,000
Delta
-32.44%
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
1841 Woodcock Pl 0.38mi 3/2.0 (+1) 1,327 (-0%) 0mo $195,000 $147 73
1833 Woodcock Pl 0.38mi 3/2.0 (+1) 1,317 (-1%) 1mo $195,000 $148 71
2756 Jennings Dr 0.35mi 3/2.0 (+1) 1,300 (-2%) 0mo $215,000 $165 70
1813 Woodcock St 0.38mi 3/2.0 (+1) 1,269 (-4%) 1mo $195,000 $154 65
109 Esplanade Ave 0.70mi 3/1.0 (+1) 1,337 (+1%) 0mo $120,000 $90 61
3051 Baronne St 0.42mi 3/2.0 (+1) 1,451 (+9%) 1mo $190,000 $131 56
25 Chadwick Dr W 0.44mi 3/1.0 (+1) 1,476 (+11%) 1mo $138,000 $93 55
2757 S Sherwood Dr 0.33mi 3/1.5 (+1) 1,510 (+14%) 0mo $218,000 $144 54
2806 Exter Dr 0.37mi 3/2.0 (+1) 1,485 (+12%) 1mo $205,000 $138 54
2656 Foreman Cir 0.40mi 3/2.0 (+1) 1,500 (+13%) 2mo $145,000 $97 49
2904 Cottage Hill Rd 0.72mi 3/2.0 (+1) 1,392 (+5%) 0mo $124,500 $89 49
160 Emogene Pl 0.48mi 3/2.0 (+1) 1,520 (+14%) 2mo $195,000 $128 43

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
14.2%
Equity multiple
1.58×
Total profit
$16,317
Equity at exit
$14,910
10-year hold
IRR
24.4%
Equity multiple
3.32×
Total profit
$64,884
Equity at exit
$8,646

Cash invested: $28,000 (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
6.0×

Monthly cashflow live

Estimated rent
$1,395 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$72 /mo · $859/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$464

Break-even live

Break-even rent $807
Max offer price $100,000
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
$25,000
Closing costs
$3,000
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2855 Potter Dr Mobile, AL 2.0 1.0 1127 $1,050 $0.93 43d 1 0.04mi
2861 Potter Dr Unit 1043844P Mobile, AL 3.0 2.0 1496 $2,492 $1.67 21d 1 0.07mi
2861 Ralston Rd Mobile, AL 3.0 2.0 1617 $1,650 $1.02 43d 1 0.09mi
168 W Collins St Mobile, AL 3.0 1.0 968 $725 $0.75 21d 1 0.14mi
150 Dunn Ave Mobile, AL 3.0 2.0 1455 $1,250 $0.86 21d 1 0.14mi
2859 Brierwood Dr Mobile, AL 3.0 1.0 1057 $1,500 $1.42 13d 1 0.21mi
3060 Emogene St Mobile, AL 3.0 1.0 1200 $1,400 $1.17 13d 1 0.37mi
315 Hadrian St Mobile, AL 3.0 2.0 1843 $1,800 $0.98 43d 1 0.39mi
2656 Pathway Pl Mobile, AL 2.0–3.0 1.0 778 $949 $1.22 13d 9 0.53mi
200 S Florida St Unit 101 Mobile, AL 2.0 2.0 1150 $1,375 $1.20 21d 1 0.55mi
2500 Dauphinwood Dr Mobile, AL 2.0–3.0 1.0–2.0 1250 $980 $0.78 13d 19 0.58mi
418 Durande Dr Mobile, AL 3.0 2.0 1456 $1,350 $0.93 13d 1 0.63mi
120 Paris Ave Mobile, AL 2.0 1.0 1054 $1,150 $1.09 21d 1 0.66mi
2507 Taylor Ave Mobile, AL 3.0 1.0 1230 $1,495 $1.22 13d 1 0.71mi
2604 Dauphin St Mobile, AL 2.0 1.0 950 $1,072 $1.13 43d 2 0.71mi
2604 Dauphin St #210 Mobile, AL 2.0 1.0 950 $1,150 $1.21 21d 1 0.71mi
3252 Orleans St Mobile, AL 2.0 1.0 900 $850 $0.94 43d 1 0.72mi
2503 Richard Ave Mobile, AL 2.0 1.0 928 $805 $0.87 13d 1 0.73mi
461 Magnolia Rd Unit A Mobile, AL 2.0 1.0 989 $825 $0.83 43d 1 0.77mi
505 Bel Air Blvd Mobile, AL 1.0–2.0 1.0–2.0 976 $1,274 $1.30 13d 16 0.83mi
104 Ellinor St Mobile, AL 2.0 1.0 896 $1,275 $1.42 21d 1 0.97mi
107 Grand Blvd Mobile, AL 2.0 2.0 1200 $1,295 $1.08 21d 1 1.03mi
156 Hemley Ave Mobile, AL 3.0 1.0 936 $1,195 $1.28 43d 1 1.15mi
751 Farnell Ln Mobile, AL 2.0 1.0 1100 $1,400 $1.27 43d 1 1.18mi
713 Iris Ave Mobile, AL 3.0 1.0 1617 $1,300 $0.80 21d 1 1.20mi
209 S Fulton St Mobile, AL 2.0 1.5 1255 $1,750 $1.39 21d 1 1.29mi
151 Du Rhu Dr Mobile, AL 1.0–3.0 1.0–2.0 1052 $2,270 $2.16 13d 12 1.31mi
182 Williams St Unit 1043570P Mobile, AL 3.0 1.0 1399 $2,476 $1.77 13d 1 1.32mi
615 Mohawk St Mobile, AL 3.0 1.0 1172 $1,500 $1.28 43d 1 1.32mi
562 Clarke St Mobile, AL 2.0 1.0 1061 $1,025 $0.97 43d 1 1.34mi
618 Clarke St Mobile, AL 3.0 1.0 1427 $1,200 $0.84 43d 1 1.35mi
146 Yester Oaks Dr Mobile, AL 1.0–3.0 1.0–2.5 1203 $1,280 $1.06 13d 12 1.40mi
3661 Airport Blvd Mobile, AL 1.0–3.0 1.0–2.5 1187 $1,338 $1.13 13d 24 1.41mi
3171 Pleasant Valley Rd Mobile, AL 2.0 1.0 875 $800 $0.91 43d 1 1.45mi

Listing history 3 events

  1. 2026-03-31
    status Active 608-char remark
    Show marketing remark (608 chars)

    If you’re looking for your next renovation project or an investment opportunity, this is it! This property is a fixer-upper and is being sold AS-IS. It needs work inside but offers a great foundation for the right buyer with vision and experience. Located in a quiet neighborhood off Sage Ave., it is conveniently located close to many stores and restaurants. It also has a view of the neighborhood park! Come see this home!! It has strong bones and could be transformed into a fantastic rental, resale, or personal residence with the right updates. Seller's had new roof installed 2 years ago.

  2. 2025-10-14
    status Pending 608-char remark
    Show marketing remark (608 chars)

    If you’re looking for your next renovation project or an investment opportunity, this is it! This property is a fixer-upper and is being sold AS-IS. It needs work inside but offers a great foundation for the right buyer with vision and experience. Located in a quiet neighborhood off Sage Ave., it is conveniently located close to many stores and restaurants. It also has a view of the neighborhood park! Come see this home!! It has strong bones and could be transformed into a fantastic rental, resale, or personal residence with the right updates. Seller's had new roof installed 2 years ago.

  3. 2025-09-23
    listed $100,000 Active 608-char remark
    Show marketing remark (608 chars)

    If you’re looking for your next renovation project or an investment opportunity, this is it! This property is a fixer-upper and is being sold AS-IS. It needs work inside but offers a great foundation for the right buyer with vision and experience. Located in a quiet neighborhood off Sage Ave., it is conveniently located close to many stores and restaurants. It also has a view of the neighborhood park! Come see this home!! It has strong bones and could be transformed into a fantastic rental, resale, or personal residence with the right updates. Seller's had new roof installed 2 years ago.

ⓘ 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
$859 · $72/mo
Projected year-2 tax
$859 · $72/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 6/10 Major FEMA zone X (unshaded) · 70% 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
$16,741
− Mortgage interest
−$5,602
− Property taxes
−$859
− Insurance
−$500
− Repairs & maintenance
−$1,339
− Management
−$1,339
− Depreciation
−$2,909
Taxable income
$4,193
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,006
After-tax cash flow
$4,567/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

3 events — show timeline
  • 2026-03-31 Relisted GCMLS AL
  • 2025-10-14 Pending GCMLS AL
  • 2025-09-23 Listed $100,000 GCMLS AL

Property tax history

+0.4%/yr

Latest (2025): $859 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…