CashFlowRE
Sign in Sign up
337 Riverbend Drive Dr #337 🏷️ Likely Rental
D Composite 42.96
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.4/30.0
  • 1% rule +5.7/10.0
  • Rent growth +4.6/5.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • DSCR +1.6/10.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$97,500

337 Riverbend Drive Dr #337 · Mobile, AL 36605
1 bd · 1.0 ba · 650 sqft · SingleFamily · 34 Days on market
Built 1976 Good condition $150/sqft · 28% below area Est $136k · 28% under $276/mo HOA · 26% of rent

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

Listing remarks MLS

Affordable waterfront living!! River Landing Condo community is Mobile's best kept secret. Where else can you enjoy riverfront living with many amenities for less than $100k? Unit #337 has been updated with LVP flooring throughout, updated light fixtures and granite countertops in the kitchen. The refrigerator will remain with an acceptable offer. The vanity in the bathroom was also recently replaced. The best improvement of all is the addition of laundry in-unit. No lugging laundry to the shared laundry and paying per load. The washer and dryer are less than one year and will remain. You will love the size of the bedroom. It is oversized and could easily accommodate an additional seating area or office space. The living/dining area is very spacious and opens out to a balcony. This 3rd floor unit offers the most spectacular view of Dog River. Enjoy the sunsets on your balcony where you are rarely without a breeze. This community offers a large shared dock with a fish cleaning station for owners' use. If you have a boat, there is a boat slip and boat storage can be purchased, on a first come first serve basis. There is also kayak storage, so bring yours and explore all Dog River has to offer. If you aren't boating or fishing, you can kick back and relax at the large community pool. There is a clubhouse that can be reserved for private gatherings. The tennis has been renovated and is now a pickleball court. The gated entry provides privacy and peace of mind. The seller just paid the outstanding assessment which covered the new roofs at the facility. Don't miss your opportunity to call River Landing home! (Disclosures: Seller is a licensed Realtor© in the state of AL. Property was been used as an investment property, no seller's disclosure provided. Square footage and other information was pulled from public tax records, buyers to verify. HOA's are $275.67/month, which covers water, termite coverage, pest coverage, sewer, trash, exterior insurance, and grounds and pool maintenance.)"Seller is a licensed Realtor© in the state of AL." All measurements are approximate and not guaraneed, buyer to verify.

Key facts

  • Shared dock
  • Oversized bedroom
  • In-unit laundry

Tags

UPDATED LIGHT FIXTURESGRANITE COUNTERTOPSIN-UNIT LAUNDRYOVERSIZED BEDROOMSPACIOUS LIVING DINING AREASHARED DOCK

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $97,500 price doesn't fit this home's estimated sale value (~$135,997) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath single-family listed at $98k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-551 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $18k (81.7% below list).
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $18k (81.7% below list) — sets the bar for cash-flow.

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: 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.
  • Zoned schools: Dr Robert W Gilliard Elementary (math 8% / reading 23%, grade F, #503 of 627 statewide, top 80%, 780 students, 94% FRL); Pillans Middle School (math 2% / reading 17%, grade F, #233 of 257 statewide, top 91%, 537 students, 96% FRL); Ben C Rain High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 589 students, 90% FRL) — zoned schools average 93% FRL vs 67% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 27% district-wide (-18 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.3%/yr); 241 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 140d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $674 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.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($95k) is reasonable based on typical stale-listing flexibility.
  • 4 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

  • Watch-outs: flood insurance adds $427/mo; HOA is 26% of rent.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $17,822 (81.7% 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 34 days. Have you received any prior offers? Is the seller open to a 82% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.07%
Cap rate
4.77%
Cash-on-cash
-5.45%
DSCR
0.76
GRM
7.8

CMA / ARV

ARV (median comp)
$135,997
List price
$97,500
Delta
-28.31%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
236 Riverbend Dr #236 0.00mi 1/1.0 650 (0%) 3mo $104,000 $160 98
239 Riverbend Dr #239 0.08mi 1/1.0 650 (0%) 16mo $84,900 $131 82
139 Riverbend Dr #139 0.19mi 1/1.0 650 (0%) 13mo $70,000 $108 80
337 Riverbend Dr 0.00mi 1/1.0 650 (0%) 28mo $81,500 $125 80
236 Riverbend Dr 0.06mi 1/1.0 650 (0%) 32mo $85,000 $131 77
135 Riverbend Dr 0.19mi 1/1.0 650 (0%) 23mo $99,900 $154 72
215 Riverbend Dr #215 0.03mi 1/1.0 711 (+9%) 35mo $115,000 $162 63
314 Riverbend Dr #3 0.03mi 1/1.0 711 (+9%) 34mo $138,000 $194 63
314 Riverbend Dr #314 0.03mi 1/1.0 711 (+9%) 34mo $138,000 $194 63
2012 Magnolia Ln 0.85mi 2/1.0 (+1) 672 (+3%) 34mo $126,000 $188 34
2405 Gill Rd 1.43mi 2/1.0 (+1) 760 (+17%) 4mo $73,000 $96 32
2408 Riverside Dr 1.18mi 1/1.0 528 (-19%) 20mo $65,000 $123 24

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-51.6%
Equity multiple
-0.64×
Total profit
$-44,898
Equity at exit
$14,538
10-year hold
IRR
-32.4%
Equity multiple
-1.10×
Total profit
$-57,297
Equity at exit
$8,430

Cash invested: $27,300 (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.

Active competition Active MLS

For sale now
1 active
Median asking
$69,900 ($97/sqft)
Median days on market
142 d
This list price
100% of active listings are priced below it
ARV vs active asking
+115.5% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 36605

Rents YoY
8.3%
Active inventory
241
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,045 medium interval (Pro) →
Mortgage (P&I)
$511
Tax est. 1.5%
$122 /mo · $1,462/yr
Insurance
$41
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$276
Vacancy / Maint / Mgmt
$219
Net cashflow
$-551

Break-even live

Break-even rent $1,742
Max offer price $17,822
Occupancy floor

Sensitivity live

Price -10% $-483 -5% $-517 +0% $-551 +5% $-584 +10% $-618
Rent -10% $-633 -5% $-592 +0% $-551 +5% $-509 +10% $-468
Rate -1.0pp $-502 -0.5pp $-526 base $-551 +0.5pp $-576 +1.0pp $-602

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
$24,375
Closing costs
$2,925
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
337 Riverbend Dr Mobile, AL 1.0 1.0 650 $1,100 $1.69 6d 1 0.03mi
1601 Neshota Dr Apt 19 Mobile, AL 2.0 1.0 750 $800 $1.07 139d 1 1.27mi
2314 Gill Rd Mobile, AL 1.0 1.0 572 $675 $1.18 139d 1 1.37mi

Property features AI

Finance

Other
Pets allowed
HOA & community
Homeowners association with monthly feeMonthly association fee $276HOA includes trash, pest control, sewer and waterCommunity amenities: pool, clubhouse, trash service, insurance

Exterior

Parking
Parking lot with one parking space
Utilities
Public waterPublic sewer
Home design
Residential single-family residenceThree storiesResidential attached
Construction
Wood sidingMetal roofPillar/post/pier foundation
Exterior features
Front and rear porchesFenced yardRiverfront on Dog RiverIn-ground fenced poolClubhouse and fishing in the community

Interior

Kitchen
DishwasherElectric rangeRefrigerator
Flooring
TileVinyl
Bathrooms
One full bathroom
Heating & cooling
Central electric heatingCeiling fan cooling
Interior features
Ceiling fans throughoutUnfurnished
Laundry & utility
WasherDryer

HOA detail $276/mo · $3,312/yr

Likely covers
watersewertrashlandscapingpoolsecurity

Listing history 50 events

  1. 2026-09-24
    days on market $97,500 Active 34 DOM
  2. 2026-09-24
    days on market $97,500 Active 33 DOM
  3. 2026-09-22
    days on market $97,500 Active 32 DOM
  4. 2026-09-21
    days on market $97,500 Active 31 DOM
  5. 2026-09-20
    days on market $97,500 Active 30 DOM
  6. 2026-09-19
    days on market $97,500 Active 29 DOM
  7. 2026-09-18
    days on market $97,500 Active 28 DOM
  8. 2026-09-17
    days on market $97,500 Active 27 DOM
  9. 2026-09-16
    days on market $97,500 Active 26 DOM
  10. 2026-09-15
    days on market $97,500 Active 25 DOM
  11. 2026-09-14
    days on market $97,500 Active 24 DOM
  12. 2026-09-13
    days on market $97,500 Active 23 DOM
  13. 2026-09-12
    days on market $97,500 Active 22 DOM
  14. 2026-09-11
    pricedays on market $97,500 Active 21 DOM
  15. 2026-09-05
    days on market $99,500 Active 15 DOM
  16. 2026-09-04
    days on market $99,500 Active 14 DOM
  17. 2026-09-03
    days on market $99,500 Active 13 DOM
  18. 2026-08-31
    days on market $99,500 Active 10 DOM
  19. 2026-08-30
    days on market $99,500 Active 9 DOM
  20. 2026-08-29
    days on market $99,500 Active 8 DOM
  21. 2026-08-28
    days on market $99,500 Active 7 DOM
  22. 2026-08-27
    days on market $99,500 Active 6 DOM
  23. 2026-08-26
    days on market $99,500 Active 5 DOM
  24. 2026-08-25
    days on market $99,500 Active 4 DOM
  25. 2026-08-24
    days on market $99,500 Active 3 DOM
  26. 2026-08-23
    days on market $99,500 Active 2 DOM
  27. 2026-08-21
    days on marketlisting id $99,500 Active 1 DOM
    Show marketing remark (2171 chars)

    Affordable waterfront living!! River Landing Condo community is Mobile's best kept secret. Where else can you enjoy riverfront living with many amenities for less than $100k? Unit #337 has been updated with LVP flooring throughout, updated light fixtures and granite countertops in the kitchen. The refrigerator will remain with an acceptable offer. The vanity in the bathroom was also recently replaced. The best improvement of all is the addition of laundry in-unit. No lugging laundry to the shared laundry and paying per load. The washer and dryer are less than one year and will remain. You will love the size of the bedroom. It is oversized and could easily accommodate an additional seating area or office space. The living/dining area is very spacious and opens out to a balcony. This 3rd floor unit offers the most spectacular view of Dog River. Enjoy the sunsets on your balcony where you are rarely without a breeze. This community offers a large shared dock with a fish cleaning station for owners' use. If you have a boat, there is a boat slip and boat storage can be purchased, on a first come first serve basis. There is also kayak storage, so bring yours and explore all Dog River has to offer. If you aren't boating or fishing, you can kick back and relax at the large community pool. There is a clubhouse that can be reserved for private gatherings. The tennis has been renovated and is now a pickleball court. The gated entry provides privacy and peace of mind. The seller just paid the outstanding assessment which covered the new roofs at the facility. Don't miss your opportunity to call River Landing home! (Disclosures: Seller is a licensed Realtor© in the state of AL. Property was been used as an investment property, no seller's disclosure provided. Square footage and other information was pulled from public tax records, buyers to verify. HOA's are $275.67/month, which covers water, termite coverage, pest coverage, sewer, trash, exterior insurance, and grounds and pool maintenance.)"Seller is a licensed Realtor© in the state of AL." All measurements are approximate and not guaraneed, buyer to verify.

  28. 2026-07-18
    days on market $99,500 Active 53 DOM
  29. 2026-07-16
    days on market $99,500 Active 51 DOM
  30. 2026-07-16
    days on market $99,500 Active 50 DOM
  31. 2026-07-14
    days on market $99,500 Active 49 DOM
  32. 2026-07-13
    days on market $99,500 Active 48 DOM
  33. 2026-07-12
    days on market $99,500 Active 47 DOM
  34. 2026-07-11
    days on market $99,500 Active 46 DOM
  35. 2026-07-10
    days on market $99,500 Active 45 DOM
  36. 2026-07-09
    days on market $99,500 Active 44 DOM
  37. 2026-07-08
    days on market $99,500 Active 43 DOM
  38. 2026-07-07
    days on market $99,500 Active 42 DOM
  39. 2026-07-06
    days on market $99,500 Active 41 DOM
  40. 2026-07-05
    days on market $99,500 Active 40 DOM
  41. 2026-07-04
    days on market $99,500 Active 39 DOM
  42. 2026-07-03
    days on market $99,500 Active 38 DOM
  43. 2026-07-02
    days on market $99,500 Active 37 DOM
  44. 2026-07-01
    days on market $99,500 Active 36 DOM
  45. 2026-06-30
    days on market $99,500 Active 35 DOM
  46. 2026-06-29
    days on market $99,500 Active 34 DOM
  47. 2026-06-28
    days on market $99,500 Active 33 DOM
  48. 2026-06-28
    days on market $99,500 Active 32 DOM
  49. 2026-06-27
    days on market $99,500 Active 31 DOM
  50. 2026-06-25
    days on market $99,500 Active 29 DOM

ⓘ 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 10/10 Extreme FEMA zone AE · 99% 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
$12,542
− Mortgage interest
−$5,462
− Property taxes
−$1,462
− Insurance
−$5,606
− Repairs & maintenance
−$1,003
− Management
−$1,003
− HOA
−$3,312
− Depreciation
−$2,836
Taxable loss
−$8,143
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,954
After-tax cash flow
$-4,653/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 · 30 photos

Good 80/100 Cosmetic rehab Est. rehab $3,250–$9,750 screening

This waterfront townhouse is in good condition with recent updates and a great location. It's move-in ready and has the potential for further value improvements.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both painting — fresh paint can make a big difference in appearance
  • Both upgrading light fixtures — newer fixtures can improve both appearance and energy efficiency

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 9/100

Zoned Schools

Elementary Dr Robert W Gilliard Elementary F AL #503/627 Nat'l #36,161/41,679 Middle Pillans Middle School F AL #233/257 Nat'l #13,478/14,009 High Ben C Rain High School F AL #291/305 Nat'l #17,145/17,239

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
B Composite livability gradescore 75/100

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 · 415,303 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
13% of renters

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
Predominantly Black (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

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

Price history

+0.0% since first listed
6 events — show timeline
  • 2026-08-21 Listed $99,500 GCMLS AL
  • 2026-08-21 Listed $99,500 BCAR
  • 2026-07-20 Delisted BCAR
  • 2026-05-29 Relisted BCAR
  • 2026-05-22 Pending BCAR
  • 2026-05-19 Listed $99,500 BCAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…