CashFlowRE
Sign in Sign up
56 Park Dr S
C Composite 56.48
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 +21.6/30.0
  • ARV discount +13.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$135,000

56 Park Dr S · Clanton, AL 35045
2 bd · 1.5 ba · 1,423 sqft · Townhouse public records · 162 Days on market
Built 2005 $95/sqft · 12% below area Est $154k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 2-bedroom, 1.5-bath townhome located in the Yellowleaf Park community. This property offers a functional layout that’s ideal for first-time homebuyers or those looking to downsize without sacrificing comfort. The home features a classic brick exterior with a private driveway, providing convenient off-street parking. Inside, you’ll find well-proportioned living spaces designed for easy everyday living. The half bath on the main level adds convenience for guests, while the two bedrooms upstairs offer privacy and comfort. One of the benefits is the low-maintenance lifestyle, making it perfect for busy homeowners or anyone wanting less upkeep. The location offers close proximity to shopping, dining, schools, and major roadways, keeping all daily conveniences within easy reach. Overall, this townhome is a practical, affordable option in a well-located neighborhood. Schedule your showing today and make this house your HOME!

Key facts

  • Brick exterior
  • Private driveway
  • Built 2005

Tags

BRICK EXTERIORPRIVATE DRIVEWAYCLOSE PROXIMITY TO SHOPPINGCLOSE PROXIMITY TO DININGCLOSE PROXIMITY TO SCHOOLS

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/1.5-bath townhouse listed at $135k.

Deal economics

  • At list price, monthly cash flow is $204 ($2k/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 $133k (1.5% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 3.4% in Clanton — 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 61/100 on livability (#259 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D-, crime D-, amenities F.
  • Chilton County (rural): math 15% / reading 34% proficiency, ranked #94 of 129 in AL (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 125 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 25 units permitted in Chilton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Chilton County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 162 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago; this cycle's ask has dropped $30k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $92k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 60% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 162 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
0.98%
Cap rate
8.11%
Cash-on-cash
6.49%
DSCR
1.29
GRM
8.5

CMA / ARV

ARV (median comp)
$153,971
List price
$135,000
Delta
-12.32%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
83 Park Dr 0.06mi 3/2.0 (+1) 1,398 (-2%) 0mo $159,900 $114 87
62 Park Dr 0.01mi 2/1.5 1,410 (-1%) 18mo $140,000 $99 83

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.76×
Total profit
$-8,890
Equity at exit
$20,129
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$8,888
Equity at exit
$11,672

Cash invested: $37,800 (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 35045

Home prices YoY
-25.8%
Active inventory
125
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,330 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$82 /mo · $982/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$204

Break-even live

Break-even rent $1,071
Max offer price $135,000
Occupancy floor 80%

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
$33,750
Closing costs
$4,050
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
57 Park Dr S Clanton, AL 3.0 2.0 1192 $1,200 $1.01 43d 1 0.02mi
85 Park Dr S Clanton, AL 2.0 2.5 1204 $1,395 $1.16 23d 1 0.07mi
87 Park Dr S Clanton, AL 3.0 2.5 1344 $1,495 $1.11 23d 1 0.07mi
89 Park Dr S Clanton, AL 3.0 2.5 1344 $1,495 $1.11 23d 1 0.08mi
91 Park Dr S Clanton, AL 2.0 2.5 1204 $1,395 $1.16 23d 1 0.08mi

Listing history 27 events

  1. 2026-06-18
    days on market $135,000 Active 162 DOM
  2. 2026-06-17
    days on market $135,000 Active 161 DOM
  3. 2026-06-16
    days on market $135,000 Active 160 DOM
  4. 2026-06-15
    days on market $135,000 Active 159 DOM
  5. 2026-06-13
    days on market $135,000 Active 157 DOM
  6. 2026-06-13
    days on market $135,000 Active 156 DOM
  7. 2026-06-10
    days on market $135,000 Active 154 DOM
  8. 2026-06-09
    days on market $135,000 Active 153 DOM
  9. 2026-06-08
    days on market $135,000 Active 152 DOM
  10. 2026-06-07
    pricedays on market $135,000 Active 151 DOM
  11. 2026-06-03
    days on market $139,900 Active 147 DOM
  12. 2026-06-02
    days on market $139,900 Active 146 DOM
  13. 2026-06-01
    days on market $139,900 Active 145 DOM
  14. 2026-05-31
    days on market $139,900 Active 144 DOM
  15. 2026-04-20
    price $139,900 968-char remark
    Show marketing remark (968 chars)

    Welcome to this charming 2-bedroom, 1.5-bath townhome located in the Yellowleaf Park community. This property offers a functional layout that’s ideal for first-time homebuyers or those looking to downsize without sacrificing comfort. The home features a classic brick exterior with a private driveway, providing convenient off-street parking. Inside, you’ll find well-proportioned living spaces designed for easy everyday living. The half bath on the main level adds convenience for guests, while the two bedrooms upstairs offer privacy and comfort. One of the benefits is the low-maintenance lifestyle, making it perfect for busy homeowners or anyone wanting less upkeep. The location offers close proximity to shopping, dining, schools, and major roadways, keeping all daily conveniences within easy reach. Overall, this townhome is a practical, affordable option in a well-located neighborhood. Schedule your showing today and make this house your HOME!

  16. 2026-04-01
    price $144,900 968-char remark
    Show marketing remark (968 chars)

    Welcome to this charming 2-bedroom, 1.5-bath townhome located in the Yellowleaf Park community. This property offers a functional layout that’s ideal for first-time homebuyers or those looking to downsize without sacrificing comfort. The home features a classic brick exterior with a private driveway, providing convenient off-street parking. Inside, you’ll find well-proportioned living spaces designed for easy everyday living. The half bath on the main level adds convenience for guests, while the two bedrooms upstairs offer privacy and comfort. One of the benefits is the low-maintenance lifestyle, making it perfect for busy homeowners or anyone wanting less upkeep. The location offers close proximity to shopping, dining, schools, and major roadways, keeping all daily conveniences within easy reach. Overall, this townhome is a practical, affordable option in a well-located neighborhood. Schedule your showing today and make this house your HOME!

  17. 2026-03-02
    price $149,900 968-char remark
    Show marketing remark (968 chars)

    Welcome to this charming 2-bedroom, 1.5-bath townhome located in the Yellowleaf Park community. This property offers a functional layout that’s ideal for first-time homebuyers or those looking to downsize without sacrificing comfort. The home features a classic brick exterior with a private driveway, providing convenient off-street parking. Inside, you’ll find well-proportioned living spaces designed for easy everyday living. The half bath on the main level adds convenience for guests, while the two bedrooms upstairs offer privacy and comfort. One of the benefits is the low-maintenance lifestyle, making it perfect for busy homeowners or anyone wanting less upkeep. The location offers close proximity to shopping, dining, schools, and major roadways, keeping all daily conveniences within easy reach. Overall, this townhome is a practical, affordable option in a well-located neighborhood. Schedule your showing today and make this house your HOME!

  18. 2026-02-16
    price $155,000 968-char remark
    Show marketing remark (968 chars)

    Welcome to this charming 2-bedroom, 1.5-bath townhome located in the Yellowleaf Park community. This property offers a functional layout that’s ideal for first-time homebuyers or those looking to downsize without sacrificing comfort. The home features a classic brick exterior with a private driveway, providing convenient off-street parking. Inside, you’ll find well-proportioned living spaces designed for easy everyday living. The half bath on the main level adds convenience for guests, while the two bedrooms upstairs offer privacy and comfort. One of the benefits is the low-maintenance lifestyle, making it perfect for busy homeowners or anyone wanting less upkeep. The location offers close proximity to shopping, dining, schools, and major roadways, keeping all daily conveniences within easy reach. Overall, this townhome is a practical, affordable option in a well-located neighborhood. Schedule your showing today and make this house your HOME!

  19. 2026-01-22
    price $159,900 968-char remark
    Show marketing remark (968 chars)

    Welcome to this charming 2-bedroom, 1.5-bath townhome located in the Yellowleaf Park community. This property offers a functional layout that’s ideal for first-time homebuyers or those looking to downsize without sacrificing comfort. The home features a classic brick exterior with a private driveway, providing convenient off-street parking. Inside, you’ll find well-proportioned living spaces designed for easy everyday living. The half bath on the main level adds convenience for guests, while the two bedrooms upstairs offer privacy and comfort. One of the benefits is the low-maintenance lifestyle, making it perfect for busy homeowners or anyone wanting less upkeep. The location offers close proximity to shopping, dining, schools, and major roadways, keeping all daily conveniences within easy reach. Overall, this townhome is a practical, affordable option in a well-located neighborhood. Schedule your showing today and make this house your HOME!

  20. 2026-01-07
    listed $165,000 Active 968-char remark
    Show marketing remark (968 chars)

    Welcome to this charming 2-bedroom, 1.5-bath townhome located in the Yellowleaf Park community. This property offers a functional layout that’s ideal for first-time homebuyers or those looking to downsize without sacrificing comfort. The home features a classic brick exterior with a private driveway, providing convenient off-street parking. Inside, you’ll find well-proportioned living spaces designed for easy everyday living. The half bath on the main level adds convenience for guests, while the two bedrooms upstairs offer privacy and comfort. One of the benefits is the low-maintenance lifestyle, making it perfect for busy homeowners or anyone wanting less upkeep. The location offers close proximity to shopping, dining, schools, and major roadways, keeping all daily conveniences within easy reach. Overall, this townhome is a practical, affordable option in a well-located neighborhood. Schedule your showing today and make this house your HOME!

  21. 2020-02-05
    soldstatus $91,815
  22. 2018-04-20
    soldstatus $80,797
  23. 2018-04-19
    soldstatus $79,000 333-char remark
    Show marketing remark (333 chars)

    Perfect starter home with 2 bedroom and one and half bath with lots of extras! All stainless appliance, upgraded flooring throughout, nice custom vanity in full bathroom, storage shed in back yard and much more. Seller is also willing to pay some closing costs with the right offer. The air conditioner was just replaced 3 years ago.

  24. 2018-04-19
    soldstatus $79,000
    Show marketing remark (333 chars)

    Perfect starter home with 2 bedroom and one and half bath with lots of extras! All stainless appliance, upgraded flooring throughout, nice custom vanity in full bathroom, storage shed in back yard and much more. Seller is also willing to pay some closing costs with the right offer. The air conditioner was just replaced 3 years ago.

  25. 2018-01-30
    listed $79,900 333-char remark
    Show marketing remark (333 chars)

    Perfect starter home with 2 bedroom and one and half bath with lots of extras! All stainless appliance, upgraded flooring throughout, nice custom vanity in full bathroom, storage shed in back yard and much more. Seller is also willing to pay some closing costs with the right offer. The air conditioner was just replaced 3 years ago.

  26. 2018-01-26
    listed $79,900
  27. 2010-09-19
    listed $79,900

ⓘ 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
$982 · $82/mo
Projected year-2 tax
$982 · $82/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 7/10 Severe 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 60% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$15,957
− Mortgage interest
−$7,562
− Property taxes
−$982
− Insurance
−$675
− Repairs & maintenance
−$1,277
− Management
−$1,277
− Depreciation
−$3,927
Taxable income
$257
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$62
After-tax cash flow
$2,391/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
Chilton County
NCES district ID
0100660
Math proficiency
15% ▼ -26.00%
Reading proficiency
34% ▼ -5.00%
Median HH income
$41,269
Composite
20.73/100
National rank
#8520
State rank
#94 of 129 in AL

Livability — Clanton

Score
61/100
State rank
#259
US rank
#18072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clanton, AL
County
Chilton County · 15,324 people
City population
15,324
Metro
Birmingham-Hoover, AL
Population (ZIP)
15,324
Household income
$65,907
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
326.0

Population outlook (Chilton County) Hauer SSP2

Today (2025)
44,064 people
By 2030
43,694 · -0.8%
By 2040
42,168 · -4.3%
By 2050
39,667 · -10.0%
By 2075
31,397 · -28.7%
By 2100
21,319 · -51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Black 9% Hispanic / Latino 7% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Serbian 2% Italian 1%
Foreign-born
3% · Canada, South Korea
Languages at home
95% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Chilton

2024 margin
Solid R (+72.1) · D 13.7% · R 85.8%
2008→2024 swing
-14.3pp toward R · 2008: -57.8pp · 2024: -72.1pp
All cycles
2024: R+72.1 2020: R+67.4 2016: R+66.6 2012: R+60.3 2008: R+57.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.21%
Current HPI
187.6339
Rent YoY
Metro
Birmingham-Hoover, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+75.1% since first listed
13 events — show timeline
  • 2026-04-20 Price Changed $139,900 Greater Alabama MLS
  • 2026-04-01 Price Changed $144,900 Greater Alabama MLS
  • 2026-03-02 Price Changed $149,900 Greater Alabama MLS
  • 2026-02-16 Price Changed $155,000 Greater Alabama MLS
  • 2026-01-22 Price Changed $159,900 Greater Alabama MLS
  • 2026-01-07 Listed $165,000 Greater Alabama MLS
  • 2020-02-05 Sold (Public Records) $91,815 Public Records
  • 2018-04-20 Sold (Public Records) $80,797 Public Records
  • 2018-04-19 Sold (MLS) $79,000 Greater Alabama MLS
  • 2018-04-19 Sold (MLS) $79,000 MAAR
  • 2018-01-30 Listed $79,900 MAAR
  • 2018-01-26 Listed $79,900 Greater Alabama MLS
  • 2010-09-19 Listed $79,900 MAAR

Property tax history

+13.0%/yr

Latest (2025): $982 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…