CashFlowRE
Sign in Sign up
727 Glenwood Rd
B- Composite 69.99
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 +29.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$109,900

727 Glenwood Rd · Talladega, AL 35160
4 bd · 1.0 ba · 1,741 sqft · SingleFamily public records · 163 Days on market
Built 1950 10,018 sqft lot $63/sqft · 30% below area Est $157k · 30% under

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

Listing remarks MLS

Welcome to 727 Glenwood Rd in Talladega, located in the Pines subdivision and just a short walk from Veteran’s Park. This 1,741 sq ft home offers 4 bedrooms and 2 full bathrooms, providing ample space for comfortable living. The property also features a detached garage, perfect for parking, storage, or a workshop. This home is conveniently located close to everything in Talladega and full of potential for its next owner. Don't miss your opportunity to get a 4-bedroom home in this price range.

Key facts

  • Pines subdivision
  • Detached garage
  • 0.23 acre lot

Tags

PINES SUBDIVISIONSHORT WALK FROM VETERAN'S PARKDETACHED GARAGE

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 4-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $376 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 4.8% in Talladega — 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 59/100 on livability (#327 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A, health & safety A-; Watch: schools F, crime F, amenities F.
  • Talladega City (rural): math 7% / reading 25% proficiency, ranked #114 of 129 in AL (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 171 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 189 units permitted in Talladega County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Talladega County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $66k; list at $110k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
1.18%
Cap rate
10.40%
Cash-on-cash
14.66%
DSCR
1.65
GRM
7.1

CMA / ARV

ARV (median comp)
$157,211
List price
$109,900
Delta
-30.09%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
718 Alicia Ave 0.06mi 3/2.0 (-1) 1,692 (-3%) 14mo $147,900 $87 71
723 S Spring St 0.08mi 5/2.0 (+1) 1,664 (-4%) 19mo $142,000 $85 64
204 Mary St 0.48mi 3/1.0 (-1) 1,669 (-4%) 8mo $20,000 $12 59
730 Glenwood Rd 0.08mi 3/2.0 (-1) 1,580 (-9%) 22mo $150,000 $95 54
1010 Tomahawk Dr 0.68mi 3/2.0 (-1) 1,698 (-2%) 5mo $191,000 $112 51
107 Hillside Dr 0.36mi 3/1.5 (-1) 1,532 (-12%) 8mo $185,500 $121 50
703 Patricia Ave 0.16mi 3/2.0 (-1) 1,496 (-14%) 15mo $115,000 $77 48
1012 Cloverdale Cir 0.31mi 3/2.0 (-1) 1,977 (+14%) 14mo $166,000 $84 42
504 Cherry St 0.62mi 3/2.0 (-1) 1,696 (-3%) 19mo $147,900 $87 42
1015 Tomahawk Dr 0.73mi 3/2.0 (-1) 1,668 (-4%) 10mo $170,000 $102 41
1007 Southwood Ave 0.48mi 3/2.0 (-1) 1,906 (+10%) 22mo $193,000 $101 34

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
5.1%
Equity multiple
1.20×
Total profit
$6,085
Equity at exit
$16,386
10-year hold
IRR
14.5%
Equity multiple
2.17×
Total profit
$35,929
Equity at exit
$9,502

Cash invested: $30,772 (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 35160

Home prices YoY
-26.9%
Active inventory
171
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,295 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$25 /mo · $300/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$376

Break-even live

Break-even rent $819
Max offer price $109,900
Occupancy floor 66%

Sensitivity live

Price -10% $438 -5% $407 +0% $376 +5% $345 +10% $314
Rent -10% $274 -5% $325 +0% $376 +5% $427 +10% $478
Rate -1.0pp $431 -0.5pp $404 base $376 +0.5pp $347 +1.0pp $318

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
$27,475
Closing costs
$3,297
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
207 Jemison St Talladega, AL 3.0 2.0 1490 $1,295 $0.87 45d 1 1.33mi

Listing history 30 events

  1. 2026-06-21
    days on market $109,900 Active 163 DOM
  2. 2026-06-19
    pricedays on market $109,900 Active 161 DOM
  3. 2026-06-18
    days on market $114,900 Active 160 DOM
  4. 2026-06-17
    days on market $114,900 Active 159 DOM
  5. 2026-06-16
    days on market $114,900 Active 158 DOM
  6. 2026-06-15
    days on market $114,900 Active 157 DOM
  7. 2026-06-14
    days on market $114,900 Active 155 DOM
  8. 2026-06-12
    days on market $114,900 Active 154 DOM
  9. 2026-06-09
    days on market $114,900 Active 151 DOM
  10. 2026-06-08
    days on market $114,900 Active 150 DOM
  11. 2026-06-07
    days on market $114,900 Active 149 DOM
  12. 2026-06-04
    days on market $114,900 Active 145 DOM
  13. 2026-06-02
    days on market $114,900 Active 144 DOM
  14. 2026-06-01
    days on market $114,900 Active 143 DOM
  15. 2026-05-31
    days on market $114,900 Active 142 DOM
  16. 2026-05-31
    days on market $114,900 Active 141 DOM
  17. 2026-05-04
    price $114,900 503-char remark
    Show marketing remark (503 chars)

    Welcome to 727 Glenwood Rd in Talladega, located in the Pines subdivision and just a short walk from Veteran’s Park. This 1,741 sq ft home offers 4 bedrooms and 2 full bathrooms, providing ample space for comfortable living. The property also features a detached garage, perfect for parking, storage, or a workshop. This home is conveniently located close to everything in Talladega and full of potential for its next owner. Don't miss your opportunity to get a 4-bedroom home in this price range.

  18. 2026-01-09
    listed $119,900 Active 503-char remark
    Show marketing remark (503 chars)

    Welcome to 727 Glenwood Rd in Talladega, located in the Pines subdivision and just a short walk from Veteran’s Park. This 1,741 sq ft home offers 4 bedrooms and 2 full bathrooms, providing ample space for comfortable living. The property also features a detached garage, perfect for parking, storage, or a workshop. This home is conveniently located close to everything in Talladega and full of potential for its next owner. Don't miss your opportunity to get a 4-bedroom home in this price range.

  19. 2021-08-27
    soldstatus $66,000 Sold 666-char remark
    Show marketing remark (666 chars)

    Great home in The Pines subdivision walking distance from Veteran's Park! Owner has been working hard to get this home up-to-date with fresh paint inside and outside the home. The whole ventilation system has been cleaned. Security solar sensor lights have been added all around the home and the landscaping has been updated with fruit bearing trees, crepe myrtles, lilac, and maple trees! This 1741 sq ft 3 bedroom, 2 full bath home features a lot of space with a living area, dining room and a nice sized den/office and the kitchen has TONS of cabinet space. Property also features a fenced in yard, garage space or storage and a carport. Come see this home today!

  20. 2021-07-23
    historical Contingent 666-char remark
    Show marketing remark (666 chars)

    Great home in The Pines subdivision walking distance from Veteran's Park! Owner has been working hard to get this home up-to-date with fresh paint inside and outside the home. The whole ventilation system has been cleaned. Security solar sensor lights have been added all around the home and the landscaping has been updated with fruit bearing trees, crepe myrtles, lilac, and maple trees! This 1741 sq ft 3 bedroom, 2 full bath home features a lot of space with a living area, dining room and a nice sized den/office and the kitchen has TONS of cabinet space. Property also features a fenced in yard, garage space or storage and a carport. Come see this home today!

  21. 2021-06-08
    price $64,900 666-char remark
    Show marketing remark (666 chars)

    Great home in The Pines subdivision walking distance from Veteran's Park! Owner has been working hard to get this home up-to-date with fresh paint inside and outside the home. The whole ventilation system has been cleaned. Security solar sensor lights have been added all around the home and the landscaping has been updated with fruit bearing trees, crepe myrtles, lilac, and maple trees! This 1741 sq ft 3 bedroom, 2 full bath home features a lot of space with a living area, dining room and a nice sized den/office and the kitchen has TONS of cabinet space. Property also features a fenced in yard, garage space or storage and a carport. Come see this home today!

  22. 2021-03-16
    listed $75,000 Active 666-char remark
    Show marketing remark (666 chars)

    Great home in The Pines subdivision walking distance from Veteran's Park! Owner has been working hard to get this home up-to-date with fresh paint inside and outside the home. The whole ventilation system has been cleaned. Security solar sensor lights have been added all around the home and the landscaping has been updated with fruit bearing trees, crepe myrtles, lilac, and maple trees! This 1741 sq ft 3 bedroom, 2 full bath home features a lot of space with a living area, dining room and a nice sized den/office and the kitchen has TONS of cabinet space. Property also features a fenced in yard, garage space or storage and a carport. Come see this home today!

  23. 2020-03-13
    soldstatus $39,750 Sold
  24. 2020-03-08
    historical
  25. 2020-02-25
    status Pending
  26. 2019-11-09
    price $39,750
  27. 2019-08-28
    listed $44,700 Active
  28. 2019-06-13
    price $54,900
  29. 2019-03-25
    price $59,900
  30. 2014-02-18
    soldstatus $67,604

ⓘ 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
$300 · $25/mo
Projected year-2 tax
$451 · $38/mo
Expected delta
+$151/yr (+$13/mo · 50.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$15,540
− Mortgage interest
−$6,156
− Property taxes
−$300
− Insurance
−$550
− Repairs & maintenance
−$1,243
− Management
−$1,243
− Depreciation
−$3,197
Taxable income
$2,851
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$684
After-tax cash flow
$3,827/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
Talladega City
NCES district ID
0103150
Math proficiency
7% ▼ -19.00%
Reading proficiency
25% ▼ -4.00%
Median HH income
$30,107
Composite
12.63/100
National rank
#9610
State rank
#114 of 129 in AL

Livability — Talladega

Score
59/100
State rank
#327
US rank
#19965

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Talladega, AL
Population (ZIP)
26,177

Population outlook (Talladega County) Hauer SSP2

Today (2025)
78,905 people
By 2030
77,160 · -2.2%
By 2040
72,937 · -7.6%
By 2050
68,279 · -13.5%
By 2075
57,884 · -26.6%
By 2100
47,220 · -40.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 49% Black 43% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 2% Italian 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Talladega

2024 margin
Solid R (+33.8) · D 32.9% · R 66.6%
2008→2024 swing
-15.3pp toward R · 2008: -18.5pp · 2024: -33.8pp
All cycles
2024: R+33.8 2020: R+25.5 2016: R+25.6 2012: R+16.0 2008: R+18.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.24%
Current HPI
190.5904
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

+70.0% since first listed
14 events — show timeline
  • 2026-05-04 Price Changed $114,900 Greater Alabama MLS
  • 2026-01-09 Listed $119,900 Greater Alabama MLS
  • 2021-08-27 Sold (MLS) $66,000 Greater Alabama MLS
  • 2021-07-23 Contingent Greater Alabama MLS
  • 2021-06-08 Price Changed $64,900 Greater Alabama MLS
  • 2021-03-16 Listed $75,000 Greater Alabama MLS
  • 2020-03-13 Sold (MLS) $39,750 Greater Alabama MLS
  • 2020-03-08 Delisted Greater Alabama MLS
  • 2020-02-25 Pending Greater Alabama MLS
  • 2019-11-09 Price Changed $39,750 Greater Alabama MLS
  • 2019-08-28 Listed $44,700 Greater Alabama MLS
  • 2019-06-13 Price Changed $54,900 Greater Alabama MLS
  • 2019-03-25 Price Changed $59,900 Greater Alabama MLS
  • 2014-02-18 Sold (Public Records) $67,604 Public Records

Property tax history

+3.3%/yr

Latest (2025): $300 · -7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…