CashFlowRE
Sign in Sign up
215 Co Rd 617
C+ Composite 60.7
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 +21.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • Condition / age +3.8/5.0
  • Livability +3.1/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

215 Co Rd 617 · Hanceville, AL 35077
2 bd · 2.0 ba · 1,024 sqft · Manufactured · 13 Days on market
Built 2020 Good condition 0.50 ac lot Est $130k · 27% under ↓ 36% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2 Bedroom, 2 Bath Mobile Home – Move-In Ready 215 County Road 617, Hanceville, AL This like-new 2-bedroom, 2-bath mobile home is just 8 minutes from Cullman and offers a perfect blend of comfort and convenience. The home is extremely clean, features no carpet, and boasts a stylish subway tile backsplash in the kitchen, adding a modern touch. The fenced property provides privacy, while the 30' x 12' storage shed offers ample space for tools, equipment, or hobbies. Enjoy peaceful country living with easy access to shopping, dining, and major conveniences. Key Features: 2 Bedrooms, 2 Bathrooms Immaculate condition, move-in ready No carpet – easy-to-clean flooring Stylish subway tile backsplash in the kitchen Fully fenced property Large 30' x 12' storage shed Just 8 minutes from Cullman Don’t miss out—schedule a showing today.

Key facts

  • Huge storage shed
  • Completely fenced
  • 0.5 acre lot

Tags

SUBWAY TILE BACKSPLASHCOMPLETELY FENCEDHUGE STORAGE SHEDPEACEFUL COUNTRY LIVING

Property features AI

Exterior

  • Utilities: Public water; Septic tank sewer; Electricity connected; Water connected
  • Home design: Manufactured home (residential); Single-story (above-grade finished area ~1,024)
  • Construction: Vinyl siding; Pillar/post/pier foundation; Metal roof
  • Exterior features: Fenced front and back yard with privacy wood fencing; Shed(s) on the property; Metal roof

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Ceiling fan(s); Eat-in kitchen; High speed internet available; Recessed lighting
  • Laundry & utility: Indoor laundry; 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 2-bed/2.0-bath manufactured listed at $95k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $138 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Cap rate 8.0% vs local median 3.7% in Hanceville — 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 (#244 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Cullman County (rural): math 19% / reading 49% proficiency, ranked #49 of 129 in AL (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hanceville Elementary School (math 14% / reading 46%, grade F, #364 of 627 statewide, top 58%, 624 students, 78% FRL); Hanceville Middle School (math 12% / reading 51%, grade F, #114 of 257 statewide, top 45%, 304 students, 77% FRL); Hanceville High School (math 17% / reading 17%, grade F, #195 of 305 statewide, top 68%, 366 students, 66% FRL) — zoned schools average 74% FRL vs 52% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 133 active listings in the ZIP; 180 units permitted in Cullman County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y ago 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 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 $95,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.06%
Cap rate
8.03%
Cash-on-cash
6.21%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$130,048
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
215 Co Rd 617 0.00mi 2/2.0 1,024 (0%) 11mo $130,000 $127 91

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
-6.7%
Equity multiple
0.75×
Total profit
$-6,610
Equity at exit
$14,165
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$5,598
Equity at exit
$8,214

Cash invested: $26,600 (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 35077

Home prices YoY
-12.6%
Active inventory
133
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,005 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$138

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 81%

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
$23,750
Closing costs
$2,850
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.

Listing history 11 events

  1. 2026-06-19
    days on market $95,000 Active 13 DOM
  2. 2026-06-18
    days on market $95,000 Active 12 DOM
  3. 2026-06-17
    days on market $95,000 Active 11 DOM
  4. 2026-06-16
    days on market $95,000 Active 10 DOM
  5. 2026-06-15
    days on market $95,000 Active 9 DOM
  6. 2026-06-14
    days on market $95,000 Active 7 DOM
  7. 2026-06-12
    days on market $95,000 Active 6 DOM
  8. 2026-06-09
    days on market $95,000 Active 3 DOM
  9. 2026-06-08
    days on market $95,000 Active 2 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $95,000 Active 1 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$12,064
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$965
− Management
−$965
− Depreciation
−$2,764
Taxable income
$149
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$36
After-tax cash flow
$1,617/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 · 12 photos

Good 75/100 Cosmetic rehab

This move-in ready mobile home is in good condition with minor repairs needed. It offers a clean, modern interior and exterior, making it an attractive option for both resale and rental.

Repairs flagged

  • Minor trim damage — Visible damage on trim
  • Minor flooring damage — Visible damage on flooring

Value-add opportunities

  • Both Paint trim — Enhances curb appeal and interior aesthetics
  • Both Clean flooring — Maintains cleanliness and appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
trim damage · Visible damage on trim Minor $500–3,000
flooring damage · Visible damage on flooring Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint trim — Enhances curb appeal and interior aesthetics
  • Both Clean flooring — Maintains cleanliness and appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Cullman County
NCES district ID
0101020
Math proficiency
19% ▼ -35.00%
Reading proficiency
49% ▲ 1.00%
Median HH income
$39,449
Composite
28.39/100
National rank
#6767
State rank
#49 of 129 in AL

Livability — Hanceville

Score
61/100
State rank
#244
US rank
#17639

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cullman County · 47,767 people
City population
13,107
Metro
Cullman, AL
Population (ZIP)
13,107
Household income
$48,276
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
323.0

Population outlook (Cullman County) Hauer SSP2

Today (2025)
84,522 people
By 2030
85,402 · +1.0%
By 2040
86,152 · +1.9%
By 2050
85,202 · +0.8%
By 2075
79,679 · -5.7%
By 2100
66,943 · -20.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Black 4% Hispanic / Latino 3%
Common ancestry
Serbian 2% Slovak 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Cullman

2024 margin
Solid R (+80.5) · D 9.4% · R 89.9%
2008→2024 swing
-15.3pp toward R · 2008: -65.2pp · 2024: -80.5pp
All cycles
2024: R+80.5 2020: R+77.4 2016: R+77.8 2012: R+69.5 2008: R+65.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -37.31%
Current HPI
258.7978
Rent YoY
Metro
Cullman, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

-36.2% since first listed
6 events — show timeline
  • 2026-06-06 Listed $95,000 SAARMLS
  • 2025-07-24 Sold (Public Records) $130,000 Public Records
  • 2025-07-21 Sold (MLS) $130,000 SAARMLS
  • 2025-06-17 Contingent SAARMLS
  • 2025-02-19 Listed $134,900 SAARMLS
  • 2022-08-16 Listed $149,000 SAARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…