CashFlowRE
Sign in Sign up
819 Sannoner Ave
C Composite 57.0
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 +20.7/30.0
  • ARV discount +11.2/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.9/10.0
  • Livability +4.1/5.0
  • Rent growth +4.0/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

819 Sannoner Ave · Florence, AL 35630
4 bd · 1.5 ba · 1,440 sqft · SingleFamily public records · 20 Days on market
Built 1955 0.39 ac lot Est $202k · 8% under

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

Listing remarks

NEAR UNA, 3 0R 4 BEDROOM HOME WITH GREAT HARDWOOD FLOORING. UPDATED, LARGE LIVING ROOM WITH FIREPLACE. UPDATED KITCHEN AND BATHROOMS. LARGE LOFT UPSTAIRS THAT COULD BE A 4TH BEDROOM OR BONUS ROOM. 2 LARGE OUTBUILDINGS-2 CAR GARAGE, AND WORKSHOP

Key facts

  • Hardwood flooring
  • Large loft
  • Large living room

Tags

HARDWOOD FLOORINGLARGE LIVING ROOMFIREPLACEUPDATED KITCHENUPDATED BATHROOMSLARGE LOFT

Property features AI

Finance

  • Financial info: Annual property tax reported

Exterior

  • Parking: Detached garage; 2 garage spaces; Concrete driveway
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Single-family residence; Residential property; Updated/remodeled condition
  • Construction: Brick construction; Asbestos shingle roof; Crawl space foundation; Built area above grade: 1,500
  • Exterior features: Private yard; Storage; Patio; Back yard fencing; Workshop (other structure); Has a view

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Carpet; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom; 2 bathrooms on the main level
  • Heating & cooling: Central heating; Central electric air conditioning; Ceiling fans
  • Interior features: Eat-in kitchen; Living room fireplace
  • Laundry & utility: Dedicated laundry room

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/1.5-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/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 $182k (1.4% below list).
  • Recommended offer: $182k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.6% in Florence — 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 82/100 on livability (#4 in AL, #1,140 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Florence City (urban): math 28% / reading 44% proficiency, ranked #44 of 129 in AL (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.2%/yr); 269 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 164 units permitted in Lauderdale County in 2024 (72 in 5+ unit buildings).
  • At $1,824/mo this rent would consume 47% of the median local household income ($46k/yr) (locally 1516% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.2% rent growth), your $52k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 15y 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

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $182,225 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
7.92%
Cash-on-cash
5.82%
DSCR
1.26
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$201,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1013 Atlanta St 0.07mi 3/1.0 (-1) 1,340 (-7%) 1mo $187,900 $140 77
1328 James St 0.34mi 3/2.0 (-1) 1,496 (+4%) 5mo $161,000 $108 67
617 Cherry St 0.47mi 3/2.0 (-1) 1,395 (-3%) 4mo $260,000 $186 63
541 Eugenia St 0.61mi 3/2.0 (-1) 1,450 (+1%) 2mo $268,900 $185 62
1633 Cullman St 0.52mi 3/1.5 (-1) 1,384 (-4%) 4mo $170,250 $123 61
810 E Tuscaloosa St 0.55mi 3/2.0 (-1) 1,390 (-4%) 1mo $230,000 $165 61
209 Mattielou St E 0.49mi 3/2.0 (-1) 1,502 (+4%) 2mo $196,500 $131 61
1625 Edgemont Dr 0.60mi 4/2.0 1,518 (+5%) 6mo $220,000 $145 56
417 Howell St 0.42mi 3/1.0 (-1) 1,564 (+9%) 7mo $189,000 $121 53
459 Francis Ave 0.55mi 3/1.5 (-1) 1,569 (+9%) 3mo $225,000 $143 52
420 Simpson St 0.47mi 3/2.0 (-1) 1,299 (-10%) 6mo $182,000 $140 50
504 Imperial Dr 0.72mi 3/1.5 (-1) 1,628 (+13%) 1mo $185,000 $114 38

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 · 6.18% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-7,971
Equity at exit
$27,584
10-year hold
IRR
8.9%
Equity multiple
1.77×
Total profit
$39,952
Equity at exit
$15,995

Cash invested: $51,800 (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 35630

Home prices YoY
-33.7%
Rents YoY
6.2%
Active inventory
269
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,824 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$143 /mo · $1,712/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$251

Break-even live

Break-even rent $1,506
Max offer price $185,000
Occupancy floor 81%

Sensitivity live

Price -10% $356 -5% $304 +0% $251 +5% $199 +10% $147
Rent -10% $107 -5% $179 +0% $251 +5% $323 +10% $396
Rate -1.0pp $345 -0.5pp $298 base $251 +0.5pp $203 +1.0pp $155

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
$46,250
Closing costs
$5,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
602 E Tuscaloosa St Unit 602 Florence, AL 4.0 2.0 1750 $1,600 $0.91 45d 1 0.65mi
1413 N Pine St Florence, AL 4.0 2.0 1444 $1,695 $1.17 45d 1 0.88mi

Listing history 14 events

  1. 2026-06-21
    days on market $185,000 Active 20 DOM
  2. 2026-06-19
    days on market $185,000 Active 18 DOM
  3. 2026-06-18
    days on market $185,000 Active 17 DOM
  4. 2026-06-17
    days on market $185,000 Active 16 DOM
  5. 2026-06-16
    days on market $185,000 Active 15 DOM
  6. 2026-06-15
    days on market $185,000 Active 14 DOM
  7. 2026-06-14
    days on market $185,000 Active 12 DOM
  8. 2026-06-13
    days on market $185,000 Active 11 DOM
  9. 2026-06-10
    days on market $185,000 Active 9 DOM
  10. 2026-06-09
    days on market $185,000 Active 8 DOM
  11. 2026-06-08
    days on market $185,000 Active 7 DOM
  12. 2026-06-05
    days on market $185,000 Active 3 DOM
  13. 2026-06-02
    remarks 245-char remark
  14. 2026-06-02
    listed $185,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AL · Resets to sale price

Current annual tax
$1,712 · $143/mo
Projected year-2 tax
$1,712 · $143/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$21,893
− Mortgage interest
−$10,363
− Property taxes
−$1,712
− Insurance
−$925
− Repairs & maintenance
−$1,751
− Management
−$1,751
− Depreciation
−$5,382
Taxable income
$8
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2
After-tax cash flow
$3,015/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
Florence City
NCES district ID
0101530
Math proficiency
28% ▼ -28.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$34,997
Composite
29.69/100
National rank
#6456
State rank
#44 of 129 in AL

Livability — Florence

Score
82/100
State rank
#4
US rank
#1140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, AL
County
Lauderdale County · 47,988 people
City population
34,028
Metro
Florence-Muscle Shoals, AL
Population (ZIP)
34,028
Household income
$46,304
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
1516.0

Population outlook (Lauderdale County) Hauer SSP2

Today (2025)
93,386 people
By 2030
93,634 · +0.3%
By 2040
93,114 · -0.3%
By 2050
91,586 · -1.9%
By 2075
88,667 · -5.1%
By 2100
81,098 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 18% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
4% · Canada, Vietnam, Guatemala
Languages at home
92% English-only · Spanish 6% Vietnamese 1%

Political lean MEDSL · Lauderdale

2024 margin
Solid R (+51.5) · D 23.8% · R 75.3%
2008→2024 swing
-23.3pp toward R · 2008: -28.2pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+44.7 2016: R+46.0 2012: R+30.9 2008: R+28.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.78%
Current HPI
206.1364
Rent YoY
▲ 6.18%
Metro
Florence-Muscle Shoals, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+85.2% since first listed
2 events — show timeline
  • 2026-06-01 Listed $185,000 SAARMLS
  • 2011-07-21 Listed $99,900 SAARMLS

Property tax history

+5.9%/yr

Latest (2025): $1,712 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…