CashFlowRE
Sign in Sign up
7 S Norton Rd
D Composite 41.91
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).

  • Cash flow +14.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.1/10.0
  • Livability +3.2/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

7 S Norton Rd · Sylacauga, AL 35150
11 bd · 7.0 ba · 5,699 sqft · SingleFamily · 149 Days on market
Built 1903 0.33 ac lot ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the potential in this 11-bedroom, 7-bathroom home. The main floor boasts a kitchen, living room, dining area, and a spacious laundry room. Upstairs, enjoy a stunning sunroom, 7 bedrooms, and 3 bathrooms. While some repairs are needed, the home is in overall good condition, featuring charming pine floors and tiled areas. Recent updates include a 2-year-old deck, a 15-year-old roof, and modern appliances and plumbing. Because of its mixed use zoning, this could be a primary residence, a business, you could rent out rooms to different vendors, it could be office spaces, it could be a boarding house, or it could even be a rehab facility. The possibilities are endless.

Key facts

  • Kitchen
  • Laundry room
  • Living room

Tags

KITCHENLIVING ROOMDINING AREALAUNDRY ROOMSUNROOMPINE FLOORS

Property features AI

Finance

  • Other: Property access via curb and gutters, paved and public roads
  • Financial info: Down payment assistance available; Monthly garbage fee ($18)
  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking; On-street parking; Off-street parking; Uncovered parking; Parking on multiple levels (m-level)
  • Utilities: Public water; Connected sewer; Electric water heater; Internet available via Sylacauga Utilities or Spectrum
  • Home design: Existing home; Not a log home; Not waterfront; Not a pool or patio property; Crawl space foundation; Historic register property
  • Construction: Vinyl siding construction
  • Exterior features: Porch; Open deck; City view; Interior lot with some trees; Park, sidewalks, street lights, tennis courts nearby

Interior

  • Kitchen: Dishwasher (built-in); Electric oven and stove; Refrigerator; Island; Eating area; Pantry; Laminate countertops
  • Bedrooms: Multiple bedrooms located on main and upper levels
  • Flooring: Hardwood; Carpet; Tile floors
  • Bathrooms: Full bathrooms with tub/shower combination
  • Heating & cooling: Central heating (gas); Central cooling
  • Interior features: 9+ ft. ceilings with crown molding and smooth finish; Window treatments remain; Attic with pull-down access; Has laundry room
  • Laundry & utility: Dedicated laundry room on main level; Washer hookup; Electric dryer hookup; 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 11-bed/7.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $48 ($573/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 $150k (8.9% below list).
  • Recommended offer: $145k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% vs local median 4.3% in Sylacauga — 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 64/100 on livability (#157 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety A-; Watch: crime F, amenities F, commute F.
  • Sylacauga City (town): math 20% / reading 45% proficiency, ranked #63 of 129 in AL (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Indian Valley Elementary School (553 students, 66% FRL); Sylacauga High School (math 22% / reading 32%, grade F, #90 of 305 statewide, top 35%, 677 students, 63% FRL) — zoned schools average 64% FRL vs 50% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 134 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask is 10% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1903 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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 1903 — 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 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?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.91%
Cap rate
6.64%
Cash-on-cash
1.24%
DSCR
1.06
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.3%
Equity multiple
0.49×
Total profit
$-23,675
Equity at exit
$24,602
10-year hold
IRR
-5.5%
Equity multiple
0.64×
Total profit
$-16,609
Equity at exit
$14,266

Cash invested: $46,200 (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 35150

Home prices YoY
-7.9%
Active inventory
134
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,504 medium interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$48

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 92%

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
$41,250
Closing costs
$4,950
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 25 events

  1. 2026-06-19
    days on market $165,000 Active 149 DOM
  2. 2026-06-18
    days on market $165,000 Active 148 DOM
  3. 2026-06-17
    days on market $165,000 Active 147 DOM
  4. 2026-06-16
    days on market $165,000 Active 146 DOM
  5. 2026-06-15
    days on market $165,000 Active 145 DOM
  6. 2026-06-14
    days on market $165,000 Active 143 DOM
  7. 2026-06-12
    days on market $165,000 Active 142 DOM
  8. 2026-06-09
    days on market $165,000 Active 139 DOM
  9. 2026-06-08
    days on market $165,000 Active 138 DOM
  10. 2026-06-07
    days on market $165,000 Active 137 DOM
  11. 2026-06-07
    pricestatusdays on market $165,000 Active 136 DOM
  12. 2026-06-04
    days on market $150,000 Contingent 133 DOM
  13. 2026-06-02
    days on market $150,000 Contingent 132 DOM
  14. 2026-06-01
    days on market $150,000 Contingent 131 DOM
  15. 2026-05-31
    days on market $150,000 Contingent 130 DOM
  16. 2026-05-31
    days on market $150,000 Contingent 129 DOM
  17. 2026-04-15
    historical Contingent
  18. 2026-04-10
    status Active
  19. 2026-02-07
    historical Contingent
  20. 2026-01-21
    listed $150,000 Active
  21. 2024-11-12
    price $225,000
  22. 2024-08-11
    price $298,500
  23. 2024-02-15
    price $375,000
  24. 2014-07-23
    historical
  25. 2013-07-23
    listed $185,000

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,046
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$1,444
− Management
−$1,444
− Depreciation
−$4,800
Taxable loss
−$2,184
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$524
After-tax cash flow
$1,097/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
Sylacauga City
NCES district ID
0103120
Math proficiency
20% ▼ -25.00%
Reading proficiency
45% ▲ 4.00%
Median HH income
$33,900
Composite
26.64/100
National rank
#7170
State rank
#63 of 129 in AL

Livability — Sylacauga

Score
64/100
State rank
#157
US rank
#14297

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sylacauga, AL
City population
17,118
Population (ZIP)
17,118

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
Majority White (62%)
Race & ethnicity
White 62% Black 32% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Hispanic 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2% Other Indo-European 1%

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
▼ -20.65%
Current HPI
240.527
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

-18.9% since first listed
9 events — show timeline
  • 2026-04-15 Contingent Greater Alabama MLS
  • 2026-04-10 Relisted Greater Alabama MLS
  • 2026-02-07 Contingent Greater Alabama MLS
  • 2026-01-21 Listed $150,000 Greater Alabama MLS
  • 2024-11-12 Price Changed $225,000 Greater Alabama MLS
  • 2024-08-11 Price Changed $298,500 Greater Alabama MLS
  • 2024-02-15 Price Changed $375,000 Greater Alabama MLS
  • 2014-07-23 Delisted Greater Alabama MLS
  • 2013-07-23 Listed $185,000 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…