CashFlowRE
Sign in Sign up
9127 Park Ave
C- Composite 51.69
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 +21.4/30.0
  • ARV discount +8.9/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$219,900

9127 Park Ave · Semmes, AL 36575
3 bd · 2.0 ba · 1,390 sqft · SingleFamily public records · 36 Days on market
Built 2012 10,018 sqft lot $158/sqft · 8% above area Est $227k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Possession 1 to 15 days

Key facts

  • Open floor plan
  • Walk-in closet
  • Full brick home

Tags

FULL BRICK HOMEOPEN FLOOR PLANWALK-IN CLOSETOVERSIZED FENCED BACKYARDSCREENED-IN COVERED PATIO

Property features AI

Finance

  • Other: No land lease; No pool or spa; No additional structures listed

Exterior

  • Parking: Driveway; Parking pad; Parking for 4 vehicles
  • Security: No specific security features listed
  • Utilities: Cable available; Electricity available; Public sewer; Water available
  • Home design: Single family residence; Residential property; Built in 2012
  • Construction: Brick (4 sides) construction; Shingle roof; Slab foundation
  • Exterior features: Awnings; Back yard with privacy fencing; View available

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Stone countertops; Stained cabinets; Eat-in kitchen
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: 9-foot ceilings on the main level; Walk-in closets; Open floorplan in dining area; Stained cabinets and stone countertops in kitchen; Eat-in kitchen
  • Laundry & utility: 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 3-bed/2.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $325 ($4k/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 $205k (6.8% below list).
  • Recommended offer: $205k (6.8% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 5.3% in Semmes — 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 60/100 on livability (#311 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Mobile County (urban): math 15% / reading 39% proficiency, ranked #81 of 129 in AL (top 63%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Semmes Elementary School (math 37% / reading 63%, grade D+, #119 of 627 statewide, top 19%, 546 students, 51% FRL); Mary G Montgomery High School (math 13% / reading 18%, grade F, #211 of 305 statewide, top 69%, 1,965 students, 53% FRL) — zoned schools average 52% FRL vs 67% district-wide (15 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 184 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $115k; list at $220k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $205,000 (6.8% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.93%
Cap rate
8.07%
Cash-on-cash
6.33%
DSCR
1.28
GRM
8.9

CMA / ARV

ARV (median comp)
$226,876
List price
$219,900
Delta
-3.07%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9060 Park Ave 0.06mi 3/2.0 1,360 (-2%) 7mo $206,000 $151 88
9153 Michigan Ave 0.08mi 3/2.0 1,385 (-0%) 18mo $180,000 $130 81
9061 Park Ave 0.07mi 3/2.0 1,355 (-2%) 21mo $195,000 $144 75
8910 Larry Dr 0.45mi 4/2.0 (+1) 1,404 (+1%) 9mo $225,000 $160 65
8882 Larry Dr 0.46mi 3/2.0 1,388 (-0%) 22mo $239,500 $173 60
3579 Wulff Rd E 0.59mi 3/2.0 1,555 (+12%) 12mo $223,000 $143 43

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
-6.6%
Equity multiple
0.76×
Total profit
$-15,047
Equity at exit
$32,788
10-year hold
IRR
3.0%
Equity multiple
1.21×
Total profit
$13,107
Equity at exit
$19,013

Cash invested: $61,572 (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 36575

Home prices YoY
-21.8%
Active inventory
184
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,050 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$50 /mo · $597/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$325

Break-even live

Break-even rent $1,639
Max offer price $219,900
Occupancy floor 79%

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
$54,975
Closing costs
$6,597
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
9340 Roberts Ln W Semmes, AL 3.0 2.0 1606 $2,050 $1.28 43d 1 1.19mi

Listing history 21 events

  1. 2026-06-18
    status $219,900 Pending 36 DOM
  2. 2026-06-18
    days on market $219,900 Active 36 DOM
  3. 2026-06-17
    days on market $219,900 Active 35 DOM
  4. 2026-06-16
    days on market $219,900 Active 34 DOM
  5. 2026-06-15
    days on market $219,900 Active 33 DOM
  6. 2026-06-14
    days on market $219,900 Active 31 DOM
  7. 2026-06-13
    days on market $219,900 Active 30 DOM
  8. 2026-06-10
    days on market $219,900 Active 28 DOM
  9. 2026-06-09
    days on market $219,900 Active 27 DOM
  10. 2026-06-08
    days on market $219,900 Active 26 DOM
  11. 2026-06-07
    days on market $219,900 Active 25 DOM
  12. 2026-06-05
    pricedays on market $219,900 Active 22 DOM
  13. 2026-06-03
    days on market $225,000 Active 21 DOM
  14. 2026-06-02
    days on market $225,000 Active 20 DOM
  15. 2026-06-01
    days on market $225,000 Active 19 DOM
  16. 2026-05-31
    days on market $225,000 Active 18 DOM
  17. 2026-05-30
    days on market $225,000 Active 17 DOM
  18. 2026-05-13
    listed $225,000 Active 604-char remark
  19. 2019-09-09
    soldstatus $115,000 23-char remark
    Show marketing remark (23 chars)

    Possession 1 to 15 days

  20. 2019-07-29
    soldstatus $115,000
  21. 2009-06-12
    soldstatus $83,500

ⓘ 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
$597 · $50/mo
Projected year-2 tax
$902 · $75/mo
Expected delta
+$304/yr (+$25/mo · 50.9%)

ⓘ 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 8/10 Severe 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$24,600
− Mortgage interest
−$12,318
− Property taxes
−$597
− Insurance
−$1,100
− Repairs & maintenance
−$1,968
− Management
−$1,968
− Depreciation
−$6,397
Taxable income
$252
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$61
After-tax cash flow
$3,838/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
Mobile County
NCES district ID
0102370
Math proficiency
15% ▼ -28.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$42,455
Composite
22.9/100
National rank
#8002
State rank
#81 of 129 in AL

Livability — Semmes

Score
60/100
State rank
#311
US rank
#19360

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
22,444

Population outlook (Mobile County) Hauer SSP2

Today (2025)
415,303 people
By 2030
411,755 · -0.9%
By 2040
399,670 · -3.8%
By 2050
382,616 · -7.9%
By 2075
337,353 · -18.8%
By 2100
283,391 · -31.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Lithuanian 2% Slovak 2% Serbian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2% Vietnamese 1%

Political lean MEDSL · Mobile

2024 margin
R (+16.4) · D 41.3% · R 57.7%
2008→2024 swing
-7.7pp toward R · 2008: -8.7pp · 2024: -16.4pp
All cycles
2024: R+16.4 2020: R+11.9 2016: R+13.9 2012: R+9.3 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.58%
Current HPI
217.5112
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

+163.4% since first listed
5 events — show timeline
  • 2026-06-03 Price Changed $219,900 GCMLS AL
  • 2026-05-13 Listed $225,000 GCMLS AL
  • 2019-09-09 Sold (MLS) $115,000 GCMLS AL
  • 2019-07-29 Sold (Public Records) $115,000 Public Records
  • 2009-06-12 Sold (Public Records) $83,500 Public Records

Property tax history

-3.8%/yr

Latest (2025): $597 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…