CashFlowRE
Sign in Sign up
9229 Ponderosa Dr N
D Composite 41.78
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 +16.1/30.0
  • ARV discount +7.3/15.0
  • DSCR +5.0/10.0
  • 1% rule +3.1/10.0
  • 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

9229 Ponderosa Dr N · Semmes, AL 36575
3 bd · 1.0 ba · 1,431 sqft · SingleFamily public records · 23 Days on market
Built 1980 0.53 ac lot Est $219k · at est.

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

Listing remarks

Qualifies for USDA financing with $0 down, this 3-bedroom, 1.5-bath home is the perfect starter home! The brick façade and metal roof offer durability and low-maintenance living. Situated on over half an acre, the spacious lot provides both privacy and room to enjoy the outdoors. As you enter, you’re welcomed into a warm and inviting living area featuring hardwood floors and smooth ceilings that flow into the kitchen. The kitchen offers tile flooring, a stylish backsplash, and freshly painted bright cabinets. Just off the kitchen, the updated laundry space features high ceilings, plenty of room, and a massive storage/pantry area, with access to the backyard. The three bedrooms

Key facts

  • Metal roof
  • Stylish backsplash
  • Spacious lot

Tags

BRICK FAÇADEMETAL ROOFSPACIOUS LOTHARDWOOD FLOORSTILE FLOORINGSTYLISH BACKSPLASH

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Electricity available (110 volts); Water available; Septic tank sewer
  • Home design: Single-family residential; Brick 4-sides construction; Metal roof; Built in 1980; Pillar/post/pier foundation; View present
  • Construction: Brick 4-sides; Metal roof; Pillar/post/pier foundation; Built in 1980
  • Exterior features: Rain gutters; Storage shed(s); Above-ground pool; Back yard fencing (fenced)

Interior

  • Kitchen: Electric cooktop; Electric oven
  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Other; Eat-in kitchen with white cabinets; No fireplace; No basement
  • 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/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/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 $178k (18.9% below list).
  • Recommended offer: $178k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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: Allentown Elementary School (math 31% / reading 59%, grade D-, #169 of 627 statewide, top 27%, 776 students, 53% FRL); Semmes Middle School (math 8% / reading 35%, grade F, #185 of 257 statewide, top 73%, 1,318 students, 68% FRL); Mary G Montgomery High School (math 13% / reading 18%, grade F, #211 of 305 statewide, top 69%, 1,965 students, 53% FRL).
  • Market conditions: 185 active listings in the ZIP; 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 23 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.

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 $178,309 (18.9% below list)

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. 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. 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?
  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
0.81%
Cap rate
6.91%
Cash-on-cash
2.20%
DSCR
1.10
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$218,943
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1850 Wagon Wheel Dr 0.14mi 3/2.0 1,370 (-4%) 3mo $210,000 $153 80
9380 Sagebrush Ct 0.33mi 3/2.0 1,419 (-1%) 0mo $167,500 $118 79
9365 Chisholm Ct 0.39mi 3/2.0 1,452 (+2%) 1mo $220,000 $152 75
1837 Sandy Creek Dr 0.17mi 3/2.0 1,313 (-8%) 0mo $227,500 $173 74
1820 Wagon Wheel Dr 0.20mi 3/2.0 1,341 (-6%) 3mo $190,000 $142 74
9395 Settlers Cir 0.59mi 3/2.0 1,468 (+3%) 4mo $232,000 $158 61
1835 Corral Dr 0.25mi 3/2.0 1,219 (-15%) 2mo $205,000 $168 58
2070 Sky Vista Dr W 0.72mi 3/2.0 1,487 (+4%) 1mo $185,000 $124 55
1679 Wagon Wheel Dr 0.37mi 3/2.0 1,227 (-14%) 2mo $195,000 $159 54
9736 Sky Vista Dr 0.74mi 3/2.0 1,528 (+7%) 0mo $259,000 $170 50
1497 Champion Cv 0.69mi 3/2.5 1,588 (+11%) 5mo $198,000 $125 40
8880 Howells Ln W 0.67mi 3/2.0 1,220 (-15%) 1mo $99,000 $81 39

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
-12.9%
Equity multiple
0.54×
Total profit
$-28,562
Equity at exit
$32,788
10-year hold
IRR
-3.9%
Equity multiple
0.74×
Total profit
$-16,074
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
185
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,783 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$51 /mo · $613/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$113

Break-even live

Break-even rent $1,640
Max offer price $219,900
Occupancy floor 89%

Sensitivity live

Price -10% $237 -5% $175 +0% $113 +5% $51 +10% $-12
Rent -10% $-28 -5% $42 +0% $113 +5% $183 +10% $254
Rate -1.0pp $223 -0.5pp $169 base $113 +0.5pp $56 +1.0pp $-2

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.

Listing history 18 events

  1. 2026-06-21
    days on market $219,900 Active 23 DOM
  2. 2026-06-18
    days on market $219,900 Active 20 DOM
  3. 2026-06-17
    days on market $219,900 Active 19 DOM
  4. 2026-06-16
    days on market $219,900 Active 18 DOM
  5. 2026-06-15
    days on market $219,900 Active 17 DOM
  6. 2026-06-14
    days on market $219,900 Active 15 DOM
  7. 2026-06-13
    days on market $219,900 Active 14 DOM
  8. 2026-06-10
    days on market $219,900 Active 12 DOM
  9. 2026-06-09
    days on market $219,900 Active 11 DOM
  10. 2026-06-08
    days on market $219,900 Active 10 DOM
  11. 2026-06-07
    days on market $219,900 Active 9 DOM
  12. 2026-06-05
    days on market $219,900 Active 6 DOM
  13. 2026-06-03
    days on market $219,900 Active 5 DOM
  14. 2026-06-02
    days on market $219,900 Active 4 DOM
  15. 2026-06-01
    days on market $219,900 Active 3 DOM
  16. 2026-05-31
    days on market $219,900 Active 2 DOM
  17. 2026-05-30
    remarks 686-char remark
  18. 2026-05-30
    listed $219,900 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
$613 · $51/mo
Projected year-2 tax
$902 · $75/mo
Expected delta
+$289/yr (+$24/mo · 47.1%)

ⓘ 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 9/10 Extreme 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
$21,397
− Mortgage interest
−$12,318
− Property taxes
−$613
− Insurance
−$1,100
− Repairs & maintenance
−$1,712
− Management
−$1,712
− Depreciation
−$6,397
Taxable loss
−$2,454
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$589
After-tax cash flow
$1,942/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

1 event — show timeline
  • 2026-05-29 Listed $219,900 GCMLS AL

Property tax history

+3.9%/yr

Latest (2025): $613 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…