CashFlowRE
Sign in Sign up
724 Blue Ridge Dr
B- Composite 65.94
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0
  • Appreciation +0.0/10.0

$63,200

724 Blue Ridge Dr · Anniston, AL 36207
4 bd · 1.0 ba · 2,072 sqft · SingleFamily public records · 107 Days on market
Built 1950

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

Listing remarks MLS

Need more room - check out this 5 bedroom and 2 full bath home. This home has been remodeled with new hardwood floors that have been refinished, new carpet in the bedrooms upstairs and so many more updates that you have to see it to believe it. There is one bedroom downstairs and the remaining bedrooms are on the second floor. Put this home on your list to see today.

Key facts

  • Hardwood flooring
  • Spacious kitchen
  • Downtown anniston

Tags

DOWNTOWN ANNISTONSPACIOUS KITCHENHARDWOOD FLOORINGTILE FLOORING

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/1.0-bath single-family listed at $63k.

Deal economics

  • At list price, monthly cash flow is $609 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $63k).
  • Recommended offer: $58k (9.0% below list) — sets the bar for market timing.
  • Cap rate 17.8% vs local median 5.1% in Anniston — 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 58/100 on livability (#348 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Anniston City (urban): math 2% / reading 12% proficiency, ranked #128 of 129 in AL (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 87% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Anniston Middle School (math 2% / reading 0%, grade F, #257 of 257 statewide, top 100%, 393 students, 91% FRL); Anniston High School (math 2% / reading 12%, grade F, #265 of 305 statewide, top 89%, 466 students, 86% FRL) — zoned schools at 89% FRL track the district average.
  • Market conditions: 124 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 135 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $437 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Calhoun County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 12y ago; this cycle's ask has dropped $16k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,512 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. 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.
  8. 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.
  9. 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
2.12%
Cap rate
17.85%
Cash-on-cash
41.27%
DSCR
2.84
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$151,256
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
718 Blue Ridge Dr 0.03mi 3/2.0 (-1) 2,000 (-4%) 7mo $54,000 $27 78
627 Sidney Cir 0.14mi 4/2.0 1,833 (-12%) 2mo $157,500 $86 69
2115 Leighton Ave 0.37mi 3/2.0 (-1) 2,187 (+6%) 17mo $132,500 $61 50
1348 Champaign Ave 0.64mi 3/2.0 (-1) 2,137 (+3%) 12mo $155,000 $73 46
1411 Glendale Rd 0.62mi 3/2.0 (-1) 2,145 (+4%) 22mo $128,000 $60 38
1623 Mccall Dr 0.53mi 3/1.5 (-1) 1,794 (-13%) 11mo $178,500 $99 36
1506 Mccall Dr 0.49mi 3/2.0 (-1) 1,836 (-11%) 16mo $155,000 $84 36
1530 Christine Ave 0.53mi 3/2.0 (-1) 1,822 (-12%) 13mo $179,000 $98 35
1334 Johnston Dr 0.67mi 3/3.0 (-1) 2,131 (+3%) 22mo $91,975 $43 32
1327 Champaign Ave 0.70mi 3/2.0 (-1) 1,940 (-6%) 23mo $100,000 $52 29
1220 Glendale Rd 0.67mi 3/2.0 (-1) 1,830 (-12%) 14mo $158,500 $87 28
1601 Acker Place Pl 0.44mi 3/2.0 (-1) 1,762 (-15%) 23mo $35,000 $20 27

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
37.8%
Equity multiple
2.61×
Total profit
$28,546
Equity at exit
$9,423
10-year hold
IRR
44.4%
Equity multiple
5.23×
Total profit
$74,883
Equity at exit
$5,464

Cash invested: $17,696 (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 36207

Home prices YoY
-23.7%
Active inventory
124
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,342 medium interval (Pro) →
Mortgage (P&I)
$331
Tax from tax record
$94 /mo · $1,124/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$609

Break-even live

Break-even rent $571
Max offer price $63,200
Occupancy floor 50%

Sensitivity live

Price -10% $644 -5% $626 +0% $609 +5% $591 +10% $573
Rent -10% $503 -5% $556 +0% $609 +5% $662 +10% $715
Rate -1.0pp $640 -0.5pp $625 base $609 +0.5pp $592 +1.0pp $575

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
$15,800
Closing costs
$1,896
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
1831 Moore Ave Anniston, AL 3.0 2.0 1494 $1,395 $0.93 44d 1 0.81mi
1003 Christine Ave Unit 101 Anniston, AL 3.0 2.0 1800 $1,025 $0.57 44d 1 0.95mi

Listing history 31 events

  1. 2026-04-17
    status Pending
  2. 2026-04-13
    status Active
  3. 2026-03-31
    status Pending
  4. 2026-03-19
    status Active
  5. 2026-03-16
    status Pending
  6. 2026-03-13
    status Active
  7. 2026-02-18
    status Pending
  8. 2026-02-07
    price $63,200
  9. 2026-01-07
    price $71,100
  10. 2025-12-01
    status Active
  11. 2025-11-04
    status Pending
  12. 2025-10-27
    listed $79,000 Active
  13. 2022-04-06
    soldstatus $131,000 Sold 369-char remark
    Show marketing remark (369 chars)

    Need more room - check out this 5 bedroom and 2 full bath home. This home has been remodeled with new hardwood floors that have been refinished, new carpet in the bedrooms upstairs and so many more updates that you have to see it to believe it. There is one bedroom downstairs and the remaining bedrooms are on the second floor. Put this home on your list to see today.

  14. 2022-02-22
    historical Contingent 369-char remark
    Show marketing remark (369 chars)

    Need more room - check out this 5 bedroom and 2 full bath home. This home has been remodeled with new hardwood floors that have been refinished, new carpet in the bedrooms upstairs and so many more updates that you have to see it to believe it. There is one bedroom downstairs and the remaining bedrooms are on the second floor. Put this home on your list to see today.

  15. 2022-02-16
    listed $124,900 Active 369-char remark
    Show marketing remark (369 chars)

    Need more room - check out this 5 bedroom and 2 full bath home. This home has been remodeled with new hardwood floors that have been refinished, new carpet in the bedrooms upstairs and so many more updates that you have to see it to believe it. There is one bedroom downstairs and the remaining bedrooms are on the second floor. Put this home on your list to see today.

  16. 2021-09-20
    soldstatus $55,000
  17. 2021-09-14
    soldstatus $55,000 Sold 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  18. 2021-08-20
    historical Contingent 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  19. 2021-07-23
    status Active 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  20. 2021-07-15
    historical Contingent 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  21. 2021-07-05
    status Active 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  22. 2021-06-01
    historical Contingent 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  23. 2021-05-10
    price $65,900 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  24. 2021-04-27
    status Active 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  25. 2021-04-24
    historical Contingent 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  26. 2021-04-14
    listed $69,900 Active 197-char remark
    Show marketing remark (197 chars)

    This is a nice starter home with plenty of room for everyone. New windows, some new light fixtures. Roof is only a couple of years old. Unfinished basement is great for a storm shelter or man cave.

  27. 2015-03-16
    soldstatus $45,000
  28. 2014-10-29
    listed $39,900
  29. 2014-10-16
    soldstatus $20,000
  30. 2014-10-02
    listed $20,000
  31. 2006-07-17
    soldstatus $61,000

ⓘ 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
$1,124 · $94/mo
Projected year-2 tax
$1,124 · $94/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$16,100
− Mortgage interest
−$3,540
− Property taxes
−$1,124
− Insurance
−$316
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$1,839
Taxable income
$6,706
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,609
After-tax cash flow
$5,693/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
Anniston City
NCES district ID
0100090
Math proficiency
2% ▼ -20.00%
Reading proficiency
12% ▼ -15.00%
Median HH income
$31,824
Composite
5.36/100
National rank
#10030
State rank
#128 of 129 in AL

Livability — Anniston

Score
58/100
State rank
#348
US rank
#20680

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anniston, AL
County
Calhoun County · 71,763 people
City population
19,220
Metro
Anniston-Oxford, AL
Population (ZIP)
19,220
Household income
$67,969
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
486.0

Population outlook (Calhoun County) Hauer SSP2

Today (2025)
109,765 people
By 2030
105,708 · -3.7%
By 2040
96,192 · -12.4%
By 2050
86,413 · -21.3%
By 2075
63,467 · -42.2%
By 2100
44,704 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 22% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Slovak 4% Italian 2% Serbian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Calhoun

2024 margin
Solid R (+44.8) · D 27.2% · R 71.9%
2008→2024 swing
-12.2pp toward R · 2008: -32.5pp · 2024: -44.8pp
All cycles
2024: R+44.8 2020: R+39.0 2016: R+41.4 2012: R+31.9 2008: R+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.85%
Current HPI
166.6999
Rent YoY
Metro
Anniston-Oxford, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+3.6% since first listed
31 events — show timeline
  • 2026-04-17 Pending VMLS
  • 2026-04-13 Relisted VMLS
  • 2026-03-31 Pending VMLS
  • 2026-03-19 Relisted VMLS
  • 2026-03-16 Pending VMLS
  • 2026-03-13 Relisted VMLS
  • 2026-02-18 Pending VMLS
  • 2026-02-07 Price Changed $63,200 VMLS
  • 2026-01-07 Price Changed $71,100 VMLS
  • 2025-12-01 Relisted VMLS
  • 2025-11-04 Pending VMLS
  • 2025-10-27 Listed $79,000 VMLS
  • 2022-04-06 Sold (MLS) $131,000 Greater Alabama MLS
  • 2022-02-22 Contingent Greater Alabama MLS
  • 2022-02-16 Listed $124,900 Greater Alabama MLS
  • 2021-09-20 Sold (Public Records) $55,000 Public Records
  • 2021-09-14 Sold (MLS) $55,000 Greater Alabama MLS
  • 2021-08-20 Contingent Greater Alabama MLS
  • 2021-07-23 Relisted Greater Alabama MLS
  • 2021-07-15 Contingent Greater Alabama MLS
  • 2021-07-05 Relisted Greater Alabama MLS
  • 2021-06-01 Contingent Greater Alabama MLS
  • 2021-05-10 Price Changed $65,900 Greater Alabama MLS
  • 2021-04-27 Relisted Greater Alabama MLS
  • 2021-04-24 Contingent Greater Alabama MLS
  • 2021-04-14 Listed $69,900 Greater Alabama MLS
  • 2015-03-16 Sold (MLS) $45,000 Greater Alabama MLS
  • 2014-10-29 Listed $39,900 Greater Alabama MLS
  • 2014-10-16 Sold (MLS) $20,000 Greater Alabama MLS
  • 2014-10-02 Listed $20,000 Greater Alabama MLS
  • 2006-07-17 Sold (Public Records) $61,000 Public Records

Property tax history

+14.1%/yr

Latest (2025): $1,124 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…