CashFlowRE
Sign in Sign up
352 S Ann St
B Composite 73.91
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$185,000

352 S Ann St · Mobile, AL 36604
3 bd · 2.0 ba · 2,128 sqft · SingleFamily public records · 93 Days on market
Built 1999 10,454 sqft lot $87/sqft · 29% below area Est $261k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to remodel and customize a beautiful midtown home! This home has plenty of room to create equity and have exactly what you want. With beautiful curb appeal and lots of potential. Located just across the street from Crawford Park, which offers a dog park, running trails, zip lines and more. The home does need work, as it has deferred maintenance and a plumbing leak caused the back bonus room to flood. The house has all the features you would expect from a historic home with great trim, high ceilings and more. The primary bedroom is easily the size of two regular sized bedrooms, with a great view overlooking Ann Street and the surrounding community. Buyer to verify all information during due diligence.

Key facts

  • Inviting front porch
  • Extra-deep lot
  • Curved foyer wall

Tags

EXTRA-DEEP LOTINVITING FRONT PORCHGLEAMING HARDWOOD FLOORSUNIQUE ARCHITECTURAL DETAILSCURVED FOYER WALLGRANITE COUNTERTOPS

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 $185k.

Deal economics

  • At list price, monthly cash flow is $641 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $168k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 4.9% in Mobile — 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 75/100 on livability (#20 in AL, #4,262 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D-, crime F, employment D-.
  • 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.
  • Market conditions: Rents rising (+3.8%/yr); 93 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.8% rent growth), your $52k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $168,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.28%
Cap rate
10.45%
Cash-on-cash
14.85%
DSCR
1.66
GRM
6.5

CMA / ARV

ARV (median comp)
$261,205
List price
$185,000
Delta
-29.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 S Georgia Ave 0.12mi 3/2.0 2,012 (-6%) 4mo $390,000 $194 82
78 Etheridge St 0.47mi 3/2.5 2,176 (+2%) 1mo $435,000 $200 72
34 Lafayette St S 0.56mi 3/2.5 2,190 (+3%) 2mo $530,000 $242 66
12 Mcphillips Ave 0.66mi 3/2.0 2,129 (0%) 6mo $215,000 $101 64
12 Mcphillips Ave 0.66mi 4/3.0 (+1) 2,129 (0%) 1mo $510,000 $240 59
201 Catherine St S 0.50mi 3/2.0 1,922 (-10%) 4mo $405,000 $211 57
1123 Palmetto St 0.48mi 3/2.0 1,854 (-13%) 6mo $358,000 $193 51
1012 Texas St 0.56mi 2/3.0 (-1) 2,008 (-6%) 8mo $228,000 $114 49
24 McPhillips Ave 0.61mi 4/2.0 (+1) 2,320 (+9%) 4mo $244,750 $105 48
123 Macy Pl 0.61mi 3/2.5 1,861 (-12%) 1mo $375,000 $202 48
913 Texas St 0.72mi 4/2.0 (+1) 2,312 (+9%) 2mo $60,000 $26 45
551 Tisdale St 0.73mi 3/2.0 1,897 (-11%) 5mo $95,000 $50 44

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 · 3.78% rent growth · sell at horizon

5-year hold
IRR
6.3%
Equity multiple
1.25×
Total profit
$12,722
Equity at exit
$27,584
10-year hold
IRR
16.3%
Equity multiple
2.38×
Total profit
$71,464
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 36604

Rents YoY
3.8%
Active inventory
93
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,365 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$180 /mo · $2,163/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$497
Net cashflow
$641

Break-even live

Break-even rent $1,554
Max offer price $185,000
Occupancy floor 68%

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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
84 S Lafayette St Unit 1043577P Mobile, AL 3.0 2.0 1496 $3,116 $2.08 13d 1 0.44mi
1141 Montauk Ave Unit 1043864P Mobile, AL 3.0 2.0 1420 $2,741 $1.93 13d 1 0.55mi
107 Macy Pl Mobile, AL 3.0 2.0 1800 $2,250 $1.25 43d 1 0.67mi
1660 Laurel St Mobile, AL 3.0 2.0 1768 $2,200 $1.24 13d 1 0.75mi
1204 Seneca St Mobile, AL 3.0 2.0 1425 $1,345 $0.94 13d 1 0.78mi
814 S Broad St Unit 1043690P Mobile, AL 3.0 2.0 1991 $3,562 $1.79 13d 1 0.84mi
1704 McGill Ave Unit B Mobile, AL 3.0 2.5 1500 $1,750 $1.17 43d 1 0.85mi
1754 Hunter Ave Unit 1043550P Mobile, AL 4.0 2.0 2723 $3,903 $1.43 20d 1 0.86mi
107 Michael Donald Ave Unit 1043461P Mobile, AL 4.0 3.5 2195 $3,962 $1.81 13d 1 0.92mi
961 Old Shell Rd Unit A Mobile, AL 3.0 2.5 1600 $1,295 $0.81 43d 1 1.01mi
1321 SpringHill Ave Unit B Mobile, AL 2.0 1.0 2006 $950 $0.47 43d 1 1.06mi
611 Dauphin Island Pkwy Mobile, AL 3.0 2.0 1450 $1,300 $0.90 43d 1 1.28mi
129 Shell Road Pl Unit 1043713P Mobile, AL 4.0 2.0 1496 $3,389 $2.27 20d 1 1.31mi
500 Palmetto St Mobile, AL 3.0 2.0 1786 $1,450 $0.81 43d 1 1.35mi

Listing history 24 events

  1. 2026-06-18
    days on market $185,000 Active 93 DOM
  2. 2026-06-17
    days on market $185,000 Active 92 DOM
  3. 2026-06-16
    days on market $185,000 Active 91 DOM
  4. 2026-06-15
    days on market $185,000 Active 90 DOM
  5. 2026-06-14
    days on market $185,000 Active 88 DOM
  6. 2026-06-13
    days on market $185,000 Active 87 DOM
  7. 2026-06-10
    days on market $185,000 Active 85 DOM
  8. 2026-06-09
    days on market $185,000 Active 84 DOM
  9. 2026-06-08
    days on market $185,000 Active 83 DOM
  10. 2026-06-07
    days on market $185,000 Active 82 DOM
  11. 2026-06-05
    days on market $185,000 Active 79 DOM
  12. 2026-06-03
    days on market $185,000 Active 78 DOM
  13. 2026-06-02
    days on market $185,000 Active 77 DOM
  14. 2026-06-01
    days on market $185,000 Active 76 DOM
  15. 2026-05-31
    days on market $185,000 Active 75 DOM
  16. 2026-05-30
    days on market $185,000 Active 74 DOM
  17. 2026-05-11
    price $185,000 727-char remark
    Show marketing remark (727 chars)

    Great opportunity to remodel and customize a beautiful midtown home! This home has plenty of room to create equity and have exactly what you want. With beautiful curb appeal and lots of potential. Located just across the street from Crawford Park, which offers a dog park, running trails, zip lines and more. The home does need work, as it has deferred maintenance and a plumbing leak caused the back bonus room to flood. The house has all the features you would expect from a historic home with great trim, high ceilings and more. The primary bedroom is easily the size of two regular sized bedrooms, with a great view overlooking Ann Street and the surrounding community. Buyer to verify all information during due diligence.

  18. 2026-05-11
    price $185,000 727-char remark
    Show marketing remark (727 chars)

    Great opportunity to remodel and customize a beautiful midtown home! This home has plenty of room to create equity and have exactly what you want. With beautiful curb appeal and lots of potential. Located just across the street from Crawford Park, which offers a dog park, running trails, zip lines and more. The home does need work, as it has deferred maintenance and a plumbing leak caused the back bonus room to flood. The house has all the features you would expect from a historic home with great trim, high ceilings and more. The primary bedroom is easily the size of two regular sized bedrooms, with a great view overlooking Ann Street and the surrounding community. Buyer to verify all information during due diligence.

  19. 2026-04-01
    price $205,000 727-char remark
    Show marketing remark (727 chars)

    Great opportunity to remodel and customize a beautiful midtown home! This home has plenty of room to create equity and have exactly what you want. With beautiful curb appeal and lots of potential. Located just across the street from Crawford Park, which offers a dog park, running trails, zip lines and more. The home does need work, as it has deferred maintenance and a plumbing leak caused the back bonus room to flood. The house has all the features you would expect from a historic home with great trim, high ceilings and more. The primary bedroom is easily the size of two regular sized bedrooms, with a great view overlooking Ann Street and the surrounding community. Buyer to verify all information during due diligence.

  20. 2026-04-01
    price $200,000 727-char remark
    Show marketing remark (727 chars)

    Great opportunity to remodel and customize a beautiful midtown home! This home has plenty of room to create equity and have exactly what you want. With beautiful curb appeal and lots of potential. Located just across the street from Crawford Park, which offers a dog park, running trails, zip lines and more. The home does need work, as it has deferred maintenance and a plumbing leak caused the back bonus room to flood. The house has all the features you would expect from a historic home with great trim, high ceilings and more. The primary bedroom is easily the size of two regular sized bedrooms, with a great view overlooking Ann Street and the surrounding community. Buyer to verify all information during due diligence.

  21. 2026-03-17
    listed $205,000 Active 727-char remark
    Show marketing remark (727 chars)

    Great opportunity to remodel and customize a beautiful midtown home! This home has plenty of room to create equity and have exactly what you want. With beautiful curb appeal and lots of potential. Located just across the street from Crawford Park, which offers a dog park, running trails, zip lines and more. The home does need work, as it has deferred maintenance and a plumbing leak caused the back bonus room to flood. The house has all the features you would expect from a historic home with great trim, high ceilings and more. The primary bedroom is easily the size of two regular sized bedrooms, with a great view overlooking Ann Street and the surrounding community. Buyer to verify all information during due diligence.

  22. 2026-03-16
    listed $205,000 Active 727-char remark
    Show marketing remark (727 chars)

    Great opportunity to remodel and customize a beautiful midtown home! This home has plenty of room to create equity and have exactly what you want. With beautiful curb appeal and lots of potential. Located just across the street from Crawford Park, which offers a dog park, running trails, zip lines and more. The home does need work, as it has deferred maintenance and a plumbing leak caused the back bonus room to flood. The house has all the features you would expect from a historic home with great trim, high ceilings and more. The primary bedroom is easily the size of two regular sized bedrooms, with a great view overlooking Ann Street and the surrounding community. Buyer to verify all information during due diligence.

  23. 2021-06-16
    soldstatus $200,000
  24. 2005-03-07
    soldstatus $154,800

ⓘ 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
$2,163 · $180/mo
Projected year-2 tax
$2,163 · $180/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$28,382
− Mortgage interest
−$10,363
− Property taxes
−$2,163
− Insurance
−$925
− Repairs & maintenance
−$2,271
− Management
−$2,271
− Depreciation
−$5,382
Taxable income
$5,008
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,202
After-tax cash flow
$6,490/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 — Mobile

Score
75/100
State rank
#20
US rank
#4262

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobile, AL
County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
8,836
Household income
$66,357
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
452.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 51% Black 42% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 4% Serbian 2% Slovak 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

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
▼ -143.27%
Current HPI
205.7241
Rent YoY
▲ 3.78%
Metro
Mobile, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+19.5% since first listed
8 events — show timeline
  • 2026-05-11 Price Changed $185,000 GCMLS AL
  • 2026-05-11 Price Changed $185,000 BCAR
  • 2026-04-01 Price Changed $205,000 GCMLS AL
  • 2026-04-01 Price Changed $200,000 GCMLS AL
  • 2026-03-17 Listed $205,000 GCMLS AL
  • 2026-03-16 Listed $205,000 BCAR
  • 2021-06-16 Sold (Public Records) $200,000 Public Records
  • 2005-03-07 Sold (Public Records) $154,800 Public Records

Property tax history

+10.3%/yr

Latest (2025): $2,163 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…