CashFlowRE
Sign in Sign up
7531 Branchwood Dr
C- Composite 51.39
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 +17.0/30.0
  • ARV discount +14.6/15.0
  • DSCR +5.3/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$234,000

7531 Branchwood Dr · Mobile, AL 36695
3 bd · 2.0 ba · 1,813 sqft · SingleFamily public records · 77 Days on market
Built 1980 0.41 ac lot $129/sqft · 16% below area Est $278k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming 3 bedroom/2 bath home is situated on a large corner lot and has an open floor plan with large windows letting in a lot of natural light. The den has a beautiful beamed ceiling and a cozy wood-burning fireplace. The open concept of den and living room allows for versatility in setting up the common areas. Handsome hardwood floors and tile throughout the house. A large covered deck looks out over a private, fenced backyard with a garden shed and enough area for some raised planters and a play area. Roof was replaced approximately 7 years ago. HVAC system was completely replaced in 2020.

Key facts

  • 0.41 acre lot
  • 2 parking spots
  • Built 1980

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 $234k.

Deal economics

  • At list price, monthly cash flow is $158 ($2k/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 $200k (14.7% below list).
  • Recommended offer: $200k (14.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% 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 soft (-0.4%/yr); 551 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($76k/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 $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 77 days — a 6% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

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 $199,561 (14.7% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 15% 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
0.85%
Cap rate
7.10%
Cash-on-cash
2.90%
DSCR
1.13
GRM
9.8

CMA / ARV

ARV (median comp)
$278,190
List price
$234,000
Delta
-15.88%
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
7485 Creekwood Dr 0.11mi 3/2.5 1,971 (+9%) 4mo $252,000 $128 75
7671 Creekwood Dr 0.23mi 3/2.0 1,641 (-10%) 3mo $178,000 $108 71
7238 Belle Chase Dr 0.66mi 3/2.0 1,864 (+3%) 2mo $255,000 $137 63
2039 CREEKWOOD PLACE Ct 0.35mi 4/2.0 (+1) 1,944 (+7%) 8mo $274,750 $141 60
1905 Ridgeline Dr 0.20mi 3/2.0 2,044 (+13%) 11mo $270,000 $132 60
2030 Adobe Ridge Rd W 0.47mi 3/2.0 1,662 (-8%) 10mo $253,000 $152 56
7271 Carson Rd S 0.68mi 3/3.0 1,938 (+7%) 4mo $210,000 $108 49
8010 Suzanne Way 0.72mi 3/2.0 1,697 (-6%) 9mo $215,000 $127 48
7311 Carson Rd S 0.65mi 3/2.0 2,036 (+12%) 3mo $215,000 $106 47
1630 Pine Station Rd 0.62mi 4/2.0 (+1) 2,036 (+12%) 2mo $297,000 $146 44
1352 W Carson Rd 0.62mi 4/3.0 (+1) 2,008 (+11%) 5mo $274,000 $136 40
7175 Ashmoor Dr N 0.59mi 4/2.5 (+1) 1,950 (+8%) 16mo $296,000 $152 40

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.48×
Total profit
$-33,791
Equity at exit
$34,890
10-year hold
IRR
-11.4%
Equity multiple
0.40×
Total profit
$-39,436
Equity at exit
$20,232

Cash invested: $65,520 (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 36695

Home prices YoY
-30.9%
Rents YoY
-0.4%
Active inventory
551
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,996 high interval (Pro) →
Mortgage (P&I)
$1,227
Tax from tax record
$94 /mo · $1,126/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$158

Break-even live

Break-even rent $1,796
Max offer price $234,000
Occupancy floor 87%

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
$58,500
Closing costs
$7,020
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2175 Schillinger Rd S Mobile, AL 1.0–3.0 1.0–2.0 1188 $1,790 $1.51 13d 11 0.53mi
7325 Smithfield Rd Mobile, AL 4.0 2.5 2258 $2,150 $0.95 21d 1 0.82mi
1313 Schillinger Rd S Mobile, AL 1.0–3.0 1.0–2.0 1022 $1,651 $1.62 13d 7 0.88mi
8361 Jeptha Ct Mobile, AL 3.0 2.0 1600 $1,900 $1.19 43d 1 1.23mi
945 Schillinger Rd S Mobile, AL 2.0–3.0 2.0–2.5 1809 $2,300 $1.27 43d 1 1.29mi
1718 Calgary Dr W Mobile, AL 4.0 2.0 1830 $2,200 $1.20 43d 1 1.33mi
6650 Cottage Hill Rd Mobile, AL 1.0–3.0 1.0–2.0 1049 $1,518 $1.45 13d 40 1.46mi
6605 Chimney Top Dr S Mobile, AL 4.0 2.5 2400 $2,500 $1.04 21d 1 1.47mi

Listing history 24 events

  1. 2026-06-18
    days on market $234,000 Active 77 DOM
  2. 2026-06-17
    days on market $234,000 Active 76 DOM
  3. 2026-06-16
    days on market $234,000 Active 75 DOM
  4. 2026-06-15
    days on market $234,000 Active 74 DOM
  5. 2026-06-14
    days on market $234,000 Active 72 DOM
  6. 2026-06-13
    days on market $234,000 Active 71 DOM
  7. 2026-06-10
    days on market $234,000 Active 69 DOM
  8. 2026-06-09
    days on market $234,000 Active 68 DOM
  9. 2026-06-08
    days on market $234,000 Active 67 DOM
  10. 2026-06-07
    days on market $234,000 Active 66 DOM
  11. 2026-06-05
    days on market $234,000 Active 63 DOM
  12. 2026-06-03
    days on market $234,000 Active 62 DOM
  13. 2026-06-02
    days on market $234,000 Active 61 DOM
  14. 2026-06-01
    days on market $234,000 Active 60 DOM
  15. 2026-05-31
    days on market $234,000 Active 59 DOM
  16. 2026-05-30
    days on market $234,000 Active 58 DOM
  17. 2026-04-26
    price $239,000 612-char remark
    Show marketing remark (612 chars)

    This charming 3 bedroom/2 bath home is situated on a large corner lot and has an open floor plan with large windows letting in a lot of natural light. The den has a beautiful beamed ceiling and a cozy wood-burning fireplace. The open concept of den and living room allows for versatility in setting up the common areas. Handsome hardwood floors and tile throughout the house. A large covered deck looks out over a private, fenced backyard with a garden shed and enough area for some raised planters and a play area. Roof was replaced approximately 7 years ago. HVAC system was completely replaced in 2020.

  18. 2026-04-02
    listed $245,000 Active 612-char remark
    Show marketing remark (612 chars)

    This charming 3 bedroom/2 bath home is situated on a large corner lot and has an open floor plan with large windows letting in a lot of natural light. The den has a beautiful beamed ceiling and a cozy wood-burning fireplace. The open concept of den and living room allows for versatility in setting up the common areas. Handsome hardwood floors and tile throughout the house. A large covered deck looks out over a private, fenced backyard with a garden shed and enough area for some raised planters and a play area. Roof was replaced approximately 7 years ago. HVAC system was completely replaced in 2020.

  19. 2022-08-11
    soldstatus $218,000
  20. 2022-08-09
    soldstatus $218,000 712-char remark
    Show marketing remark (712 chars)

    **VRM Seller will entertain offers between $199,000 to $229,000**This 3 bedroom 2 bath open floor plan home situated on a corner lot (almost half acre) with a 2 car carport is not your typical cookie cutter home! architectural ROOF is approximately 3 years old! COMPLETE NEW HVAC IN 2020! There’s no carpet anywhere in this home! Beautiful hardwood floors and Stone tile in wet areas! Granite and stainless steel in kitchen! Large laundry room! Remolded main bathroom! Beautiful beamed ceilings with cozy wood burning fireplace! Sit on your front porch and enjoy that morning cup of coffee or on your back porch overlooking a large back yard with shed. Contact your Realtor for your private viewing today!

  21. 2019-06-25
    soldstatus $159,000
  22. 2018-05-15
    soldstatus $120,000
  23. 2017-09-26
    listed $139,800
  24. 2017-08-22
    listed $145,000

ⓘ 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
$1,126 · $94/mo
Projected year-2 tax
$1,126 · $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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 21 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
$23,947
− Mortgage interest
−$13,108
− Property taxes
−$1,126
− Insurance
−$1,170
− Repairs & maintenance
−$1,916
− Management
−$1,916
− Depreciation
−$6,807
Taxable loss
−$2,095
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$503
After-tax cash flow
$2,400/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

County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
52,690
Household income
$76,040
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
1619.0

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
Predominantly White (67%)
Race & ethnicity
White 67% Black 23% Two or more races 5% Hispanic / Latino 5% Asian 2%
Common ancestry
Lithuanian 3% Italian 2% Slovak 1%
Foreign-born
5% · Canada, Vietnam, China
Languages at home
94% English-only · Spanish 2% Vietnamese 1% Arabic 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
▼ -86.28%
Current HPI
193.1651
Rent YoY
▼ -0.41%
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

+64.8% since first listed
8 events — show timeline
  • 2026-04-26 Price Changed $239,000 GCMLS AL
  • 2026-04-02 Listed $245,000 GCMLS AL
  • 2022-08-11 Sold (Public Records) $218,000 Public Records
  • 2022-08-09 Sold (MLS) $218,000 GCMLS AL
  • 2019-06-25 Sold (Public Records) $159,000 Public Records
  • 2018-05-15 Sold (Public Records) $120,000 Public Records
  • 2017-09-26 Listed $139,800 BCAR
  • 2017-08-22 Listed $145,000 BCAR

Property tax history

+6.7%/yr

Latest (2025): $1,126 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…