CashFlowRE
Sign in Sign up
4160 Aldebaran Way
B Composite 70.81
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 +28.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.7/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$135,000

4160 Aldebaran Way · Mobile, AL 36693
3 bd · 1.5 ba · 1,719 sqft · SingleFamily public records · 31 Days on market
Built 1991 0.55 ac lot $79/sqft · 36% below area Est $213k · 36% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors. If your looking for your next project you must check this one out. This house is priced to sell quickly. Sold as is with no seller repairs. Split level house home with a covered carport. The seller just had an in house estate sale and most tings are gone. Some items inside are still for sale. Don't miss you oppertunity so schedule your private tour today.

Key facts

  • Covered carport
  • Split level house
  • 0.55 acre lot

Tags

SPLIT LEVEL HOUSECOVERED CARPORT

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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $422 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% 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 flat; 142 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 31 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

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 $130,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% 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
1.17%
Cap rate
10.05%
Cash-on-cash
13.41%
DSCR
1.60
GRM
7.1

CMA / ARV

ARV (median comp)
$212,567
List price
$135,000
Delta
-36.49%
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
4160 Aldebaran Way 0.00mi 3/2.0 1,719 (0%) 1mo $127,500 $74 97
4158 Highway 90 Dr 0.19mi 3/1.0 1,688 (-2%) 1mo $183,000 $108 85
4270 Taurus Dr 0.20mi 3/2.0 1,746 (+2%) 6mo $218,000 $125 81
1409 ALTAIR Ln 0.28mi 3/2.0 1,689 (-2%) 2mo $295,000 $175 80
4203 Arcturus Ln 0.05mi 4/1.5 (+1) 1,549 (-10%) 0mo $189,000 $122 76
1226 Barcelona Dr 0.43mi 3/2.0 1,614 (-6%) 1mo $239,500 $148 66
4117 Beacon Ln 0.65mi 3/2.0 1,721 (+0%) 7mo $279,900 $163 62
3155 Maudelayne Dr E 0.65mi 3/2.0 1,770 (+3%) 6mo $155,000 $88 58
4254 Spring Valley Dr S 0.71mi 3/2.0 1,781 (+4%) 4mo $228,000 $128 56
1420 Vega Dr 0.46mi 3/1.0 1,890 (+10%) 7mo $187,000 $99 54
1309 W Rainbow Dr 0.57mi 4/2.0 (+1) 1,895 (+10%) 6mo $185,000 $98 44
3150 Maudelayne Dr 0.67mi 2/2.0 (-1) 1,908 (+11%) 3mo $234,900 $123 41

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 · 0.24% rent growth · sell at horizon

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$715
Equity at exit
$20,129
10-year hold
IRR
7.4%
Equity multiple
1.49×
Total profit
$18,528
Equity at exit
$11,672

Cash invested: $37,800 (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 36693

Home prices YoY
-28.1%
Rents YoY
0.2%
Active inventory
142
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,578 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$60 /mo · $717/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$422

Break-even live

Break-even rent $1,043
Max offer price $135,000
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
$33,750
Closing costs
$4,050
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4273 Vega Dr Mobile, AL 3.0 1.5 1300 $1,600 $1.23 43d 1 0.30mi
4861 Woodcliff Dr N Mobile, AL 3.0 2.0 1610 $1,300 $0.81 43d 1 0.33mi
4361 Montclair Cir E Mobile, AL 3.0 2.0 1456 $1,700 $1.17 43d 1 0.77mi
2754 Seaton Ct Mobile, AL 3.0 2.5 1640 $1,950 $1.19 13d 1 0.96mi
1611 Rochelle St Mobile, AL 3.0 2.0 1085 $1,650 $1.52 21d 1 0.96mi
4950 Government Blvd Mobile, AL 1.0–4.0 1.0–2.5 1225 $1,321 $1.08 13d 7 1.24mi
713 Raines Dr Mobile, AL 4.0 2.0 1600 $1,858 $1.16 13d 1 1.38mi
4017 Cottage Hill Rd Mobile, AL 3.0 2.5 1616 $1,495 $0.93 43d 1 1.42mi
4017 Cottage Hill Rd #69 Mobile, AL 3.0 2.5 1616 $1,495 $0.93 21d 1 1.42mi
4213 Malibar Dr Mobile, AL 3.0 1.0 1100 $1,458 $1.33 21d 1 1.44mi
4242 Marmora Dr Mobile, AL 3.0 1.5 1053 $1,500 $1.42 43d 1 1.45mi
3993 Cottage Hill Rd Mobile, AL 2.0 1.5 1150 $895 $0.78 43d 1 1.45mi
4077 Lancewood Dr S Mobile, AL 4.0 1.0 1283 $1,600 $1.25 43d 1 1.49mi

Listing history 4 events

  1. 2026-05-03
    status Pending 387-char remark
    Show marketing remark (387 chars)

    Calling all investors. If your looking for your next project you must check this one out. This house is priced to sell quickly. Sold as is with no seller repairs. Split level house home with a covered carport. The seller just had an in house estate sale and most tings are gone. Some items inside are still for sale. Don't miss you oppertunity so schedule your private tour today.

  2. 2026-04-28
    price $135,000 387-char remark
    Show marketing remark (387 chars)

    Calling all investors. If your looking for your next project you must check this one out. This house is priced to sell quickly. Sold as is with no seller repairs. Split level house home with a covered carport. The seller just had an in house estate sale and most tings are gone. Some items inside are still for sale. Don't miss you oppertunity so schedule your private tour today.

  3. 2026-04-13
    price $138,500 387-char remark
    Show marketing remark (387 chars)

    Calling all investors. If your looking for your next project you must check this one out. This house is priced to sell quickly. Sold as is with no seller repairs. Split level house home with a covered carport. The seller just had an in house estate sale and most tings are gone. Some items inside are still for sale. Don't miss you oppertunity so schedule your private tour today.

  4. 2026-04-02
    listed $147,500 Active 387-char remark
    Show marketing remark (387 chars)

    Calling all investors. If your looking for your next project you must check this one out. This house is priced to sell quickly. Sold as is with no seller repairs. Split level house home with a covered carport. The seller just had an in house estate sale and most tings are gone. Some items inside are still for sale. Don't miss you oppertunity so schedule your private tour today.

ⓘ 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
$717 · $60/mo
Projected year-2 tax
$717 · $60/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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 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
$18,931
− Mortgage interest
−$7,562
− Property taxes
−$717
− Insurance
−$675
− Repairs & maintenance
−$1,514
− Management
−$1,514
− Depreciation
−$3,927
Taxable income
$3,020
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$725
After-tax cash flow
$4,343/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)
18,726
Household income
$68,933
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
498.0

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 (65%)
Race & ethnicity
White 65% Black 23% Hispanic / Latino 5% Asian 4% Two or more races 4%
Common ancestry
Slovak 4% Italian 3% Serbian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
90% English-only · Spanish 4% Tagalog/Filipino 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
▼ -71.22%
Current HPI
182.6406
Rent YoY
▲ 0.24%
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

-8.5% since first listed
4 events — show timeline
  • 2026-05-03 Pending GCMLS AL
  • 2026-04-28 Price Changed $135,000 GCMLS AL
  • 2026-04-13 Price Changed $138,500 GCMLS AL
  • 2026-04-02 Listed $147,500 GCMLS AL

Property tax history

+18.9%/yr

Latest (2025): $717 · +99.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…