CashFlowRE
Sign in Sign up
211 4th St
A- Composite 80.55
Why this score? — see what drove the A- 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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$68,500

211 4th St · Chickasaw, AL 36611
4 bd · 2.0 ba · 2,032 sqft · SingleFamily public records · 31 Days on market
Built 1914 8,712 sqft lot

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

Listing remarks MLS

Fixer Upper in Historic Chickasaw! Lots of potential to renovate this property and get it ready to sell or rent! This home has 4 bedrooms and 2 bathrooms as it currently sits! Could convert to duplex with kitchen added upstairs! Already has separate access doors for upstairs and downstairs! Schedule a showing today! * * Home Sold As Is * * Motivated Seller * * This is an equitable interest listing where seller is selling only an option contract or assigning an interest in a contract, such as a purchase and sale agreement or a contract for deed. In this situation, the seller does not have legal title to the property, but the equitable interest gives seller the right to acquire legal title. Buyer to verify all information during due diligence.

Key facts

  • Convert to duplex
  • Historic chickasaw
  • 8,712 sq ft lot

Tags

HISTORIC CHICKASAWSEPARATE ACCESS DOORSCONVERT TO DUPLEX

Property features AI

Finance

  • Other: Directions: west Lee Street toward Craft Hwy/Hwy 43, right onto 4th Street, left on first alley, house on right
  • HOA & community: No community features; No transfer fees

Exterior

  • Utilities: Public water; Public sewer; Mobile gas; Electric service
  • Home design: Two-story property; Resale condition; Whole/Full ownership
  • Construction: Pillar/post/pier foundation; Wood frame construction; Metal siding; Metal roof; Building area: 2,179 square feet (assessor)
  • Exterior features: Storage; Less than 1 acre lot; No waterfront

Interior

  • Kitchen: Electric range; Refrigerator
  • Flooring: Tile flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central electric cooling
  • Interior features: Ceiling fans; High ceilings; 2 fireplaces

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/2.0-bath single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $697 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Recommended offer: $66k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.7% vs local median 7.1% in Chickasaw — 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 61/100 on livability (#237 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, health & safety B; Watch: schools F, crime D-, amenities F.
  • Market conditions: 45 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($474 loan paydown + $7k appreciation (10.0% local appreciation)).
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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

  • Watch-outs: flood insurance adds $66/mo; built in 1914 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; 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 $66,445 (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. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-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 D 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
2.19%
Cap rate
19.66%
Cash-on-cash
47.75%
DSCR
3.12
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$156,464
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
317 Lee St 0.24mi 4/2.0 1,899 (-6%) 7mo $205,000 $108 72
206 6th St 0.10mi 4/2.0 2,227 (+10%) 9mo $172,500 $77 72
314 1st St 0.33mi 4/3.0 2,136 (+5%) 2mo $102,000 $48 70
325 5th St 0.26mi 3/2.0 (-1) 2,221 (+9%) 2mo $155,000 $70 66
202 4th St 0.04mi 4/2.0 1,834 (-10%) 19mo $90,000 $49 66
95 Lee St 0.20mi 3/2.0 (-1) 1,912 (-6%) 19mo $195,000 $102 60
603 Yeend Ave 0.33mi 3/2.0 (-1) 1,800 (-11%) 7mo $150,000 $83 55
208 3rd St 0.22mi 3/2.0 (-1) 1,732 (-15%) 7mo $27,100 $16 54
307 Myrtlewood Ave 0.65mi 4/2.0 1,922 (-5%) 10mo $110,000 $57 52
600 Yeend Ave 0.30mi 3/1.0 (-1) 1,758 (-14%) 8mo $85,000 $48 48
211 3rd St 0.25mi 3/2.0 (-1) 1,738 (-14%) 17mo $149,900 $86 45
403 Sutherland Dr 0.75mi 3/2.0 (-1) 1,738 (-14%) 12mo $155,000 $89 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
58.2%
Equity multiple
5.26×
Total profit
$81,717
Equity at exit
$61,710
10-year hold
IRR
51.7%
Equity multiple
11.73×
Total profit
$205,806
Equity at exit
$133,080

Cash invested: $19,180 (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 36611

Home prices YoY
7.0%
Active inventory
45
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,498 medium interval (Pro) →
Mortgage (P&I)
$359
Tax from tax record
$33 /mo · $391/yr
Insurance
$29
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$697

Break-even live

Break-even rent $616
Max offer price $68,500
Occupancy floor 48%

Sensitivity live

Price -10% $736 -5% $716 +0% $697 +5% $677 +10% $658
Rent -10% $578 -5% $638 +0% $697 +5% $756 +10% $815
Rate -1.0pp $731 -0.5pp $714 base $697 +0.5pp $679 +1.0pp $661

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
$17,125
Closing costs
$2,055
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
219 2nd St Chickasaw, AL 4.0 2.0 1916 $1,650 $0.86 15d 1 0.23mi
78 Lee St Chickasaw, AL 3.0 1.0 1412 $1,100 $0.78 45d 1 0.31mi
314 1st St Chickasaw, AL 4.0 3.0 2136 $1,595 $0.75 15d 1 0.32mi

Listing history 22 events

  1. 2026-06-16
    days on market $68,500 Active 31 DOM
  2. 2026-06-15
    days on market $68,500 Active 30 DOM
  3. 2026-06-14
    pricedays on market $68,500 Active 28 DOM
  4. 2026-06-13
    days on market $69,000 Active 27 DOM
  5. 2026-06-10
    days on market $69,000 Active 25 DOM
  6. 2026-06-09
    days on market $69,000 Active 24 DOM
  7. 2026-06-08
    days on market $69,000 Active 23 DOM
  8. 2026-06-07
    days on market $69,000 Active 22 DOM
  9. 2026-06-02
    days on market $69,000 Active 17 DOM
  10. 2026-06-01
    days on market $69,000 Active 16 DOM
  11. 2026-05-31
    days on market $69,000 Active 15 DOM
  12. 2026-05-30
    days on market $69,000 Active 14 DOM
  13. 2026-04-27
    status Pending 761-char remark
    Show marketing remark (761 chars)

    Fixer Upper in Historic Chickasaw! Lots of potential to renovate this property and get it ready to sell or rent! This home has 4 bedrooms and 2 bathrooms as it currently sits! Could convert to duplex with kitchen added upstairs! Already has separate access doors for upstairs and downstairs! Schedule a showing today! * * Home Sold As Is * * Motivated Seller * * This is an equitable interest listing where seller is selling only an option contract or assigning an interest in a contract, such as a purchase and sale agreement or a contract for deed. In this situation, the seller does not have legal title to the property, but the equitable interest gives seller the right to acquire legal title. Buyer to verify all information during due diligence.

  14. 2026-04-16
    listed $69,000 Active
  15. 2026-04-15
    listed $69,500 Active 761-char remark
    Show marketing remark (761 chars)

    Fixer Upper in Historic Chickasaw! Lots of potential to renovate this property and get it ready to sell or rent! This home has 4 bedrooms and 2 bathrooms as it currently sits! Could convert to duplex with kitchen added upstairs! Already has separate access doors for upstairs and downstairs! Schedule a showing today! * * Home Sold As Is * * Motivated Seller * * This is an equitable interest listing where seller is selling only an option contract or assigning an interest in a contract, such as a purchase and sale agreement or a contract for deed. In this situation, the seller does not have legal title to the property, but the equitable interest gives seller the right to acquire legal title. Buyer to verify all information during due diligence.

  16. 2026-04-06
    price $73,500
  17. 2026-03-19
    price $74,000
  18. 2026-03-11
    listed $79,000 Active
  19. 2015-04-02
    soldstatus $76,550
  20. 2009-08-12
    soldstatus $166,800
  21. 2006-06-22
    soldstatus $60,994
  22. 2005-09-16
    soldstatus $50,000

ⓘ 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
$391 · $33/mo
Projected year-2 tax
$391 · $33/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 8/10 Severe FEMA zone X (unshaded) · 98% 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 2/10 Low 1 unhealthy d/yr today · 2 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
$17,978
− Mortgage interest
−$3,837
− Property taxes
−$391
− Insurance
−$1,140
− Repairs & maintenance
−$1,438
− Management
−$1,438
− Depreciation
−$1,993
Taxable income
$7,741
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,858
After-tax cash flow
$6,504/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)

No district data.

Livability — Chickasaw

Score
61/100
State rank
#237
US rank
#17438

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chickasaw, AL
City population
6,367
Population (ZIP)
6,367

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
Black 55% White 38% Two or more races 4% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 2% Serbian 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 12.90%
Current HPI
196.621
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

+38.0% since first listed
10 events — show timeline
  • 2026-04-27 Pending BCAR
  • 2026-04-16 Listed $69,000 BCAR
  • 2026-04-15 Listed $69,500 BCAR
  • 2026-04-06 Price Changed $73,500 BCAR
  • 2026-03-19 Price Changed $74,000 BCAR
  • 2026-03-11 Listed $79,000 BCAR
  • 2015-04-02 Sold (Public Records) $76,550 Public Records
  • 2009-08-12 Sold (Public Records) $166,800 Public Records
  • 2006-06-22 Sold (Public Records) $60,994 Public Records
  • 2005-09-16 Sold (Public Records) $50,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $391 · +15.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…