CashFlowRE
Sign in Sign up
No image
B- Composite 67.6
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 +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$78,000

141 S Central Ave · Alexander City, AL 35010
4 bd · 1.0 ba · 2,678 sqft · SingleFamily public records · 385 Days on market
Built 1940 6,098 sqft lot ↓ 1% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

Key facts

  • Real hardwood floors
  • 6,098 sq ft lot
  • Garage

Tags

REAL HARDWOOD FLOORSJACK AND JILL BATHROOMSEVERAL ROOMS UPSTAIRS

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 $78k.

Deal economics

  • At list price, monthly cash flow is $583 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $78k).
  • Recommended offer: $69k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% vs local median 0.6% in Alexander City — 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 55/100 on livability (#426 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Alexander City (town): math 18% / reading 39% proficiency, ranked #77 of 129 in AL (top 60%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 205 active listings in the ZIP; 218 units permitted in Tallapoosa County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $539 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Tallapoosa County population projected at -22% 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 $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 385 days — a 12% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 15y ago; this cycle's ask has dropped $17k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 55% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 385 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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 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 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
1.82%
Cap rate
15.26%
Cash-on-cash
32.01%
DSCR
2.42
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$251,732
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
430 Valley Rd 0.59mi 4/3.5 2,391 (-11%) 6mo $225,000 $94 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.0%
Equity multiple
2.12×
Total profit
$24,488
Equity at exit
$11,630
10-year hold
IRR
34.6%
Equity multiple
4.17×
Total profit
$69,191
Equity at exit
$6,744

Cash invested: $21,840 (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 35010

Home prices YoY
-22.3%
Active inventory
205
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,420 medium interval (Pro) →
Mortgage (P&I)
$409
Tax est. 1.5%
$98 /mo · $1,170/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$583

Break-even live

Break-even rent $682
Max offer price $78,000
Occupancy floor 54%

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
$19,500
Closing costs
$2,340
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.

Listing history 21 events

  1. 2026-06-19
    days on market $78,000 Active 385 DOM
  2. 2026-06-18
    days on market $78,000 Active 384 DOM
  3. 2026-06-17
    days on market $78,000 Active 383 DOM
  4. 2026-06-16
    days on market $78,000 Active 382 DOM
  5. 2026-06-15
    days on market $78,000 Active 381 DOM
  6. 2026-06-14
    days on market $78,000 Active 379 DOM
  7. 2026-06-12
    days on market $78,000 Active 378 DOM
  8. 2026-06-09
    days on market $78,000 Active 375 DOM
  9. 2026-06-09
    status $78,000 Active 374 DOM
  10. 2026-03-23
    status Pending 631-char remark
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  11. 2026-03-23
    status Pending
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  12. 2026-02-19
    price $78,000 631-char remark
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  13. 2026-02-19
    price $78,000
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  14. 2026-02-19
    price $78,000
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  15. 2025-09-02
    price $85,000
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  16. 2025-09-02
    price $85,000 631-char remark
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  17. 2025-09-02
    price $85,000
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  18. 2025-03-14
    listed $95,000 Active 631-char remark
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  19. 2025-03-14
    listed $95,000 Active
    Show marketing remark (631 chars)

    If you are looking for convenience, this is the home for you! This 4 bedroom 2 bath home is located right in the heartbeat of Alexander City. Close to schools, the post office, Fire Dept, shopping and restaurants. It's zoned both residential and commercial. This home is just waiting to be restored and love poured into it. The main floor features 2 bedrooms with a jack and jill bathroom and boasts of real hardwood floors. Upstairs you will find several rooms that can be used as bedrooms, playroom, hangout room, storage, etc. So much character just waiting to be brought back to life. This is the perfect HGVT restoration home!

  20. 2013-04-08
    listed $59,900
  21. 2011-04-08
    listed $79,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% 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
$17,038
− Mortgage interest
−$4,369
− Property taxes
−$1,170
− Insurance
−$390
− Repairs & maintenance
−$1,363
− Management
−$1,363
− Depreciation
−$2,269
Taxable income
$6,113
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,467
After-tax cash flow
$5,524/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
Alexander City
NCES district ID
0100030
Math proficiency
18% ▼ -25.00%
Reading proficiency
39% ▲ 1.00%
Median HH income
$35,482
Composite
23.49/100
National rank
#7871
State rank
#77 of 129 in AL

Livability — Alexander City

Score
55/100
State rank
#426
US rank
#23127

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexander City, AL
City population
19,619
Population (ZIP)
19,619

Population outlook (Tallapoosa County) Hauer SSP2

Today (2025)
38,909 people
By 2030
37,413 · -3.8%
By 2040
33,935 · -12.8%
By 2050
30,467 · -21.7%
By 2075
22,716 · -41.6%
By 2100
15,167 · -61.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 59% Black 29% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Italian 1% Serbian 1% Slovak 1%
Foreign-born
3% · Canada, South Korea
Languages at home
95% English-only · Spanish 3% Korean 1% German/W. Germanic 1%

Political lean MEDSL · Tallapoosa

2024 margin
Solid R (+49.6) · D 24.9% · R 74.5%
2008→2024 swing
-13.1pp toward R · 2008: -36.5pp · 2024: -49.6pp
All cycles
2024: R+49.6 2020: R+43.4 2016: R+41.6 2012: R+32.4 2008: R+36.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.88%
Current HPI
170.2791
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

-1.3% since first listed
12 events — show timeline
  • 2026-03-23 Pending LCMLS
  • 2026-03-23 Pending MAAR
  • 2026-02-19 Price Changed $78,000 LCMLS
  • 2026-02-19 Price Changed $78,000 LMMLS
  • 2026-02-19 Price Changed $78,000 MAAR
  • 2025-09-02 Price Changed $85,000 LMMLS
  • 2025-09-02 Price Changed $85,000 LCMLS
  • 2025-09-02 Price Changed $85,000 MAAR
  • 2025-03-14 Listed $95,000 MAAR
  • 2025-03-14 Listed $95,000 LCMLS
  • 2013-04-08 Listed $59,900 LMMLS
  • 2011-04-08 Listed $79,000 MAAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…