CashFlowRE
Sign in Sign up
1509 Dominick St
B Composite 74.77
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
  • ARV discount +11.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$49,900

1509 Dominick St · Mobile, AL 36605
3 bd · 1.0 ba · 846 sqft · SingleFamily public records · 3 Days on market
Built 1984 8,712 sqft lot Est $55k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Calling Investors! Come check out this 3 bedroom / 1 bath single family house for under $50,000! It was currently rented for years, and after some TLC, this property could rent for $1,200/month. It has central heat and air, electric water heater, electric range, and laundry room with washer/dryer hookups. This will make for a high ROI for a rental property. Call your favorite Realtor and check it out today! Easy to show! Sold As Is.

Key facts

  • Electric range
  • Central heat and air
  • Laundry room

Tags

CENTRAL HEAT AND AIRELECTRIC WATER HEATERELECTRIC RANGELAUNDRY ROOM

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Cable available; Electricity available (110V & 220V); Natural gas available; Public sewer
  • Home design: Single Family Residence; Residential property
  • Construction: Wood siding exterior; Composition roof; Pillar/post/pier foundation
  • Exterior features: Back yard fencing; No additional exterior features listed; View present

Interior

  • Kitchen: Electric range; Range hood
  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features
  • Laundry & utility: Electric water heater

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/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $604 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 20.8% 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: 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.
  • Zoned schools: George Hall Elementary School (math 2% / reading 22%, grade F, #536 of 627 statewide, top 88%, 280 students, 89% FRL); Lillie B Williamson High School (math 2% / reading 12%, grade F, #273 of 305 statewide, top 89%, 956 students, 94% FRL) — zoned schools average 92% FRL vs 67% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 10% at this address vs 27% district-wide (-17 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.3%/yr); 139 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 83% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($44k/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 $345 of loan paydown is wiped out by about $1k 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 + 8.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

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 $49,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.32%
Cap rate
20.82%
Cash-on-cash
51.90%
DSCR
3.31
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$54,990
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1403 Douglas St 0.19mi 2/1.0 (-1) 864 (+2%) 12mo $15,850 $18 73
1550 Colgin St 0.20mi 2/1.0 (-1) 930 (+10%) 4mo $80,000 $86 66
1450 Mcarthur St 0.13mi 2/1.0 (-1) 768 (-9%) 10mo $72,415 $94 66
1455 Houston St 0.57mi 3/1.0 816 (-4%) 4mo $31,000 $38 64
1572 Van Dorn St 0.51mi 3/1.0 900 (+6%) 11mo $114,000 $127 57
1556 Orange St 0.13mi 2/1.0 (-1) 737 (-13%) 13mo $30,000 $41 56
563 Wisconsin Ave 0.47mi 2/1.0 (-1) 918 (+8%) 5mo $60,000 $65 55
1813 Halls Mill Rd 0.57mi 3/1.0 930 (+10%) 13mo $64,900 $70 46
1665 Johnston St 0.55mi 2/1.0 (-1) 941 (+11%) 12mo $92,000 $98 40
1068 Arlington St 0.70mi 2/1.0 (-1) 730 (-14%) 1mo $45,000 $62 38
1107 Quigley St 0.69mi 2/1.0 (-1) 914 (+8%) 20mo $31,000 $34 32

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
55.2%
Equity multiple
3.61×
Total profit
$36,515
Equity at exit
$7,440
10-year hold
IRR
62.1%
Equity multiple
8.81×
Total profit
$109,186
Equity at exit
$4,314

Cash invested: $13,972 (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 36605

Rents YoY
8.3%
Active inventory
139
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,158 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$28 /mo · $335/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$604

Break-even live

Break-even rent $393
Max offer price $49,900
Occupancy floor 43%

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
$12,475
Closing costs
$1,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1009 Miami St Mobile, AL 3.0 1.0 768 $1,150 $1.50 44d 1 0.95mi
2008 W Victory Dr Mobile, AL 3.0 1.0 1011 $1,200 $1.19 44d 1 0.97mi
1417 Monroe St Mobile, AL 2.0 1.0 1064 $1,350 $1.27 44d 1 0.97mi
711 Marine St Mobile, AL 2.0 1.0 1100 $1,150 $1.05 44d 1 1.14mi
562 Clarke St Mobile, AL 2.0 1.0 1061 $1,025 $0.97 44d 1 1.18mi
728 Bankhead Pl Mobile, AL 2.0 1.0 810 $675 $0.83 44d 1 1.19mi
111 S Catherine St Mobile, AL 2.0 1.0 891 $899 $1.01 44d 1 1.27mi
1013 Elmira St Unit A Mobile, AL 2.0 1.0 1000 $995 $0.99 21d 1 1.30mi
767 Jemison St Mobile, AL 2.0 1.0 850 $750 $0.88 44d 1 1.31mi
400 Westwood St Mobile, AL 1.0–2.0 1.0 750 $1,005 $1.34 44d 1 1.39mi
600 S Washington Ave Mobile, AL 1.0–2.0 1.0 820 $1,058 $1.29 44d 2 1.47mi
957 Savannah St Mobile, AL 2.0 1.5 1054 $1,400 $1.33 21d 1 1.48mi

Listing history 4 events

  1. 2026-06-18
    days on market $49,900 Active 3 DOM
  2. 2026-06-17
    days on market $49,900 Active 2 DOM
  3. 2026-06-15
    remarks 436-char remark
  4. 2026-06-15
    listed $49,900 Active 1 DOM

ⓘ 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
$335 · $28/mo
Projected year-2 tax
$335 · $28/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 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
$13,894
− Mortgage interest
−$2,795
− Property taxes
−$335
− Insurance
−$250
− Repairs & maintenance
−$1,111
− Management
−$1,111
− Depreciation
−$1,452
Taxable income
$6,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,641
After-tax cash flow
$5,610/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)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
1521.0

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 Black (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
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
▼ -96.46%
Current HPI
125.9526
Rent YoY
▲ 8.26%
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

-78.4% since first listed
2 events — show timeline
  • 2026-06-15 Listed $49,900 GCMLS AL
  • 2019-08-01 Sold (Public Records) $231,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $335 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…