CashFlowRE
Sign in Sign up
701 Knob Hill Cir
B- Composite 65.09
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 +29.4/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,900

701 Knob Hill Cir · Dothan, AL 36301
3 bd · 2.0 ba · 1,960 sqft · Manufactured public records · 135 Days on market
Built 1998 0.63 ac lot

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

Listing remarks MLS

Welcome to 701 Knob Hill Circle, a well maintained manufactured home tucked away in a quiet setting within the highly desirable Rehobeth School District. Inside, you'll find a cozy living room centered around a wood burning fireplace, creating the perfect space to relax and unwind. The main bedroom features a private ensuite with a large soaking tub, offering a comfortable retreat at the end of the day. A charming dinette nook sits just off the kitchen, ideal for casual meals and morning coffee. Step outside to enjoy the screened in front porch, perfect for taking in the peaceful surroundings year round. A wood framed storage barn provides plenty of space for tools, hobbies, or extra storage. This property offers comfort, functionality, and a great location. Schedule your showing today.

Key facts

  • Large soaking tub
  • Private ensuite
  • 0.63 acre lot

Tags

WOOD BURNING FIREPLACEPRIVATE ENSUITELARGE SOAKING TUBSCREENED IN FRONT PORCHWOOD FRAMED STORAGE BARN

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 manufactured listed at $126k.

Deal economics

  • At list price, monthly cash flow is $445 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $126k).
  • Recommended offer: $111k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 4.4% in Dothan — 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 64/100 on livability (#146 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, employment D, crime F.
  • Houston County (rural): math 25% / reading 49% proficiency, ranked #38 of 129 in AL (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 412 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 463 units permitted in Houston County in 2024 (96 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $870 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Houston County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y ago; this cycle's ask has dropped $11k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $86k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,792 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% 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
1.19%
Cap rate
10.54%
Cash-on-cash
15.16%
DSCR
1.67
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
5.8%
Equity multiple
1.22×
Total profit
$7,907
Equity at exit
$18,772
10-year hold
IRR
15.1%
Equity multiple
2.22×
Total profit
$43,178
Equity at exit
$10,886

Cash invested: $35,252 (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 36301

Home prices YoY
-24.9%
Active inventory
412
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$660
Tax from tax record
$27 /mo · $323/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$445

Break-even live

Break-even rent $936
Max offer price $125,900
Occupancy floor 65%

Sensitivity live

Price -10% $517 -5% $481 +0% $445 +5% $410 +10% $374
Rent -10% $327 -5% $386 +0% $445 +5% $505 +10% $564
Rate -1.0pp $509 -0.5pp $477 base $445 +0.5pp $413 +1.0pp $380

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
$31,475
Closing costs
$3,777
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
142 Golf View Dr Dothan, AL 4.0 2.0 1265 $1,500 $1.19 45d 1 1.38mi

Listing history 25 events

  1. 2026-06-21
    days on market $125,900 Active 135 DOM
  2. 2026-06-19
    days on market $125,900 Active 133 DOM
  3. 2026-06-18
    days on market $125,900 Active 132 DOM
  4. 2026-06-17
    days on market $125,900 Active 131 DOM
  5. 2026-06-16
    days on market $125,900 Active 130 DOM
  6. 2026-06-15
    days on market $125,900 Active 129 DOM
  7. 2026-06-14
    days on market $125,900 Active 127 DOM
  8. 2026-06-12
    days on market $125,900 Active 126 DOM
  9. 2026-06-09
    days on market $125,900 Active 123 DOM
  10. 2026-06-08
    days on market $125,900 Active 122 DOM
  11. 2026-06-07
    days on market $125,900 Active 121 DOM
  12. 2026-06-05
    days on market $125,900 Active 118 DOM
  13. 2026-06-03
    days on market $125,900 Active 117 DOM
  14. 2026-06-02
    days on market $125,900 Active 116 DOM
  15. 2026-06-01
    days on market $125,900 Active 115 DOM
  16. 2026-05-31
    days on market $125,900 Active 114 DOM
  17. 2026-05-30
    days on market $125,900 Active 113 DOM
  18. 2026-05-15
    price $125,900 797-char remark
    Show marketing remark (797 chars)

    Welcome to 701 Knob Hill Circle, a well maintained manufactured home tucked away in a quiet setting within the highly desirable Rehobeth School District. Inside, you'll find a cozy living room centered around a wood burning fireplace, creating the perfect space to relax and unwind. The main bedroom features a private ensuite with a large soaking tub, offering a comfortable retreat at the end of the day. A charming dinette nook sits just off the kitchen, ideal for casual meals and morning coffee. Step outside to enjoy the screened in front porch, perfect for taking in the peaceful surroundings year round. A wood framed storage barn provides plenty of space for tools, hobbies, or extra storage. This property offers comfort, functionality, and a great location. Schedule your showing today.

  19. 2026-02-06
    listed $137,200 Active 797-char remark
    Show marketing remark (797 chars)

    Welcome to 701 Knob Hill Circle, a well maintained manufactured home tucked away in a quiet setting within the highly desirable Rehobeth School District. Inside, you'll find a cozy living room centered around a wood burning fireplace, creating the perfect space to relax and unwind. The main bedroom features a private ensuite with a large soaking tub, offering a comfortable retreat at the end of the day. A charming dinette nook sits just off the kitchen, ideal for casual meals and morning coffee. Step outside to enjoy the screened in front porch, perfect for taking in the peaceful surroundings year round. A wood framed storage barn provides plenty of space for tools, hobbies, or extra storage. This property offers comfort, functionality, and a great location. Schedule your showing today.

  20. 2022-04-18
    soldstatus $85,500
  21. 2022-04-14
    soldstatus $85,500 400-char remark
    Show marketing remark (400 chars)

    Well maintained M/H!! New Fridge, Metal Roof (2018), HVAC (2017), Carpet in Lvrm (2017) Spacious Lvrm w/ Fireplace (wood), separate Dining off eat-in kitchen w/ Pantry. Mstr Bdrm has Dbl Closet, Mstr Bth has Split Vanities, Garden Tub, Sky Light & Sep Shower. All Bdrm's have Walk-In Closets. 10X10 Stg Bldg and 24X24 Shed w/ 10X24 Lean To. Enjoy upcoming Spring evenings in the Screened Porch.

  22. 2022-04-14
    soldstatus $85,500
    Show marketing remark (400 chars)

    Well maintained M/H!! New Fridge, Metal Roof (2018), HVAC (2017), Carpet in Lvrm (2017) Spacious Lvrm w/ Fireplace (wood), separate Dining off eat-in kitchen w/ Pantry. Mstr Bdrm has Dbl Closet, Mstr Bth has Split Vanities, Garden Tub, Sky Light & Sep Shower. All Bdrm's have Walk-In Closets. 10X10 Stg Bldg and 24X24 Shed w/ 10X24 Lean To. Enjoy upcoming Spring evenings in the Screened Porch.

  23. 2022-02-17
    listed $85,500 400-char remark
    Show marketing remark (400 chars)

    Well maintained M/H!! New Fridge, Metal Roof (2018), HVAC (2017), Carpet in Lvrm (2017) Spacious Lvrm w/ Fireplace (wood), separate Dining off eat-in kitchen w/ Pantry. Mstr Bdrm has Dbl Closet, Mstr Bth has Split Vanities, Garden Tub, Sky Light & Sep Shower. All Bdrm's have Walk-In Closets. 10X10 Stg Bldg and 24X24 Shed w/ 10X24 Lean To. Enjoy upcoming Spring evenings in the Screened Porch.

  24. 2017-07-12
    soldstatus $37,000
  25. 2017-02-27
    listed $32,150

ⓘ 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
$323 · $27/mo
Projected year-2 tax
$516 · $43/mo
Expected delta
+$193/yr (+$16/mo · 59.7%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$18,000
− Mortgage interest
−$7,052
− Property taxes
−$323
− Insurance
−$630
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$3,663
Taxable income
$3,452
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$829
After-tax cash flow
$4,516/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
Houston County
NCES district ID
0101770
Math proficiency
25% ▼ -33.00%
Reading proficiency
49% ▼ -1.00%
Median HH income
$40,530
Composite
31.01/100
National rank
#6092
State rank
#38 of 129 in AL

Livability — Dothan

Score
64/100
State rank
#146
US rank
#13662

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
47,783
Population (ZIP)
38,627

Population outlook (Houston County) Hauer SSP2

Today (2025)
110,280 people
By 2030
112,668 · +2.2%
By 2040
116,149 · +5.3%
By 2050
117,805 · +6.8%
By 2075
118,577 · +7.5%
By 2100
110,940 · +0.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 59% Black 31% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Houston

2024 margin
Solid R (+47.8) · D 25.7% · R 73.5%
2008→2024 swing
-7.0pp toward R · 2008: -40.8pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+42.7 2016: R+47.6 2012: R+40.3 2008: R+40.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.46%
Current HPI
161.1212
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

+291.6% since first listed
8 events — show timeline
  • 2026-05-15 Price Changed $125,900 SAMLS
  • 2026-02-06 Listed $137,200 SAMLS
  • 2022-04-18 Sold (Public Records) $85,500 Public Records
  • 2022-04-14 Sold (MLS) $85,500 SAMLS
  • 2022-04-14 Sold (MLS) $85,500 WBR
  • 2022-02-17 Listed $85,500 WBR
  • 2017-07-12 Sold (MLS) $37,000 SAMLS
  • 2017-02-27 Listed $32,150 SAMLS

Property tax history

+3.3%/yr

Latest (2023): $323 · +158.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…