CashFlowRE
Sign in Sign up
740 Coliseum Blvd 🏷️ Likely Rental
C+ Composite 64.85
Why this score? — see what drove the C+ 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 +7.3/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$975,000

740 Coliseum Blvd · Montgomery, AL 36109
None bd · 1.0 ba · 5,250 sqft · MultiFamily public records · 75 Days on market
Built 1986

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 12 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Presenting a rare opportunity to acquire a fully renovated, high-performing 12 unit apartment complex in the heart of Montgomery. This turnkey asset offers immediate cash flow, long-term stability, and minimal deferred maintenance—making it an ideal addition to any investment portfolio. This property has undergone comprehensive renovations across all units, ensuring modern appeal and operational efficiency. Every unit has been fully updated with contemporary finishes, creating a strong competitive position in the local rental market and supporting premium rents and tenant retention. Major capital improvements have already been completed, including: new plumbing systems, updated electrical throughout, brand new HVAC systems. The asset is currently supported by established local property management, offering seamless day-to-day operations and a smooth transition for new ownership. Investors can step into a professionally managed, stabilized property from day one. Located in a growing rental market, the property benefits from strong demand drivers, including proximity to major employers such as Maxwell Air Force Base, Alabama State University, and Baptist Health, as well as convenient access to retail, dining, and key transportation corridors. This is a rare chance to acquire a low-maintenance, income-producing property in one of Central Alabama’s most stable and accessible markets.

Key facts

  • Built 1986
  • Listed 74 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $975,000 price doesn't fit this home's estimated sale value (~$3,595,732) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 12 × 2-bed/1-bath units multifamily listed at $975k.

Deal economics

  • At list price, monthly cash flow is $3k ($41k/yr) — positive. Per door: $288/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $975k).
  • Recommended offer: $916k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 6.0% in Montgomery — 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 65/100 on livability (#138 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D, crime F.
  • Montgomery County (urban): math 9% / reading 31% proficiency, ranked #106 of 129 in AL (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.6%/yr); 209 active listings in the ZIP; 460 units permitted in Montgomery County in 2024 (37 in 5+ unit buildings).
  • At $12,015/mo this rent would consume 244% of the median local household income ($59k/yr) (locally 1039% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $7k of loan paydown is wiped out by about $29k of value loss. Plan a longer hold.
  • Montgomery 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 + 2.6% rent growth), your $273k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($916k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago 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.
  • Current owner paid $660k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $916,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.23%
Cap rate
10.55%
Cash-on-cash
15.19%
DSCR
1.68
GRM
6.8

CMA / ARV

ARV (median comp)
$3,595,732
List price
$975,000
Delta
-72.88%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.65% rent growth · sell at horizon

5-year hold
IRR
5.5%
Equity multiple
1.21×
Total profit
$57,609
Equity at exit
$145,376
10-year hold
IRR
14.6%
Equity multiple
2.16×
Total profit
$315,342
Equity at exit
$84,300

Cash invested: $273,000 (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 36109

Home prices YoY
-20.1%
Rents YoY
2.6%
Active inventory
209
Price-to-rent
81.2×

Monthly cashflow live

Estimated rent
$12,015 medium interval (Pro) →
Mortgage (P&I)
$5,113
Tax from tax record
$517 /mo · $6,208/yr
Insurance
$406
HOA
$0
Vacancy / Maint / Mgmt
$2,523
Net cashflow
$3,455

Break-even live

Break-even rent $7,641
Max offer price $975,000
Occupancy floor 66%

Sensitivity live

Price -10% $4,007 -5% $3,731 +0% $3,455 +5% $3,179 +10% $2,903
Rent -10% $2,506 -5% $2,981 +0% $3,455 +5% $3,930 +10% $4,404
Rate -1.0pp $3,946 -0.5pp $3,703 base $3,455 +0.5pp $3,203 +1.0pp $2,946

12-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (12 units) $12,015

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
$243,750
Closing costs
$29,250
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 30 events

  1. 2026-06-21
    days on market $975,000 Active 75 DOM
  2. 2026-06-18
    days on market $975,000 Active 72 DOM
  3. 2026-06-17
    days on market $975,000 Active 71 DOM
  4. 2026-06-16
    days on market $975,000 Active 70 DOM
  5. 2026-06-15
    days on market $975,000 Active 69 DOM
  6. 2026-06-14
    days on market $975,000 Active 67 DOM
  7. 2026-06-13
    days on market $975,000 Active 66 DOM
  8. 2026-06-10
    days on market $975,000 Active 64 DOM
  9. 2026-06-09
    days on market $975,000 Active 63 DOM
  10. 2026-06-08
    days on market $975,000 Active 62 DOM
  11. 2026-06-07
    days on market $975,000 Active 61 DOM
  12. 2026-06-03
    days on market $975,000 Active 57 DOM
  13. 2026-06-02
    days on market $975,000 Active 56 DOM
  14. 2026-06-01
    days on market $975,000 Active 55 DOM
  15. 2026-05-31
    days on market $975,000 Active 54 DOM
  16. 2026-05-30
    days on market $975,000 Active 53 DOM
  17. 2026-04-07
    listed $1,000,000 Active 1414-char remark
    Show marketing remark (1414 chars)

    Presenting a rare opportunity to acquire a fully renovated, high-performing 12 unit apartment complex in the heart of Montgomery. This turnkey asset offers immediate cash flow, long-term stability, and minimal deferred maintenance—making it an ideal addition to any investment portfolio. This property has undergone comprehensive renovations across all units, ensuring modern appeal and operational efficiency. Every unit has been fully updated with contemporary finishes, creating a strong competitive position in the local rental market and supporting premium rents and tenant retention. Major capital improvements have already been completed, including: new plumbing systems, updated electrical throughout, brand new HVAC systems. The asset is currently supported by established local property management, offering seamless day-to-day operations and a smooth transition for new ownership. Investors can step into a professionally managed, stabilized property from day one. Located in a growing rental market, the property benefits from strong demand drivers, including proximity to major employers such as Maxwell Air Force Base, Alabama State University, and Baptist Health, as well as convenient access to retail, dining, and key transportation corridors. This is a rare chance to acquire a low-maintenance, income-producing property in one of Central Alabama’s most stable and accessible markets.

  18. 2025-07-14
    historical $875
  19. 2025-06-25
    price $875
  20. 2025-06-12
    listed $950
  21. 2025-03-06
    historical $750
  22. 2025-01-25
    price $700
  23. 2024-12-05
    price $775
  24. 2024-11-20
    price $825
  25. 2024-11-08
    listed $895
  26. 2024-10-26
    historical $895
  27. 2024-10-24
    listed $895
  28. 2024-10-23
    historical $895
  29. 2024-10-12
    listed $895
  30. 2022-11-21
    soldstatus $660,000

ⓘ 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
$6,208 · $517/mo
Projected year-2 tax
$6,208 · $517/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$144,180
− Mortgage interest
−$54,615
− Property taxes
−$6,208
− Insurance
−$4,875
− Repairs & maintenance
−$11,534
− Management
−$11,534
− Depreciation
−$28,364
Taxable income
$27,049
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,492
After-tax cash flow
$34,971/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
Montgomery County
NCES district ID
0102430
Math proficiency
9% ▼ -21.00%
Reading proficiency
31% ▼ -1.00%
Median HH income
$43,902
Composite
17.24/100
National rank
#9093
State rank
#106 of 129 in AL

Livability — Montgomery

Score
65/100
State rank
#138
US rank
#13416

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montgomery, AL
County
Montgomery County · 190,016 people
City population
175,913
Metro
Montgomery, AL
Population (ZIP)
23,581
Household income
$59,193
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1039.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
224,008 people
By 2030
221,460 · -1.1%
By 2040
214,179 · -4.4%
By 2050
204,912 · -8.5%
By 2075
177,821 · -20.6%
By 2100
145,134 · -35.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 49% Black 39% Hispanic / Latino 8% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Montgomery

2024 margin
Solid D (+30.7) · D 64.8% · R 34.1% · Other 1.1%
2008→2024 swing
+11.5pp toward D · 2008: 19.2pp · 2024: 30.7pp
All cycles
2024: D+30.7 2020: D+31.5 2016: D+26.2 2012: D+24.3 2008: D+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -37.64%
Current HPI
149.3867
Rent YoY
▲ 2.65%
Metro
Montgomery, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+51.5% since first listed
14 events — show timeline
  • 2026-04-07 Listed $1,000,000 MAAR
  • 2025-07-14 Rental Removed $875 LEASESTAR
  • 2025-06-25 Price Changed $875 LEASESTAR
  • 2025-06-12 Listed for Rent $950 LEASESTAR
  • 2025-03-06 Rental Removed $750 LEASESTAR
  • 2025-01-25 Price Changed $700 LEASESTAR
  • 2024-12-05 Price Changed $775 LEASESTAR
  • 2024-11-20 Price Changed $825 LEASESTAR
  • 2024-11-08 Listed for Rent $895 LEASESTAR
  • 2024-10-26 Rental Removed $895 LEASESTAR
  • 2024-10-24 Listed for Rent $895 LEASESTAR
  • 2024-10-23 Rental Removed $895 LEASESTAR
  • 2024-10-12 Listed for Rent $895 LEASESTAR
  • 2022-11-21 Sold (Public Records) $660,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $6,208 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…