CashFlowRE
Sign in Sign up
16 Gulf 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

$39,900

16 Gulf St · Chickasaw, AL 36611
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 14 Days on market
Built 1985 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Perfect Starter Home in the Heart of Chickasaw! Don’t miss this charming 2-bedroom, 1-bath home that’s ideal for a first-time homebuyer, downsizer, or investor. Conveniently located in the heart of Chickasaw, this home offers comfort, affordability, and peace of mind with major updates already completed. The home features a roof and HVAC system that are only 2 years old, helping to reduce maintenance concerns and provide added value for years to come. Inside, you’ll find a functional layout with plenty of potential to make it your own. Conveniently located near schools, shopping, dining, and major roadways, this property is a great opportunity to own a home at an afford

Key facts

  • Near schools
  • Near dining
  • Roof and hvac system

Tags

ROOF AND HVAC SYSTEMFUNCTIONAL LAYOUTNEAR SCHOOLSNEAR SHOPPINGNEAR DININGNEAR MAJOR ROADWAYS

Property features AI

Finance

  • Other: No land lease; Subdivision: East Village Chickasaw

Exterior

  • Parking: No parking
  • Utilities: Public sewer; Electric service not listed
  • Home design: Single family residence; Residential property
  • Construction: Wood siding exterior; Shingle roof; Built in 1985; No foundation details listed; No window features listed
  • Exterior features: Other exterior features; No fencing; No other structures; View present

Interior

  • Kitchen: Other kitchen features; Appliances: Other
  • Bedrooms: 2 bedrooms
  • Flooring: Hardwood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Other heating; Other cooling
  • Interior features: Other interior features; No fireplace
  • Laundry & utility: Other utilities

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 2-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($898 rent vs $40k).
  • Cap rate 19.3% vs local median 7.2% 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: crime D-, amenities F, commute F.
  • Zoned schools: Chickasaw City Elementary School (math 7% / reading 30%, grade F, #480 of 627 statewide, top 77%, 550 students, 80% FRL); Chickasaw City High School (math 5% / reading 15%, grade F, #248 of 305 statewide, top 82%, 224 students, 91% FRL).
  • Market conditions: 45 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $4k of equity ($276 loan paydown + $4k 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 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 $39,900

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 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?
  3. 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?
  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
2.25%
Cap rate
19.34%
Cash-on-cash
46.61%
DSCR
3.07
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$116,760
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
322 Jackson St 0.62mi 3/1.0 (+1) 825 (-2%) 10mo $115,000 $139 54
56 Thompson Blvd 0.68mi 2/1.0 800 (-5%) 17mo $65,000 $81 46

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
60.7%
Equity multiple
5.42×
Total profit
$49,384
Equity at exit
$35,945
10-year hold
IRR
54.3%
Equity multiple
12.07×
Total profit
$123,719
Equity at exit
$77,517

Cash invested: $11,172 (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
3.7×

Monthly cashflow live

Estimated rent
$898 medium interval (Pro) →
Mortgage (P&I)
$209
Tax est. 1.5%
$50 /mo · $598/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$434

Break-even live

Break-even rent $349
Max offer price $39,900
Occupancy floor 47%

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
$9,975
Closing costs
$1,197
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3 Southern St Chickasaw, AL 3.0 1.0 1108 $795 $0.72 13d 1 0.09mi
311 Grant St Chickasaw, AL 2.0 1.0 1000 $850 $0.85 44d 1 0.39mi
55 Thompson Blvd Chickasaw, AL 3.0 1.0 939 $1,500 $1.60 21d 1 0.64mi
156 9th Ave Chickasaw, AL 2.0 1.0 720 $950 $1.32 21d 1 0.89mi

Listing history 12 events

  1. 2026-06-18
    days on market $39,900 Active 14 DOM
  2. 2026-06-17
    price $39,900 Active 13 DOM
  3. 2026-06-17
    days on market $44,900 Active 13 DOM
  4. 2026-06-16
    days on market $44,900 Active 12 DOM
  5. 2026-06-15
    days on market $44,900 Active 11 DOM
  6. 2026-06-14
    days on market $44,900 Active 9 DOM
  7. 2026-06-13
    days on market $44,900 Active 8 DOM
  8. 2026-06-10
    days on market $44,900 Active 6 DOM
  9. 2026-06-09
    days on market $44,900 Active 5 DOM
  10. 2026-06-08
    days on market $44,900 Active 4 DOM
  11. 2026-06-07
    remarks 681-char remark
  12. 2026-06-07
    listed $44,900 Active 3 DOM

ⓘ 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 3/10 Moderate
  • 🌡 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
$10,780
− Mortgage interest
−$2,235
− Property taxes
−$598
− Insurance
−$200
− Repairs & maintenance
−$862
− Management
−$862
− Depreciation
−$1,161
Taxable income
$4,862
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,167
After-tax cash flow
$4,041/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

1 event — show timeline
  • 2026-06-04 Listed $44,900 GCMLS AL

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…