CashFlowRE
Sign in Sign up
6016 Sussex Dr
C Composite 59.89
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 +20.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.2/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$175,000

6016 Sussex Dr · Mobile, AL 36608
3 bd · 2.0 ba · 2,070 sqft · Townhouse public records · 5 Days on market
Built 1993 5,009 sqft lot Est $250k · 30% under

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

Listing remarks

INVESTMENT OPPORTUNITY! This 3-bedroom, 2-bath townhome is bursting with potential and ready for its next chapter. With solid bones already in place, this home simply needs a cosmetic refresh to truly shine again. Whether you're an investor, flipper, or buyer looking to add your personal touch, this property offers incredible value in an unbeatable location. Situated on a quiet dead-end street in a charming neighborhood, you'll enjoy both privacy and convenience. Located within walking distance to South and surrounded by plentiful shopping and dining options, the location alone makes this property a standout. Inside, the home features a spacious great room, galley-style kitchen, and adj

Key facts

  • Office space
  • Covered parking area
  • Private courtyard

Tags

QUIET DEAD-END STREETPRIVATE COURTYARDCOVERED PARKING AREAOFFICE SPACELARGE ATTIC

Property features AI

Finance

  • Other: No land lease

Exterior

  • Parking: Attached covered parking for 2 vehicles
  • Utilities: Cable available; Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Townhouse (residential); Built in 1993
  • Construction: Brick veneer construction; Shingle roof; Slab foundation
  • Exterior features: Courtyard; Privacy fencing; View available (unspecified)

Interior

  • Kitchen: Appliances listed as other
  • Bedrooms: 3 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Fireplace with gas log in the family room; Separate dining room; No basement; Other interior features noted
  • Laundry & utility: Utilities available: cable, electricity, natural gas, water

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 townhouse listed at $175k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 7.9% 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: Er Dickson Elementary School (math 12% / reading 40%, grade F, #409 of 627 statewide, top 65%, 1,038 students, 67% FRL); Denton Magnet School of Technology (math 26% / reading 69%, grade C-, #32 of 257 statewide, top 12%, 314 students, 94% FRL); Murphy High School (math 10% / reading 19%, grade F, #220 of 305 statewide, top 77%, 1,254 students, 66% FRL).
  • Market conditions: Rents rising fast (+6.2%/yr); 341 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($61k/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 $1k of loan paydown is wiped out by about $5k 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 + 6.2% rent growth), your $49k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $115k; list at $175k implies a 52% gain — meaningful room to come down on a strong offer.

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 $175,000

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
1.02%
Cap rate
7.90%
Cash-on-cash
5.73%
DSCR
1.25
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$250,470
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 West Dr #11 0.18mi 3/2.5 1,991 (-4%) 11mo $240,000 $121 74
211 West Dr #4 0.18mi 4/2.5 (+1) 2,072 (+0%) 14mo $255,000 $123 73
211 West Dr #10 0.18mi 4/2.5 (+1) 2,189 (+6%) 9mo $245,000 $112 68
211 West Dr #8 0.18mi 3/2.5 1,903 (-8%) 16mo $246,500 $130 63
518 Highland Woods Dr W 0.50mi 4/2.5 (+1) 2,060 (-0%) 14mo $229,000 $111 57

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 · 6.15% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.84×
Total profit
$-7,642
Equity at exit
$26,093
10-year hold
IRR
8.9%
Equity multiple
1.78×
Total profit
$37,977
Equity at exit
$15,131

Cash invested: $49,000 (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 36608

Rents YoY
6.2%
Active inventory
341
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,777 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$179 /mo · $2,148/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$234

Break-even live

Break-even rent $1,481
Max offer price $175,000
Occupancy floor 82%

Sensitivity live

Price -10% $333 -5% $284 +0% $234 +5% $184 +10% $135
Rent -10% $94 -5% $164 +0% $234 +5% $304 +10% $374
Rate -1.0pp $322 -0.5pp $279 base $234 +0.5pp $189 +1.0pp $143

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
$43,750
Closing costs
$5,250
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.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6016 Magnolia Pl E Mobile, AL 3.0 2.0 1600 $1,800 $1.12 45d 1 0.07mi
112 S University Blvd Mobile, AL 4.0 4.5 1472 $1,810 $1.23 15d 5 0.51mi
6474B Cedar Bend Ct Mobile, AL 2.0 2.0 1444 $1,600 $1.11 45d 1 0.77mi
304 N University Blvd Unit 1043721P Mobile, AL 4.0 2.5 1496 $4,148 $2.77 22d 1 0.77mi
316 Syracuse St Mobile, AL 3.0 2.0 1776 $1,875 $1.06 15d 1 0.84mi
6427 Airport Blvd Mobile, AL 2.0–3.0 2.0–2.5 1214 $1,537 $1.27 45d 10 0.94mi
1056 Linlen Ave Mobile, AL 3.0 3.0 1975 $2,300 $1.16 45d 1 1.27mi

Listing history 6 events

  1. 2026-06-10
    status $175,000 Pending 5 DOM
  2. 2026-06-09
    days on market $175,000 Active 5 DOM
  3. 2026-06-08
    days on market $175,000 Active 4 DOM
  4. 2026-06-07
    days on market $175,000 Active 3 DOM
  5. 2026-06-05
    remarks 699-char remark
  6. 2026-06-05
    listed $175,000 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
$2,148 · $179/mo
Projected year-2 tax
$2,148 · $179/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 3/10 Moderate
  • 🌡 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 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
$21,321
− Mortgage interest
−$9,803
− Property taxes
−$2,148
− Insurance
−$875
− Repairs & maintenance
−$1,706
− Management
−$1,706
− Depreciation
−$5,091
Taxable loss
−$7
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2
After-tax cash flow
$2,810/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)
38,890
Household income
$61,146
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1823.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Two or more races 4% Hispanic / Latino 4% Asian 2%
Common ancestry
Lithuanian 3% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Arabic 1% Other Indo-European 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
▼ -224.52%
Current HPI
198.9469
Rent YoY
▲ 6.15%
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

+52.2% since first listed
2 events — show timeline
  • 2026-06-04 Listed $175,000 GCMLS AL
  • 2005-11-15 Sold (Public Records) $115,000 Public Records

Property tax history

+10.1%/yr

Latest (2025): $2,148 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…