CashFlowRE
Sign in Sign up
71 June Dr
D+ Composite 47.66
Why this score? — see what drove the D+ 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 +17.0/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.3/10.0
  • 1% rule +3.4/10.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.4/15.0

$299,000

71 June Dr · Midland City, AL 36350
4 bd · 2.0 ba · 1,897 sqft · SingleFamily public records · 14 Days on market
Built 2023 0.36 ac lot $158/sqft · 16% above area Est $258k · 16% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Newer 4-bedroom home, no HOA, privacy fence, 2-car garage, and possible USDA 100% financing just minutes from Dothan, Alabama. Welcome to 71 June Drive in Midland City! This newer 2022-built, one-level home offers the space, finishes, and location buyers are looking for. Featuring 4 bedrooms, 2 bathrooms, approximately 1,897 sq. ft. , and a 2-car attached garage, this home has a comfortable great floor plan designed for everyday living. Inside, you will love the open-concept layout, tray ceilings, recessed lighting, and luxury vinyl plank flooring through the main living areas. The kitchen is the heart of the home with quartz countertops, a large island, stainless-steel appliances, pantry s

Key facts

  • Quartz countertops
  • Privacy fence
  • Large island

Tags

PRIVACY FENCECOVERED BACK PORCHQUARTZ COUNTERTOPSLARGE ISLANDSTAINLESS STEEL APPLIANCESCUSTOM CLOSET ORGANIZER SYSTEM

Property features AI

Exterior

  • Parking: 2 total parking spaces; 2 covered parking spaces; 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One level
  • Construction: Brick construction
  • Exterior features: Covered patio/porch; Lot approximately 0.36 acres; Lot dimensions about 82.8' x 194'

Interior

  • Kitchen: Dishwasher; Oven; Range; Range hood; Refrigerator
  • Bedrooms: Bedrooms located on main level
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fans; Entrance foyer; Double pane windows
  • Laundry & utility: Inside laundry

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 4-bed/2.0-bath single-family listed at $299k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (16.4% below list).
  • Recommended offer: $250k (16.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#143 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Dale County (rural): math 31% / reading 50% proficiency, ranked #26 of 129 in AL (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Midland City Elementary School (math 22% / reading 47%, grade F, #296 of 627 statewide, top 49%, 453 students, 79% FRL); South Dale Middle School (math 18% / reading 44%, grade F, #118 of 257 statewide, top 46%, 426 students, 78% FRL); Dale County High School (math 12% / reading 22%, grade F, #195 of 305 statewide, top 68%, 417 students, 73% FRL) — zoned schools average 77% FRL vs 52% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 40% district-wide (-13 pts) — the specific schools serving this property underperform the Dale County average; the district grade overstates school quality for this exact location.
  • Market conditions: 75 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 38 units permitted in Dale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
  • Dale County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $84k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$51k 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.
  • 6 sale attempts since 4y 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 $252k; 19% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $250,000 (16.4% below list)

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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.84%
Cap rate
7.10%
Cash-on-cash
2.86%
DSCR
1.13
GRM
10.0

CMA / ARV

ARV (median comp)
$258,265
List price
$299,000
Delta
18.06%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
88 June Dr 0.04mi 4/2.0 1,929 (+2%) 0mo $305,000 $158 95
168 June Dr 0.10mi 3/2.0 (-1) 1,640 (-14%) 19mo $259,900 $158 52
221 Rosa Ln 0.14mi 3/2.0 (-1) 1,636 (-14%) 22mo $279,500 $171 47
55 4th St 0.68mi 3/2.0 (-1) 1,940 (+2%) 21mo $225,000 $116 42

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
26.3%
Equity multiple
3.10×
Total profit
$175,432
Equity at exit
$269,363
10-year hold
IRR
23.1%
Equity multiple
7.05×
Total profit
$506,328
Equity at exit
$580,891

Cash invested: $83,720 (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 36350

Home prices YoY
8.0%
Active inventory
75
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$83 /mo · $991/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$200

Break-even live

Break-even rent $2,247
Max offer price $299,000
Occupancy floor 87%

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
$74,750
Closing costs
$8,970
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
312 Joe Walding Dr Midland City, AL 3.0 2.0 1238 $2,500 $2.02 43d 1 0.64mi

Listing history 21 events

  1. 2026-06-19
    days on market $299,000 Active 14 DOM
  2. 2026-06-18
    days on market $299,000 Active 13 DOM
  3. 2026-06-17
    days on market $299,000 Active 12 DOM
  4. 2026-06-16
    days on market $299,000 Active 11 DOM
  5. 2026-06-15
    days on market $299,000 Active 10 DOM
  6. 2026-06-14
    days on market $299,000 Active 8 DOM
  7. 2026-06-12
    days on market $299,000 Active 7 DOM
  8. 2026-06-09
    days on market $299,000 Active 4 DOM
  9. 2026-06-08
    days on market $299,000 Active 3 DOM
  10. 2026-06-07
    pricedays on marketlisting id $299,000 Active 2 DOM
  11. 2026-06-02
    days on market $304,900 Active 56 DOM
  12. 2026-06-01
    days on market $304,900 Active 55 DOM
  13. 2026-05-31
    days on market $304,900 Active 54 DOM
  14. 2026-05-30
    days on market $304,900 Active 53 DOM
  15. 2026-04-09
    price $304,900
  16. 2026-04-07
    listed $304,900 Active 1443-char remark
  17. 2026-04-03
    listed $304,900 Active
  18. 2026-03-19
    listed $309,990 Active
  19. 2026-03-19
    listed $30,990 Active
  20. 2022-11-29
    soldstatus $251,900 Closed
  21. 2022-05-31
    listed $251,900

ⓘ 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
$991 · $83/mo
Projected year-2 tax
$1,226 · $102/mo
Expected delta
+$235/yr (+$20/mo · 23.8%)

ⓘ 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 8/10 Severe 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$30,000
− Mortgage interest
−$16,749
− Property taxes
−$991
− Insurance
−$1,495
− Repairs & maintenance
−$2,400
− Management
−$2,400
− Depreciation
−$8,698
Taxable loss
−$2,732
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$656
After-tax cash flow
$3,054/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
Dale County
NCES district ID
0101050
Math proficiency
31% ▼ -29.00%
Reading proficiency
50% ▼ -3.00%
Median HH income
$42,949
Composite
34.16/100
National rank
#5277
State rank
#26 of 129 in AL

Livability — Midland City

Score
65/100
State rank
#143
US rank
#13549

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midland City, AL
Population (ZIP)
7,675

Population outlook (Dale County) Hauer SSP2

Today (2025)
46,805 people
By 2030
45,176 · -3.5%
By 2040
41,523 · -11.3%
By 2050
37,575 · -19.7%
By 2075
28,931 · -38.2%
By 2100
22,172 · -52.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 23% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Italian 2% Slovak 2% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Dale

2024 margin
Solid R (+52.3) · D 23.5% · R 75.8%
2008→2024 swing
-7.7pp toward R · 2008: -44.6pp · 2024: -52.3pp
All cycles
2024: R+52.3 2020: R+46.3 2016: R+50.4 2012: R+42.2 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 16.34%
Current HPI
219.7326
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

+18.7% since first listed
8 events — show timeline
  • 2026-06-06 Listed $299,000 SAMLS
  • 2026-04-09 Price Changed $304,900 SAMLS
  • 2026-04-07 Listed $304,900 SAMLS
  • 2026-04-03 Listed $304,900 WBR
  • 2026-03-19 Listed $30,990 SAMLS
  • 2026-03-19 Listed $309,990 SAMLS
  • 2022-11-29 Sold (MLS) $251,900 SAMLS
  • 2022-05-31 Listed $251,900 SAMLS

Property tax history

+61.7%/yr

Latest (2025): $991 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…