CashFlowRE
Sign in Sign up
1314 Saint Charles St
B+ Composite 78.61
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.1/5.0
  • Rent growth +4.0/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$68,000

1314 Saint Charles St · Florence, AL 35630
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 15 Days on market
Built 1945 6,969 sqft lot Est $100k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR SPECIAL Turnkey Multi-Parcel Package with Instant Cash Flow & Upside Two Parcels for One Price: This unique portfolio addition consists of two separate properties on two distinct parcels, providing incredible future flexibility (hold both, or sell one off individually down the road). Immediate Cash Flow:

Key facts

  • 6,969 sq ft lot
  • Built 1945
  • Listed 15 days

Property features AI

Finance

  • Other: Parcel ID 24-01-11-4-001-016-000; Lot size approximately 0.16 acres; Located in the FLORENCE subdivision

Exterior

  • Parking: Attached parking
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service availability unknown
  • Home design: Existing structure; Concrete/block construction
  • Construction: Crawl space foundation
  • Exterior features: No pool; No patio or garden; No decks; Not waterfront; Flood plain: No

Interior

  • Kitchen: Laminate countertops; Electric stove
  • Bedrooms: Master bedroom on main level; Additional bedroom on main level
  • Flooring: Hardwood-look laminate flooring
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: No central heat; Window air conditioning units
  • Interior features: Smooth ceilings; No additional interior features listed
  • Laundry & utility: No attic; Electric water heater

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 $68k.

Deal economics

  • At list price, monthly cash flow is $405 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Recommended offer: $67k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.4% vs local median 3.6% in Florence — 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 82/100 on livability (#4 in AL, #1,140 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Florence City (urban): math 28% / reading 44% proficiency, ranked #44 of 129 in AL (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Weeden Elementary School (math 27% / reading 32%, grade F, #367 of 627 statewide, top 60%, 424 students, 87% FRL); Florence High School (math 28% / reading 34%, grade F, #66 of 305 statewide, top 21%, 1,034 students, 36% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: Rents rising fast (+6.2%/yr); 268 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 164 units permitted in Lauderdale County in 2024 (72 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $470 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.2% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 18y ago; this cycle's ask has dropped $68k (50%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,980 (1.5% below list)

Questions for the listing agent

  1. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.60%
Cap rate
13.44%
Cash-on-cash
25.54%
DSCR
2.14
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$100,352
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1113 Alabama St 0.19mi 3/2.0 (+1) 950 (+6%) 2mo $135,000 $142 71
202 Minniehaha 0.37mi 2/1.0 975 (+9%) 10mo $99,500 $102 60
339 N Royal Ave 0.50mi 2/1.0 950 (+6%) 11mo $106,000 $112 58
1325 Sunnyside St 0.26mi 3/1.0 (+1) 936 (+4%) 22mo $47,000 $50 57
622 Mobile St E 0.55mi 2/1.0 950 (+6%) 10mo $140,000 $147 56
100 Sycamore St 0.17mi 2/1.0 1,008 (+12%) 18mo $18,500 $18 56
1407 Colorado Ave 0.54mi 2/1.0 864 (-4%) 19mo $15,000 $17 53
201 Minniehaha St 0.34mi 2/1.0 956 (+7%) 24mo $50,000 $52 53
305 Minniehaha 0.48mi 2/2.0 980 (+9%) 11mo $130,000 $133 49
655 Sannoner Ave 0.55mi 3/1.0 (+1) 975 (+9%) 8mo $159,900 $164 48
628 E Irvine Ave 0.68mi 2/1.0 850 (-5%) 16mo $125,500 $148 46
711 Grandview Ave 0.73mi 2/1.0 1,006 (+12%) 13mo $65,000 $65 35

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 · 6.18% rent growth · sell at horizon

5-year hold
IRR
22.6%
Equity multiple
1.97×
Total profit
$18,382
Equity at exit
$10,139
10-year hold
IRR
32.6%
Equity multiple
4.41×
Total profit
$64,970
Equity at exit
$5,879

Cash invested: $19,040 (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 35630

Home prices YoY
-33.7%
Rents YoY
6.2%
Active inventory
268
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,086 high interval (Pro) →
Mortgage (P&I)
$357
Tax from tax record
$68 /mo · $812/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$405

Break-even live

Break-even rent $573
Max offer price $68,000
Occupancy floor 58%

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
$17,000
Closing costs
$2,040
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1110 E Limestone St Unit 1 Florence, AL 2.0 1.0 840 $1,600 $1.90 44d 1 0.28mi
801 E Mobile St Unit 2 Florence, AL 1.0 1.0 550 $775 $1.41 44d 1 0.43mi
520 E Tuscaloosa St Unit 520-C Florence, AL 2.0 1.0 900 $995 $1.11 44d 1 0.65mi
418 N Poplar St Florence, AL 2.0 2.0 1000 $995 $0.99 44d 1 0.71mi
724 Kendrick St Apt 1 Florence, AL 1.0 1.0 600 $675 $1.12 44d 1 0.90mi
211 N Patton St Unit 1510 Florence, AL 2.0 1.0 850 $825 $0.97 44d 1 0.90mi
301 N Court St Unit 1 Florence, AL 2.0 1.5 1000 $850 $0.85 44d 1 1.02mi
939 N Royal Ave Florence, AL 2.0 1.0 900 $850 $0.94 44d 1 1.06mi
1034 N Royal Ave Unit 2 Florence, AL 2.0 1.0 900 $850 $0.94 44d 1 1.23mi
1825 Darby Dr Apt G6 Florence, AL 1.0 1.0 895 $675 $0.75 44d 1 1.27mi
425 W Tennessee St Unit "I" Florence, AL 1.0 1.0 615 $800 $1.30 44d 1 1.29mi
1975 Darby Dr Florence, AL 1.0–2.0 1.0–1.5 997 $815 $0.82 44d 2 1.50mi

Listing history 11 events

  1. 2026-06-14
    days on market $68,000 Active 15 DOM
  2. 2026-06-13
    days on market $68,000 Active 14 DOM
  3. 2026-06-10
    days on market $68,000 Active 12 DOM
  4. 2026-06-09
    days on market $68,000 Active 11 DOM
  5. 2026-06-08
    days on market $68,000 Active 10 DOM
  6. 2026-06-05
    pricedays on market $68,000 Active 6 DOM
  7. 2026-06-02
    days on market $135,999 Active 4 DOM
  8. 2026-06-01
    days on market $135,999 Active 3 DOM
  9. 2026-05-31
    days on market $135,999 Active 2 DOM
  10. 2026-05-29
    listed $135,999 Active
  11. 2008-04-07
    listed $59,900

ⓘ 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
$812 · $68/mo
Projected year-2 tax
$812 · $68/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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% 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
$13,031
− Mortgage interest
−$3,809
− Property taxes
−$812
− Insurance
−$340
− Repairs & maintenance
−$1,042
− Management
−$1,042
− Depreciation
−$1,978
Taxable income
$4,006
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$962
After-tax cash flow
$3,901/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
Florence City
NCES district ID
0101530
Math proficiency
28% ▼ -28.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$34,997
Composite
29.69/100
National rank
#6456
State rank
#44 of 129 in AL

Livability — Florence

Score
82/100
State rank
#4
US rank
#1140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, AL
County
Lauderdale County · 47,988 people
City population
34,028
Metro
Florence-Muscle Shoals, AL
Population (ZIP)
34,028
Household income
$46,304
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
1516.0

Population outlook (Lauderdale County) Hauer SSP2

Today (2025)
93,386 people
By 2030
93,634 · +0.3%
By 2040
93,114 · -0.3%
By 2050
91,586 · -1.9%
By 2075
88,667 · -5.1%
By 2100
81,098 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 18% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
4% · Canada, Vietnam, Guatemala
Languages at home
92% English-only · Spanish 6% Vietnamese 1%

Political lean MEDSL · Lauderdale

2024 margin
Solid R (+51.5) · D 23.8% · R 75.3%
2008→2024 swing
-23.3pp toward R · 2008: -28.2pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+44.7 2016: R+46.0 2012: R+30.9 2008: R+28.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.78%
Current HPI
206.1364
Rent YoY
▲ 6.18%
Metro
Florence-Muscle Shoals, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+127.0% since first listed
2 events — show timeline
  • 2026-05-29 Listed $135,999 Greater Alabama MLS
  • 2008-04-07 Listed $59,900 SAARMLS

Property tax history

+5.1%/yr

Latest (2025): $812 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…