CashFlowRE
Sign in Sign up
2644 Lark Dr
B Composite 73.83
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$50,000

2644 Lark Dr · Montgomery, AL 36108
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 26 Days on market
Built 1954 0.30 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

great investment opportunity

Key facts

  • 0.3 acre lot
  • Built 1954
  • Listed 26 days

Property features AI

Finance

  • Other: Parcel ID 11-07-26-2-010-008.000; Approximately 0.3 acres
  • Financial info: No financial details provided
  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking; Off-street parking
  • Security: No security features listed
  • Utilities: Public water; Connected sewer; Gas water heater; Internet availability unknown
  • Home design: Existing construction; Wood construction
  • Construction: Slab foundation
  • Exterior features: No waterfront; No pool; No patio; No garden/patio; No decks

Interior

  • Kitchen: Laminate and solid surface countertops; Gas cooktop; Refrigerator
  • Bedrooms: Master bedroom on level 1; Additional bedroom on level 1
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom; Tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: 720 HVAC/living area (per seller); Pull-down attic; Ceilings: other (see remarks); No additional interior features listed
  • Laundry & utility: No laundry details provided

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 $50k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($800 rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.3% 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: employment D, crime F, amenities D-.
  • 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.
  • Zoned schools: Carver Elementary School (math 8% / reading 47%, grade F, #389 of 627 statewide, top 62%, 365 students, 77% FRL); Carver Senior High School (math 2% / reading 12%, grade F, #265 of 305 statewide, top 89%, 902 students, 89% FRL).
  • Market conditions: 65 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 460 units permitted in Montgomery County in 2024 (37 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($346 loan paydown + $1k appreciation (2.7% local appreciation)).
  • Montgomery County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.7% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $49,250 (1.5% below list)

Questions for the listing agent

  1. Built in 1954 — 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
14.29%
Cash-on-cash
28.55%
DSCR
2.27
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$22,320
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2596 Drake St 0.09mi 2/1.0 720 (0%) 20mo $8,000 $11 79
2602 Drake St 0.08mi 2/1.0 720 (0%) 20mo $8,000 $11 79
2568 Westgate St 0.17mi 2/1.0 720 (0%) 22mo $9,200 $13 74
2620 Rutland St 0.50mi 2/1.0 616 (-14%) 15mo $19,000 $31 40
3308 Lunceford St 0.59mi 3/1.0 (+1) 784 (+9%) 16mo $48,000 $61 39
3315 Boone St 0.61mi 2/1.0 616 (-14%) 14mo $63,000 $102 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.71% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.9%
Equity multiple
2.89×
Total profit
$26,451
Equity at exit
$21,661
10-year hold
IRR
34.4%
Equity multiple
5.67×
Total profit
$65,386
Equity at exit
$32,757

Cash invested: $14,000 (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 36108

Home prices YoY
2.9%
Active inventory
65
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$800 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$16 /mo · $190/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$168
Net cashflow
$333

Break-even live

Break-even rent $378
Max offer price $50,000
Occupancy floor 53%

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
$12,500
Closing costs
$1,500
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
3208 Caffey Dr Montgomery, AL 2.0 1.0 616 $800 $1.30 44d 1 0.44mi

Listing history 16 events

  1. 2026-06-18
    days on market $50,000 Active 26 DOM
  2. 2026-06-17
    days on market $50,000 Active 25 DOM
  3. 2026-06-16
    days on market $50,000 Active 24 DOM
  4. 2026-06-15
    days on market $50,000 Active 23 DOM
  5. 2026-06-14
    days on market $50,000 Active 21 DOM
  6. 2026-06-13
    days on market $50,000 Active 20 DOM
  7. 2026-06-10
    days on market $50,000 Active 18 DOM
  8. 2026-06-09
    days on market $50,000 Active 17 DOM
  9. 2026-06-08
    days on market $50,000 Active 16 DOM
  10. 2026-06-07
    days on market $50,000 Active 15 DOM
  11. 2026-06-03
    days on market $50,000 Active 11 DOM
  12. 2026-06-02
    days on market $50,000 Active 10 DOM
  13. 2026-06-01
    days on market $50,000 Active 9 DOM
  14. 2026-05-31
    days on market $50,000 Active 8 DOM
  15. 2026-05-30
    days on market $50,000 Active 7 DOM
  16. 2026-05-23
    listed $50,000 Active

ⓘ 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
$190 · $16/mo
Projected year-2 tax
$205 · $17/mo
Expected delta
+$15/yr (+$1/mo · 7.8%)

ⓘ 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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$9,600
− Mortgage interest
−$2,801
− Property taxes
−$190
− Insurance
−$250
− Repairs & maintenance
−$768
− Management
−$768
− Depreciation
−$1,455
Taxable income
$3,369
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$808
After-tax cash flow
$3,189/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
City population
175,913
Population (ZIP)
15,549

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
Predominantly Black (82%)
Race & ethnicity
Black 82% White 10% Hispanic / Latino 6% Two or more races 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▲ 2.71%
Current HPI
95.2405
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
  • 2026-05-23 Listed $50,000 Greater Alabama MLS

Property tax history

+1.5%/yr

Latest (2024): $190 · -5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…