CashFlowRE
Sign in Sign up
14165 River Oaks Dr Unit A & B Duplex
B Composite 73.52
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
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.8/10.0
  • Condition / age +3.8/5.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0

$229,000

14165 River Oaks Dr Unit A & B · Bayou La Batre, AL 36523
4 bd · 3.0 ba · 1,890 sqft · MultiFamily · 248 Days on market
Built 2005 Good condition 0.49 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

BAYOU SHORES-does it get more peaceful sounding than that?! If you like being part of a water community, Bayou Shores subdivision might just be the place for you. A nice mix of RV lots, mobile homes, stilt homes and traditional homes, this duplex rounds out the possibilities. Whether it is Bayou Jonas (about 200 yards away), West Fowl River, Mobile Bay or the Gulf of America, there is plenty of water to play in. Also nearby is Bellingrath Gardens, which boasts some of the prettiest ornamental plants in the South. For more water excitement, drive about fifteen minutes to Dauphin Island, the sunset capital of Alabama, and take the ferry to Fort Morgan. Coden, the coastal fishing village that this little oasis is located in, is situated off Bayou Coden from the original French name, Coq d'Inde. In the late 1800's, Coden was known for its many resorts. Unit A is a cozy 2 bedroom, 1 bathroom, while unit B is a spacious 3 bedroom, 2 bathroom. You could choose to live on one side of this peaceful retreat and rent out the other side or add both units to your rental portfolio. There are plenty of lots available if you would like to expand your rental income in this quaint community. All appliances convey and both units are rented out for instant income. Unit-A rents for $995 per month and Unit-B $1095. To round everything off, there are spacious front and backyards for your personal enjoyment. Buyer or buyer's agent to confirm all information. Thank you! Buyer to verify all information during due diligence.

Key facts

  • Mobile homes
  • Bayou jonas
  • West fowl river

Tags

BAYOU SHORES SUBDIVISIONRV LOTSMOBILE HOMESSTILT HOMESBAYOU JONASWEST FOWL RIVER

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 × 2-bed/1.5-bath units multifamily listed at $229k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $885 ($11k/yr) — positive. Per door: $443/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $229k).
  • Recommended offer: $202k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 4.4% in Bayou La Batre — 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 53/100 on livability (#493 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: health & safety D+, schools F, crime F.
  • 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.
  • Market conditions: 49 active listings in the ZIP; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($2k loan paydown + $4k appreciation (1.6% 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 (1.6% appreciation + 3.0% rent growth), your $64k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 248 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 248 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.40%
Cap rate
11.28%
Cash-on-cash
17.81%
DSCR
1.79
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.0%
Equity multiple
2.06×
Total profit
$67,942
Equity at exit
$85,820
10-year hold
IRR
22.5%
Equity multiple
3.87×
Total profit
$184,219
Equity at exit
$120,212

Cash invested: $64,120 (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 36523

Home prices YoY
0.8%
Active inventory
49
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$3,208 medium interval (Pro) →
Mortgage (P&I)
$1,201
Tax est. 1.5%
$286 /mo · $3,435/yr
Insurance
$95
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$674
Net cashflow
$885

Break-even live

Break-even rent $2,087
Max offer price $229,000
Occupancy floor 67%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,208

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
$57,250
Closing costs
$6,870
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.

Listing history 25 events

  1. 2026-06-18
    days on market $229,000 Active 248 DOM
  2. 2026-06-17
    days on market $229,000 Active 247 DOM
  3. 2026-06-16
    days on market $229,000 Active 246 DOM
  4. 2026-06-15
    days on market $229,000 Active 245 DOM
  5. 2026-06-14
    pricedays on market $229,000 Active 243 DOM
  6. 2026-06-13
    days on market $234,000 Active 242 DOM
  7. 2026-06-10
    days on market $234,000 Active 240 DOM
  8. 2026-06-09
    days on market $234,000 Active 239 DOM
  9. 2026-06-08
    days on market $234,000 Active 238 DOM
  10. 2026-06-07
    days on market $234,000 Active 237 DOM
  11. 2026-06-05
    days on market $234,000 Active 234 DOM
  12. 2026-06-03
    days on market $234,000 Active 233 DOM
  13. 2026-06-02
    days on market $234,000 Active 232 DOM
  14. 2026-06-01
    days on market $234,000 Active 231 DOM
  15. 2026-05-31
    days on market $234,000 Active 230 DOM
  16. 2026-05-30
    days on market $234,000 Active 229 DOM
  17. 2026-04-24
    status Active 1525-char remark
    Show marketing remark (1525 chars)

    BAYOU SHORES-does it get more peaceful sounding than that?! If you like being part of a water community, Bayou Shores subdivision might just be the place for you. A nice mix of RV lots, mobile homes, stilt homes and traditional homes, this duplex rounds out the possibilities. Whether it is Bayou Jonas (about 200 yards away), West Fowl River, Mobile Bay or the Gulf of America, there is plenty of water to play in. Also nearby is Bellingrath Gardens, which boasts some of the prettiest ornamental plants in the South. For more water excitement, drive about fifteen minutes to Dauphin Island, the sunset capital of Alabama, and take the ferry to Fort Morgan. Coden, the coastal fishing village that this little oasis is located in, is situated off Bayou Coden from the original French name, Coq d'Inde. In the late 1800's, Coden was known for its many resorts. Unit A is a cozy 2 bedroom, 1 bathroom, while unit B is a spacious 3 bedroom, 2 bathroom. You could choose to live on one side of this peaceful retreat and rent out the other side or add both units to your rental portfolio. There are plenty of lots available if you would like to expand your rental income in this quaint community. All appliances convey and both units are rented out for instant income. Unit-A rents for $995 per month and Unit-B $1095. To round everything off, there are spacious front and backyards for your personal enjoyment. Buyer or buyer's agent to confirm all information. Thank you! Buyer to verify all information during due diligence.

  18. 2026-04-20
    status Pending 1525-char remark
    Show marketing remark (1525 chars)

    BAYOU SHORES-does it get more peaceful sounding than that?! If you like being part of a water community, Bayou Shores subdivision might just be the place for you. A nice mix of RV lots, mobile homes, stilt homes and traditional homes, this duplex rounds out the possibilities. Whether it is Bayou Jonas (about 200 yards away), West Fowl River, Mobile Bay or the Gulf of America, there is plenty of water to play in. Also nearby is Bellingrath Gardens, which boasts some of the prettiest ornamental plants in the South. For more water excitement, drive about fifteen minutes to Dauphin Island, the sunset capital of Alabama, and take the ferry to Fort Morgan. Coden, the coastal fishing village that this little oasis is located in, is situated off Bayou Coden from the original French name, Coq d'Inde. In the late 1800's, Coden was known for its many resorts. Unit A is a cozy 2 bedroom, 1 bathroom, while unit B is a spacious 3 bedroom, 2 bathroom. You could choose to live on one side of this peaceful retreat and rent out the other side or add both units to your rental portfolio. There are plenty of lots available if you would like to expand your rental income in this quaint community. All appliances convey and both units are rented out for instant income. Unit-A rents for $995 per month and Unit-B $1095. To round everything off, there are spacious front and backyards for your personal enjoyment. Buyer or buyer's agent to confirm all information. Thank you! Buyer to verify all information during due diligence.

  19. 2026-02-23
    price $234,000 1525-char remark
    Show marketing remark (1525 chars)

    BAYOU SHORES-does it get more peaceful sounding than that?! If you like being part of a water community, Bayou Shores subdivision might just be the place for you. A nice mix of RV lots, mobile homes, stilt homes and traditional homes, this duplex rounds out the possibilities. Whether it is Bayou Jonas (about 200 yards away), West Fowl River, Mobile Bay or the Gulf of America, there is plenty of water to play in. Also nearby is Bellingrath Gardens, which boasts some of the prettiest ornamental plants in the South. For more water excitement, drive about fifteen minutes to Dauphin Island, the sunset capital of Alabama, and take the ferry to Fort Morgan. Coden, the coastal fishing village that this little oasis is located in, is situated off Bayou Coden from the original French name, Coq d'Inde. In the late 1800's, Coden was known for its many resorts. Unit A is a cozy 2 bedroom, 1 bathroom, while unit B is a spacious 3 bedroom, 2 bathroom. You could choose to live on one side of this peaceful retreat and rent out the other side or add both units to your rental portfolio. There are plenty of lots available if you would like to expand your rental income in this quaint community. All appliances convey and both units are rented out for instant income. Unit-A rents for $995 per month and Unit-B $1095. To round everything off, there are spacious front and backyards for your personal enjoyment. Buyer or buyer's agent to confirm all information. Thank you! Buyer to verify all information during due diligence.

  20. 2025-12-12
    price $239,000 1525-char remark
    Show marketing remark (1525 chars)

    BAYOU SHORES-does it get more peaceful sounding than that?! If you like being part of a water community, Bayou Shores subdivision might just be the place for you. A nice mix of RV lots, mobile homes, stilt homes and traditional homes, this duplex rounds out the possibilities. Whether it is Bayou Jonas (about 200 yards away), West Fowl River, Mobile Bay or the Gulf of America, there is plenty of water to play in. Also nearby is Bellingrath Gardens, which boasts some of the prettiest ornamental plants in the South. For more water excitement, drive about fifteen minutes to Dauphin Island, the sunset capital of Alabama, and take the ferry to Fort Morgan. Coden, the coastal fishing village that this little oasis is located in, is situated off Bayou Coden from the original French name, Coq d'Inde. In the late 1800's, Coden was known for its many resorts. Unit A is a cozy 2 bedroom, 1 bathroom, while unit B is a spacious 3 bedroom, 2 bathroom. You could choose to live on one side of this peaceful retreat and rent out the other side or add both units to your rental portfolio. There are plenty of lots available if you would like to expand your rental income in this quaint community. All appliances convey and both units are rented out for instant income. Unit-A rents for $995 per month and Unit-B $1095. To round everything off, there are spacious front and backyards for your personal enjoyment. Buyer or buyer's agent to confirm all information. Thank you! Buyer to verify all information during due diligence.

  21. 2025-11-11
    price $244,000 1525-char remark
    Show marketing remark (1525 chars)

    BAYOU SHORES-does it get more peaceful sounding than that?! If you like being part of a water community, Bayou Shores subdivision might just be the place for you. A nice mix of RV lots, mobile homes, stilt homes and traditional homes, this duplex rounds out the possibilities. Whether it is Bayou Jonas (about 200 yards away), West Fowl River, Mobile Bay or the Gulf of America, there is plenty of water to play in. Also nearby is Bellingrath Gardens, which boasts some of the prettiest ornamental plants in the South. For more water excitement, drive about fifteen minutes to Dauphin Island, the sunset capital of Alabama, and take the ferry to Fort Morgan. Coden, the coastal fishing village that this little oasis is located in, is situated off Bayou Coden from the original French name, Coq d'Inde. In the late 1800's, Coden was known for its many resorts. Unit A is a cozy 2 bedroom, 1 bathroom, while unit B is a spacious 3 bedroom, 2 bathroom. You could choose to live on one side of this peaceful retreat and rent out the other side or add both units to your rental portfolio. There are plenty of lots available if you would like to expand your rental income in this quaint community. All appliances convey and both units are rented out for instant income. Unit-A rents for $995 per month and Unit-B $1095. To round everything off, there are spacious front and backyards for your personal enjoyment. Buyer or buyer's agent to confirm all information. Thank you! Buyer to verify all information during due diligence.

  22. 2025-10-09
    listed $249,000 Active 1525-char remark
    Show marketing remark (1525 chars)

    BAYOU SHORES-does it get more peaceful sounding than that?! If you like being part of a water community, Bayou Shores subdivision might just be the place for you. A nice mix of RV lots, mobile homes, stilt homes and traditional homes, this duplex rounds out the possibilities. Whether it is Bayou Jonas (about 200 yards away), West Fowl River, Mobile Bay or the Gulf of America, there is plenty of water to play in. Also nearby is Bellingrath Gardens, which boasts some of the prettiest ornamental plants in the South. For more water excitement, drive about fifteen minutes to Dauphin Island, the sunset capital of Alabama, and take the ferry to Fort Morgan. Coden, the coastal fishing village that this little oasis is located in, is situated off Bayou Coden from the original French name, Coq d'Inde. In the late 1800's, Coden was known for its many resorts. Unit A is a cozy 2 bedroom, 1 bathroom, while unit B is a spacious 3 bedroom, 2 bathroom. You could choose to live on one side of this peaceful retreat and rent out the other side or add both units to your rental portfolio. There are plenty of lots available if you would like to expand your rental income in this quaint community. All appliances convey and both units are rented out for instant income. Unit-A rents for $995 per month and Unit-B $1095. To round everything off, there are spacious front and backyards for your personal enjoyment. Buyer or buyer's agent to confirm all information. Thank you! Buyer to verify all information during due diligence.

  23. 2025-08-22
    historical $1,095
  24. 2025-07-25
    price $1,095
  25. 2025-05-06
    listed $1,195

ⓘ 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 7/10 Severe FEMA zone X (shaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 9/10 Extreme
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 24 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
$38,496
− Mortgage interest
−$12,828
− Property taxes
−$3,435
− Insurance
−$1,942
− Repairs & maintenance
−$3,080
− Management
−$3,080
− Depreciation
−$6,662
Taxable income
$7,470
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,793
After-tax cash flow
$8,831/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This property is in good condition with cosmetic updates needed to modernize the kitchen and bathrooms. The location offers a peaceful waterfront setting with ample outdoor space.

Repairs flagged

  • Minor kitchen cabinets — slight wear
  • Minor bathroom fixtures — slight wear

Value-add opportunities

  • Resale update kitchen cabinets — modernizing the kitchen
  • Resale update bathroom fixtures — modernizing the bathrooms
  • Both landscaping — enhances curb appeal and adds value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · slight wear Minor $500–3,000
bathroom fixtures · slight wear Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Resale update kitchen cabinets — modernizing the kitchen
  • Resale update bathroom fixtures — modernizing the bathrooms
  • Both landscaping — enhances curb appeal and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Bayou La Batre

Score
53/100
State rank
#493
US rank
#24654

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,462
Population (ZIP)
2,650

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
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 12% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 1%
Common ancestry
Portuguese 7% Lithuanian 6% Serbian 4%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

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
▲ 1.63%
Current HPI
213.61
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

+19481.6% since first listed
9 events — show timeline
  • 2026-04-24 Relisted BCAR
  • 2026-04-20 Pending BCAR
  • 2026-02-23 Price Changed $234,000 BCAR
  • 2025-12-12 Price Changed $239,000 BCAR
  • 2025-11-11 Price Changed $244,000 BCAR
  • 2025-10-09 Listed $249,000 BCAR
  • 2025-08-22 Rental Removed $1,095 BUILDIUM
  • 2025-07-25 Price Changed $1,095 BUILDIUM
  • 2025-05-06 Listed for Rent $1,195 BUILDIUM

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…