CashFlowRE
Sign in Sign up
2839 Highway 174
B- Composite 68.83
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
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

2839 Highway 174 · Argo, AL 35146
2 bd · 2.0 ba · 950 sqft · Manufactured · 1 Days on market
Built 1972 1.00 ac lot

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

Listing remarks MLS

Fixer upper

Key facts

  • Multiple structures
  • Private oasis
  • 1 acre property

Tags

1 ACRE PROPERTYMULTIPLE STRUCTURESPRIVATE OASISINVESTMENT OPPORTUNITYRENOVATION PROJECT

Property features AI

Finance

  • Other: Property parcel ID available
  • Financial info: Fire fee amount: $225 (yearly); Garbage fee amount: $58 (quarterly)
  • HOA & community: Subdivision: Mountain View Estates; Fire fee billed yearly; Garbage fee billed quarterly

Exterior

  • Parking: On-street parking
  • Security: No security features listed
  • Utilities: Public water; Septic system; Electric water heater; Internet service availability unknown
  • Home design: Existing property; Siding (other)
  • Construction: Pillar/support foundation
  • Exterior features: Covered deck; Storage building; Workshop

Interior

  • Kitchen: Laminate countertops; Dishwasher (built-in); Gas stove
  • Bedrooms: Master bedroom on main level; Additional bedroom on main level; Den/Family room on main level; Mud room on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms; Bathrooms include tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Smooth ceilings; No additional interior features listed
  • Laundry & utility: Laundry on main level in a closet; Washer hookup; Electric dryer hookup

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/2.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $772 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).

Location & tenants

  • Location reads 63/100 on livability (#198 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • St Clair County (rural): math 21% / reading 52% proficiency, ranked #33 of 129 in AL (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Springville Elementary School (math 36% / reading 67%, grade C-, #110 of 627 statewide, top 18%, 978 students, 34% FRL); Springville High School (math 37% / reading 32%, grade F, #47 of 305 statewide, top 17%, 766 students, 33% FRL).
  • Market conditions: 172 active listings in the ZIP; solid renter incomes; 557 units permitted in St. Clair County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • St. Clair County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $21k; list at $50k implies a 138% gain — meaningful room to come down on a strong offer.
Recommended offer $49,900

Questions for the listing agent

  1. Built in 1972 — 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. 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?
  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
2.83%
Cap rate
24.86%
Cash-on-cash
66.31%
DSCR
3.95
GRM
2.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
65.6%
Equity multiple
3.94×
Total profit
$41,112
Equity at exit
$7,440
10-year hold
IRR
69.9%
Equity multiple
8.10×
Total profit
$99,209
Equity at exit
$4,314

Cash invested: $13,972 (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 35146

Home prices YoY
-15.8%
Active inventory
172
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,414 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$772

Break-even live

Break-even rent $437
Max offer price $49,900
Occupancy floor 40%

Sensitivity live

Price -10% $807 -5% $789 +0% $772 +5% $755 +10% $738
Rent -10% $660 -5% $716 +0% $772 +5% $828 +10% $884
Rate -1.0pp $797 -0.5pp $785 base $772 +0.5pp $759 +1.0pp $746

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
$12,475
Closing costs
$1,497
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 2 events

  1. 2026-06-17
    remarks 569-char remark
  2. 2026-06-17
    listed $49,900 Coming Soon 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,967
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$1,357
− Management
−$1,357
− Depreciation
−$1,452
Taxable income
$9,007
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,162
After-tax cash flow
$7,104/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
St Clair County
NCES district ID
0103062
Math proficiency
21% ▼ -34.00%
Reading proficiency
52% ▬ 0.00%
Median HH income
$53,324
Composite
31.79/100
National rank
#5887
State rank
#33 of 129 in AL

Livability — Argo

Score
63/100
State rank
#198
US rank
#15812

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Clair County · 54,404 people
Metro
Birmingham-Hoover, AL
Population (ZIP)
13,973
Household income
$86,614
Rent vs Own
11.8% rent · 88.2% own
Severe rent burden
39.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
94,158 people
By 2030
97,008 · +3.0%
By 2040
101,615 · +7.9%
By 2050
104,537 · +11.0%
By 2075
109,350 · +16.1%
By 2100
106,785 · +13.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 11% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 4% Italian 1% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · St. Clair

2024 margin
Solid R (+64.1) · D 17.6% · R 81.7%
2008→2024 swing
-0.9pp no change · 2008: -63.2pp · 2024: -64.1pp
All cycles
2024: R+64.1 2020: R+64.0 2016: R+68.6 2012: R+66.1 2008: R+63.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.81%
Current HPI
228.507
Rent YoY
Metro
Birmingham-Hoover, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+66.9% since first listed
4 events — show timeline
  • 2026-06-17 Coming Soon $49,900 Greater Alabama MLS
  • 2017-08-23 Sold (MLS) $21,000 Greater Alabama MLS
  • 2017-07-05 Contingent Greater Alabama MLS
  • 2017-05-12 Listed $29,900 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…