CashFlowRE
Sign in Sign up
779 Armbrester Ln
B+ Composite 78.05
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$49,900

779 Armbrester Ln · Munford, AL 36268
2 bd · 2.0 ba · 1,120 sqft · Manufactured · 19 Days on market
Built 1998 1.78 ac lot $45/sqft · 64% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity on 1.78 acres in Munford! This 2 bedroom, 2 bath mobile home features a spacious living area, open kitchen and dining space, and a functional layout. Plenty of room inside and out with nearly 2 acres to enjoy. Ideal for a primary residence or investment opportunity.

Key facts

  • 1.78 acres
  • Spacious living area
  • Dining space

Tags

1.78 ACRESSPACIOUS LIVING AREAOPEN KITCHENDINING SPACEFUNCTIONAL LAYOUT

Property features AI

Finance

  • Other: Property contains approximately 1.78 acres; Flood plain: No
  • Financial info: Down payment assistance available

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Septic system; Electric water heater; Internet availability unknown
  • Home design: Single-story layout (rooms listed on main level); Siding (other); Existing construction
  • Construction: Pillars/support foundation
  • Exterior features: Open deck; Storage building; No pool; No patio; Not waterfront

Interior

  • Kitchen: Laminate countertops; Dishwasher (built-in); Electric oven; Electric stove; Refrigerator
  • Bedrooms: Master bedroom on main level; Additional bedroom(s) on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms; Master bath on main level; Tub/shower combo; Garden tub
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Split bedroom floor plan; Ceilings with special features (see remarks)
  • Laundry & utility: Main-level laundry room; Washer hookup; Electric dryer hookup; 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/2.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $943 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#212 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing B+; Watch: amenities F, commute F, employment F.
  • Talladega County (rural): math 15% / reading 44% proficiency, ranked #75 of 129 in AL (top 58%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Munford Elementary School (math 25% / reading 59%, grade F, #213 of 627 statewide, top 37%, 748 students, 66% FRL); Munford High School (math 27% / reading 22%, grade F, #118 of 305 statewide, top 45%, 416 students, 72% FRL).
  • Market conditions: 27 active listings in the ZIP; 189 units permitted in Talladega County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($345 loan paydown + $5k appreciation (10.0% local appreciation)).
  • Talladega County population projected at -14% 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 $14k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $49,151 (1.5% 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. 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.
  4. 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.
  5. 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
3.27%
Cap rate
28.96%
Cash-on-cash
80.96%
DSCR
4.60
GRM
2.6

CMA / ARV

ARV (median comp)
$137,382
List price
$49,900
Delta
-63.68%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
90.8%
Equity multiple
7.24×
Total profit
$87,238
Equity at exit
$44,954
10-year hold
IRR
85.6%
Equity multiple
16.01×
Total profit
$209,737
Equity at exit
$96,945

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 36268

Home prices YoY
5.1%
Active inventory
27
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,630 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$943

Break-even live

Break-even rent $437
Max offer price $49,900
Occupancy floor 37%

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.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,557
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$1,565
− Management
−$1,565
− Depreciation
−$1,452
Taxable income
$11,183
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,684
After-tax cash flow
$8,628/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
Talladega County
NCES district ID
0103180
Math proficiency
15% ▼ -24.00%
Reading proficiency
44% ▲ 3.00%
Median HH income
$37,715
Composite
24.5/100
National rank
#7650
State rank
#75 of 129 in AL

Livability — Munford

Score
62/100
State rank
#212
US rank
#16235

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,022

Population outlook (Talladega County) Hauer SSP2

Today (2025)
78,905 people
By 2030
77,160 · -2.2%
By 2040
72,937 · -7.6%
By 2050
68,279 · -13.5%
By 2075
57,884 · -26.6%
By 2100
47,220 · -40.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 11% Two or more races 2%
Common ancestry
Italian 2% Lithuanian 2% Serbian 1%
Foreign-born
2%
Languages at home
97% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Talladega

2024 margin
Solid R (+33.8) · D 32.9% · R 66.6%
2008→2024 swing
-15.3pp toward R · 2008: -18.5pp · 2024: -33.8pp
All cycles
2024: R+33.8 2020: R+25.5 2016: R+25.6 2012: R+16.0 2008: R+18.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.88%
Current HPI
243.6068
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

4 events — show timeline
  • 2026-05-29 Pending Greater Alabama MLS
  • 2026-05-29 Relisted Greater Alabama MLS
  • 2026-05-19 Delisted Greater Alabama MLS
  • 2026-04-29 Listed $49,900 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…