CashFlowRE
Sign in Sign up
1106 Jackson Ave
D+ Composite 46.18
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.2/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0
  • Condition / age +1.0/5.0

$30,000

1106 Jackson Ave · Prichard, AL 36610
10 bd · 4.0 ba · 3,200 sqft · SingleFamily · 189 Days on market
Built 1942 Poor condition 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This investment property offers a strong value add opportunity for someone looking to take on a full renovation project. With four total units and a layout that includes two 2 bedroom 1 bath units and two 3 bedroom 1 bath units, this structure gives plenty of room for a creative investor with vision. The location is minutes from the interstate, Downtown Mobile, Africa Town, Mardi Gras routes, and much more making it an appealing spot for future rental demand once restored. This property needs a full renovation and is priced to reflect the work needed. Investors looking to rebuild, reposition, or apply the BRRRR method will find a solid foundation to create long term value. This project offers attractive potential returns for a savvy buyer who is ready to bring the property back to life.

Key facts

  • 0.26 acre lot
  • Built 1942
  • Listed 189 days

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 10-bed/4.0-bath single-family listed at $30k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $884 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 41.7% vs local median 11.4% in Prichard — 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 54/100 on livability (#472 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D-, crime F, amenities 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: 41 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 $319 of equity ($207 loan paydown + $112 appreciation (0.4% 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 (0.4% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $26,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
4.60%
Cap rate
41.65%
Cash-on-cash
126.28%
DSCR
6.62
GRM
1.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.37% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
7.66×
Total profit
$55,971
Equity at exit
$9,274
10-year hold
IRR
Equity multiple
15.98×
Total profit
$125,861
Equity at exit
$11,607

Cash invested: $8,400 (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 36610

Home prices YoY
0.9%
Active inventory
41
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,381 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$884

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 31%

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
$7,500
Closing costs
$900
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. 2026-06-17
    status $30,000 Pending 189 DOM
  2. 2026-06-17
    days on market $30,000 Active 189 DOM
  3. 2026-06-16
    days on market $30,000 Active 188 DOM
  4. 2026-06-15
    days on market $30,000 Active 187 DOM
  5. 2026-06-14
    days on market $30,000 Active 185 DOM
  6. 2026-06-13
    days on market $30,000 Active 184 DOM
  7. 2026-06-10
    days on market $30,000 Active 182 DOM
  8. 2026-06-09
    days on market $30,000 Active 181 DOM
  9. 2026-06-08
    days on market $30,000 Active 180 DOM
  10. 2026-06-07
    days on market $30,000 Active 179 DOM
  11. 2026-06-05
    days on market $30,000 Active 176 DOM
  12. 2026-06-03
    days on market $30,000 Active 175 DOM
  13. 2026-06-02
    days on market $30,000 Active 174 DOM
  14. 2026-06-01
    days on market $30,000 Active 173 DOM
  15. 2026-05-31
    days on market $30,000 Active 172 DOM
  16. 2026-05-30
    days on market $30,000 Active 171 DOM
  17. 2026-03-12
    price $30,000 797-char remark
    Show marketing remark (797 chars)

    This investment property offers a strong value add opportunity for someone looking to take on a full renovation project. With four total units and a layout that includes two 2 bedroom 1 bath units and two 3 bedroom 1 bath units, this structure gives plenty of room for a creative investor with vision. The location is minutes from the interstate, Downtown Mobile, Africa Town, Mardi Gras routes, and much more making it an appealing spot for future rental demand once restored. This property needs a full renovation and is priced to reflect the work needed. Investors looking to rebuild, reposition, or apply the BRRRR method will find a solid foundation to create long term value. This project offers attractive potential returns for a savvy buyer who is ready to bring the property back to life.

  18. 2026-01-12
    price $40,000 797-char remark
    Show marketing remark (797 chars)

    This investment property offers a strong value add opportunity for someone looking to take on a full renovation project. With four total units and a layout that includes two 2 bedroom 1 bath units and two 3 bedroom 1 bath units, this structure gives plenty of room for a creative investor with vision. The location is minutes from the interstate, Downtown Mobile, Africa Town, Mardi Gras routes, and much more making it an appealing spot for future rental demand once restored. This property needs a full renovation and is priced to reflect the work needed. Investors looking to rebuild, reposition, or apply the BRRRR method will find a solid foundation to create long term value. This project offers attractive potential returns for a savvy buyer who is ready to bring the property back to life.

  19. 2025-12-10
    listed $57,000 Active 797-char remark
    Show marketing remark (797 chars)

    This investment property offers a strong value add opportunity for someone looking to take on a full renovation project. With four total units and a layout that includes two 2 bedroom 1 bath units and two 3 bedroom 1 bath units, this structure gives plenty of room for a creative investor with vision. The location is minutes from the interstate, Downtown Mobile, Africa Town, Mardi Gras routes, and much more making it an appealing spot for future rental demand once restored. This property needs a full renovation and is priced to reflect the work needed. Investors looking to rebuild, reposition, or apply the BRRRR method will find a solid foundation to create long term value. This project offers attractive potential returns for a savvy buyer who is ready to bring the property back to life.

  20. 2024-07-14
    price $35,000
  21. 2024-06-13
    price $39,000
  22. 2024-02-23
    price $49,500
  23. 2023-05-01
    price $40,000
  24. 2023-03-08
    price $60,000
  25. 2023-02-21
    price $25,000

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 21 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
$16,576
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$1,326
− Management
−$1,326
− Depreciation
−$873
Taxable income
$10,771
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,585
After-tax cash flow
$8,022/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 · 1 photo

Poor 20/100 Extensive rehab

This abandoned property requires extensive repairs and landscaping to become move-in ready. A new roof and exterior repairs are critical to improve its value.

Repairs flagged

  • Major roof — Missing shingles, exposed structure
  • Major exterior — Overgrown vegetation, dilapidated roof

Value-add opportunities

  • Both landscaping and curb appeal — Improving the property's appearance would attract more interest
  • Both roof replacement — A new roof would significantly improve the property's value and safety
  • Both exterior repairs — Removing overgrown vegetation and repairing the exterior would enhance the property's curb appeal and safety

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Missing shingles, exposed structure Major $15,000–50,000
exterior · Overgrown vegetation, dilapidated roof Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both landscaping and curb appeal — Improving the property's appearance would attract more interest
  • Both roof replacement — A new roof would significantly improve the property's value and safety
  • Both exterior repairs — Removing overgrown vegetation and repairing the exterior would enhance the property's curb appeal and safety

ⓘ 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 — Prichard

Score
54/100
State rank
#472
US rank
#24080

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prichard, AL
City population
13,402
Population (ZIP)
9,692

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 Black (97%)
Race & ethnicity
Black 97% Hispanic / Latino 1% White 1%
Foreign-born
0%

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
▲ 0.37%
Current HPI
42.6203
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

+20.0% since first listed
9 events — show timeline
  • 2026-03-12 Price Changed $30,000 GCMLS AL
  • 2026-01-12 Price Changed $40,000 GCMLS AL
  • 2025-12-10 Listed $57,000 GCMLS AL
  • 2024-07-14 Price Changed $35,000 GCMLS AL
  • 2024-06-13 Price Changed $39,000 GCMLS AL
  • 2024-02-23 Price Changed $49,500 GCMLS AL
  • 2023-05-01 Price Changed $40,000 GCMLS AL
  • 2023-03-08 Price Changed $60,000 GCMLS AL
  • 2023-02-21 Price Changed $25,000 GCMLS AL

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…