CashFlowRE
Sign in Sign up
1907 7th St SE
B- Composite 65.68
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 +26.1/30.0
  • ARV discount +12.7/15.0
  • DSCR +8.8/10.0
  • 1% rule +5.7/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

1907 7th St SE · Decatur, AL 35601
3 bd · 2.0 ba · 748 sqft · SingleFamily public records · 23 Days on market
Built 1950 8,000 sqft lot Est $124k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Add your exterior touches to this affordable 3 bed, 2 bath home. The inside was rehabbed at some point in the recent past with modern paint, updated flooring, and light/plumbing fixtures. This one has the makings of a good rental investment or personal residence, take a look today!

Key facts

  • 8,000 sq ft lot
  • Built 1950
  • Listed 22 days

Property features AI

Finance

  • Other: Directions available: 6th Avenue, turn east onto 8th St, left onto 19th Avenue, right at 7th St — house on right
  • HOA & community: No homeowners association; Subdivision: Enolam Oaks

Exterior

  • Parking: Concrete driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-story home; Built in 1950; Residential property
  • Construction: No fireplaces
  • Exterior features: Public water; Public sewer; Lot approximately 64 x 125

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central cooling
  • Interior features: 6 total rooms; Crawl space basement

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 3-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.0% in Decatur — 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 72/100 on livability (#28 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, crime F, amenities F.
  • Decatur City (urban): math 22% / reading 40% proficiency, ranked #66 of 129 in AL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Oak Park Elementary School (math 8% / reading 32%, grade F, #457 of 627 statewide, top 74%, 503 students, 84% FRL); Decatur Middle School (math 17% / reading 36%, grade F, #150 of 257 statewide, top 60%, 815 students, 77% FRL); Decatur High School (math 27% / reading 27%, grade F, #90 of 305 statewide, top 35%, 1,040 students, 67% FRL) — zoned schools average 76% FRL vs 57% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.7%/yr); 223 active listings in the ZIP; 231 units permitted in Morgan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Morgan County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y ago 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.
  • Current owner paid $46k; list at $110k implies a 142% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,251 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.07%
Cap rate
9.31%
Cash-on-cash
10.78%
DSCR
1.48
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$124,168
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1203 20th Ave SE 0.18mi 2/1.0 (-1) 724 (-3%) 1mo $119,900 $166 77
1216 20th Ave SE 0.24mi 2/1.0 (-1) 750 (+0%) 4mo $90,000 $120 76
1209 Seton Ave SE 0.23mi 2/1.0 (-1) 720 (-4%) 0mo $100,000 $139 74
1207 Seton Ave SE 0.22mi 2/1.0 (-1) 720 (-4%) 8mo $125,000 $174 68
1202 Broadus Ave 0.16mi 2/1.0 (-1) 836 (+12%) 6mo $128,000 $153 59
1605 Jackson St SE 0.70mi 2/1.0 (-1) 792 (+6%) 8mo $139,900 $177 42
1800 Wadsworth St SE 0.55mi 2/1.0 (-1) 839 (+12%) 20mo $150,000 $179 28

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

Projected returns pro-forma

-3.0% appreciation · 4.67% rent growth · sell at horizon

5-year hold
IRR
-2.1%
Equity multiple
0.92×
Total profit
$-2,425
Equity at exit
$16,386
10-year hold
IRR
9.3%
Equity multiple
1.77×
Total profit
$23,652
Equity at exit
$9,502

Cash invested: $30,772 (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 35601

Home prices YoY
-26.5%
Rents YoY
4.7%
Active inventory
223
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,181 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$34 /mo · $413/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$210

Break-even live

Break-even rent $915
Max offer price $109,900
Occupancy floor 77%

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
$27,475
Closing costs
$3,297
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 33 events

  1. 2026-06-19
    days on market $109,900 Active 23 DOM
  2. 2026-06-18
    days on market $109,900 Active 22 DOM
  3. 2026-06-17
    days on market $109,900 Active 21 DOM
  4. 2026-06-16
    days on market $109,900 Active 20 DOM
  5. 2026-06-15
    days on market $109,900 Active 19 DOM
  6. 2026-06-14
    days on market $109,900 Active 17 DOM
  7. 2026-06-13
    days on market $109,900 Active 16 DOM
  8. 2026-06-10
    days on market $109,900 Active 14 DOM
  9. 2026-06-09
    days on market $109,900 Active 13 DOM
  10. 2026-06-08
    days on market $109,900 Active 12 DOM
  11. 2026-06-07
    days on market $109,900 Active 11 DOM
  12. 2026-06-05
    days on market $109,900 Active 8 DOM
  13. 2026-06-03
    days on market $109,900 Active 7 DOM
  14. 2026-06-02
    days on market $109,900 Active 6 DOM
  15. 2026-06-01
    days on market $109,900 Active 5 DOM
  16. 2026-05-31
    days on market $109,900 Active 4 DOM
  17. 2026-05-30
    days on market $109,900 Active 3 DOM
  18. 2026-05-27
    listed $109,900 Active
  19. 2026-04-18
    historical $1,345
  20. 2026-02-09
    listed $1,345
  21. 2025-09-25
    historical $1,400
  22. 2025-09-22
    listed $149,900 Active
  23. 2025-05-09
    listed $1,400
  24. 2025-05-09
    historical $1,400
  25. 2025-05-01
    price $1,400
  26. 2025-04-03
    price $1,425
  27. 2025-02-27
    listed $1,445
  28. 2024-02-07
    historical $1,295
  29. 2023-11-23
    listed $1,295
  30. 2018-11-26
    soldstatus $45,500
  31. 2018-06-22
    soldstatus $28,000
  32. 2008-07-23
    soldstatus $6,500
  33. 2000-04-10
    soldstatus $26,500

ⓘ 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
$413 · $34/mo
Projected year-2 tax
$451 · $38/mo
Expected delta
+$37/yr (+$3/mo · 9.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 96% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$14,171
− Mortgage interest
−$6,156
− Property taxes
−$413
− Insurance
−$1,347
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$3,197
Taxable income
$791
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$190
After-tax cash flow
$2,330/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
Decatur City
NCES district ID
0101170
Math proficiency
22% ▼ -27.00%
Reading proficiency
40% ▼ -1.00%
Median HH income
$42,170
Composite
26.21/100
National rank
#7261
State rank
#66 of 129 in AL

Livability — Decatur

Score
72/100
State rank
#28
US rank
#5989

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Decatur, AL
County
Morgan County · 67,628 people
City population
67,628
Metro
Decatur, AL
Population (ZIP)
35,449
Household income
$51,429
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1386.0

Population outlook (Morgan County) Hauer SSP2

Today (2025)
118,775 people
By 2030
116,979 · -1.5%
By 2040
111,800 · -5.9%
By 2050
105,181 · -11.4%
By 2075
87,736 · -26.1%
By 2100
67,624 · -43.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 47% Hispanic / Latino 24% Black 24% Two or more races 10% Native American 2%
Hispanic origin (detail)
Mexican 15% Puerto Rican 2%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
10% · Canada
Languages at home
81% English-only · Spanish 18%

Political lean MEDSL · Morgan

2024 margin
Solid R (+52.6) · D 23.2% · R 75.8%
2008→2024 swing
-8.8pp toward R · 2008: -43.8pp · 2024: -52.6pp
All cycles
2024: R+52.6 2020: R+49.2 2016: R+52.4 2012: R+44.5 2008: R+43.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.26%
Current HPI
247.8437
Rent YoY
▲ 4.67%
Metro
Decatur, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+314.7% since first listed
16 events — show timeline
  • 2026-05-27 Listed $109,900 VMLS
  • 2026-04-18 Rental Removed $1,345 APPFOLIO
  • 2026-02-09 Listed for Rent $1,345 APPFOLIO
  • 2025-09-25 Rental Removed $1,400 VMLS
  • 2025-09-22 Listed $149,900 VMLS
  • 2025-05-09 Listed for Rent $1,400 VMLS
  • 2025-05-09 Rental Removed $1,400 APPFOLIO
  • 2025-05-01 Price Changed $1,400 APPFOLIO
  • 2025-04-03 Price Changed $1,425 APPFOLIO
  • 2025-02-27 Listed for Rent $1,445 APPFOLIO
  • 2024-02-07 Rental Removed $1,295 APPFOLIO
  • 2023-11-23 Listed for Rent $1,295 APPFOLIO
  • 2018-11-26 Sold (Public Records) $45,500 Public Records
  • 2018-06-22 Sold (Public Records) $28,000 Public Records
  • 2008-07-23 Sold (Public Records) $6,500 Public Records
  • 2000-04-10 Sold (Public Records) $26,500 Public Records

Property tax history

+1.2%/yr

Latest (2025): $413 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…