CashFlowRE
Sign in Sign up
No image
C+ Composite 63.68
Why this score? — see what drove the C+ 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 +7.7/10.0
  • ARV discount +7.5/15.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0
  • Appreciation +0.0/10.0

$75,000

711 W 14th St · Anniston, AL 36201
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 1354 Days on market
Built 1950 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great investment properties with 4 houses and 4 unit apartment building in back. Need a little tender loving care and you are on your way to monthly income. Close elementary school, library, and community center and downtown shopping and eating. Sold "AS IS - WHERE IS" The sale must be court Approved

Key facts

  • 0.23 acre lot
  • Built 1950
  • Listed 1354 days

Property features AI

Finance

  • Other: Lot size about 0.23 acres; Subdivision: BURNS J J
  • Financial info: Down payment assistance available
  • HOA & community: Garbage fee charged yearly

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Connected sewer; Internet service availability: unknown
  • Home design: Single-story layout (rooms listed at level 1); Existing construction; Siding (other)
  • Construction: Slab foundation
  • Exterior features: No pool, patio, decks, or garden/patio; Not waterfront; Flood plain: not in flood plain

Interior

  • Kitchen: Tile countertops; Eating area
  • Bedrooms: Bedroom on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom (tub/shower combo) on main level
  • Heating & cooling: No heating; No air conditioning
  • Interior features: Carpet and vinyl flooring; Eating area in the kitchen; One wood-burning masonry fireplace (located in a bedroom); Ceilings: other (see remarks)

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/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($956 rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% vs local median 5.1% in Anniston — 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 58/100 on livability (#348 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Anniston City (urban): math 2% / reading 12% proficiency, ranked #128 of 129 in AL (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 87% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Cobb Preparatory Academy (282 students, 52% FRL); Anniston High School (math 2% / reading 12%, grade F, #265 of 305 statewide, top 89%, 466 students, 86% FRL) — zoned schools average 69% FRL vs 87% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 73 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 135 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Calhoun County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 1354 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask is 15% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 1354 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.27%
Cap rate
11.37%
Cash-on-cash
18.14%
DSCR
1.81
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$4,200
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1216 Pine Grove Rd 0.53mi 2/1.0 935 (+11%) 1mo $5,000 $5 56

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.7%
Equity multiple
1.38×
Total profit
$8,027
Equity at exit
$11,183
10-year hold
IRR
18.8%
Equity multiple
2.57×
Total profit
$32,877
Equity at exit
$6,485

Cash invested: $21,000 (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 36201

Active inventory
73
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$956 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$13 /mo · $156/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$201
Net cashflow
$317

Break-even live

Break-even rent $554
Max offer price $75,000
Occupancy floor 62%

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
$18,750
Closing costs
$2,250
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2117 Moore Ave Unit NA Anniston, AL 2.0 1.0 1102 $1,385 $1.26 43d 1 0.73mi
1130 Christine Ave Apt 16 Anniston, AL 1.0 1.0 700 $625 $0.89 43d 1 0.90mi
1605 W 21st St Anniston, AL 3.0 1.0 970 $950 $0.98 43d 1 0.94mi
1414 Marguerite Ave Unit 7 Anniston, AL 2.0 1.0 1000 $750 $0.75 43d 1 1.22mi

Listing history 8 events

  1. 2026-04-15
    status Pending
  2. 2025-07-18
    status Active
  3. 2025-07-09
    historical
  4. 2025-05-20
    price $75,000
  5. 2024-07-16
    status Active
  6. 2024-07-08
    historical
  7. 2023-07-08
    price $49,000
  8. 2022-07-14
    listed $65,000 Active

ⓘ 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
$156 · $13/mo
Projected year-2 tax
$308 · $26/mo
Expected delta
+$152/yr (+$13/mo · 97.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$11,467
− Mortgage interest
−$4,201
− Property taxes
−$156
− Insurance
−$375
− Repairs & maintenance
−$917
− Management
−$917
− Depreciation
−$2,182
Taxable income
$2,719
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$653
After-tax cash flow
$3,156/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
Anniston City
NCES district ID
0100090
Math proficiency
2% ▼ -20.00%
Reading proficiency
12% ▼ -15.00%
Median HH income
$31,824
Composite
5.36/100
National rank
#10030
State rank
#128 of 129 in AL

Livability — Anniston

Score
58/100
State rank
#348
US rank
#20680

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anniston, AL
City population
19,220
Population (ZIP)
17,406

Population outlook (Calhoun County) Hauer SSP2

Today (2025)
109,765 people
By 2030
105,708 · -3.7%
By 2040
96,192 · -12.4%
By 2050
86,413 · -21.3%
By 2075
63,467 · -42.2%
By 2100
44,704 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 47% Black 46% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Slovak 1% Scandinavian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Calhoun

2024 margin
Solid R (+44.8) · D 27.2% · R 71.9%
2008→2024 swing
-12.2pp toward R · 2008: -32.5pp · 2024: -44.8pp
All cycles
2024: R+44.8 2020: R+39.0 2016: R+41.4 2012: R+31.9 2008: R+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.92%
Current HPI
59.1512
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

+15.4% since first listed
8 events — show timeline
  • 2026-04-15 Pending Greater Alabama MLS
  • 2025-07-18 Relisted Greater Alabama MLS
  • 2025-07-09 Delisted Greater Alabama MLS
  • 2025-05-20 Price Changed $75,000 Greater Alabama MLS
  • 2024-07-16 Relisted Greater Alabama MLS
  • 2024-07-08 Delisted Greater Alabama MLS
  • 2023-07-08 Price Changed $49,000 Greater Alabama MLS
  • 2022-07-14 Listed $65,000 Greater Alabama MLS

Property tax history

+2.9%/yr

Latest (2025): $156 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…