321 New Ft. Browder Rd · Eufaula, AL 36027

$95,000

3 bd · 1.5 ba · 1,809 sqft · SingleFamily · 134 Days on market

Built 1973 Fair condition 0.27 ac lot $53/sqft · 43% below area Est $167k · 43% under

---

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 +27.9/30.0
• ARV discount +15.0/15.0
• DSCR +9.9/10.0
• 1% rule +7.6/10.0
• Livability +2.6/5.0
• Rent growth +2.5/5.0
• Condition / age +2.2/5.0
• Schools +1.7/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Charming 3-bedroom, 1.5-bath brick home offering comfortable living in a convenient location. The property currently has a tenant in place, making it a great opportunity for investors seeking immediate rental income.

Key facts

• 0.27 acre lot
• Built 1973
• Listed 133 days

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $95k. Condition is rated fair.

Deal economics

• At list price, monthly cash flow is $291 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $95k).
• Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
• Cap rate 10.0% vs local median 2.7% in Eufaula — 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 51/100 on livability (#508 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: crime F, amenities F, commute F.
• Eufaula City (rural): math 10% / reading 38% proficiency, ranked #100 of 129 in AL (top 78%) — 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: Eufaula Primary School (661 students, 59% FRL); Moorer Middle School (math 6% / reading 25%, grade F, #204 of 257 statewide, top 80%, 538 students, 64% FRL); Eufaula High School (math 12% / reading 17%, grade F, #220 of 305 statewide, top 77%, 717 students, 58% FRL) — zoned schools at 60% FRL track the district average.
• Market conditions: 238 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 34 units permitted in Barbour County in 2024 (0 in 5+ unit buildings).
• This rent runs 32% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Barbour County population projected at -23% 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 $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• It's been on market 134 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

1. It's been on market 134 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 1973 — 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 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?
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. 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.
9. 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.
10. 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: 1.26% ✓
• Cap rate: 9.97%
• Cash-on-cash: 13.15%
• DSCR: 1.59
• GRM: 6.6

CMA / ARV

• ARV (median comp): $167,246
• List price: $95,000
• Delta: -43.20%
• Verdict: UNDERPRICED
• Comps: 13 within 1.0 mi

Show comp detail 6 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
512 Holly Dr	0.75mi	3/1.5	1,800 (-0%)	6mo	$119,000	$66	59
323 Azalea Dr	0.67mi	3/2.0	1,804 (-0%)	17mo	$195,000	$108	52
104 Bullock Cir	0.90mi	3/2.0	1,706 (-6%)	2mo	$214,900	$126	52
528 Cherry St	0.74mi	4/2.0 (+1)	1,686 (-7%)	0mo	$118,000	$70	47
540 Holly Dr	0.66mi	3/2.0	1,941 (+7%)	12mo	$164,500	$85	44
103 Broadview Dr	0.84mi	3/3.0	1,509 (-17%)	0mo	$225,000	$149	34

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: 3.1%
• Equity multiple: 1.12×
• Total profit: $3,188
• Equity at exit: $14,165

10-year hold

• IRR: 12.7%
• Equity multiple: 2.01×
• Total profit: $26,754
• Equity at exit: $8,214

Cash invested: $26,600 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 4 active · 4 under contract
• Months of supply: 8.0 mo (12%/mo absorbed)
• Median asking: $147,500 ($85/sqft)
• Median days on market: 53 d
• This list price: lowest-priced of the active set
• ARV vs active asking: +9.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 36027

• Home prices YoY: -27.1%
• Active inventory: 238
• Price-to-rent: 6.6×

Monthly cashflow live

• Estimated rent: $1,200 medium
• Mortgage (P&I): −$498
• Tax est. 1.5%: −$119 /mo · $1,425/yr
• Insurance: −$40
• HOA: −$0
• Vacancy / Maint / Mgmt: −$252
• Net cashflow: $291

Break-even live

Break-even rent $831

Max offer price $95,000

Occupancy floor 71%

Sensitivity live

Price	-10% $357	-5% $324	+0% $291	+5% $259	+10% $226
Rent	-10% $197	-5% $244	+0% $291	+5% $339	+10% $386
Rate	-1.0pp $339	-0.5pp $316	base $291	+0.5pp $267	+1.0pp $242

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: $23,750
• Closing costs: $2,850
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
416 W Washington St Eufaula, AL	3.0	2.0	1452	$1,200	$0.83	70d	1	1.28mi

Listing history 50 events

1. 2026-08-08
   days on market $95,000 Active 134 DOM
2. 2026-08-07
   days on market $95,000 Active 133 DOM
3. 2026-08-06
   days on market $95,000 Active 132 DOM
4. 2026-08-05
   days on market $95,000 Active 131 DOM
5. 2026-08-04
   days on market $95,000 Active 130 DOM
6. 2026-08-03
   days on market $95,000 Active 129 DOM
7. 2026-07-31
   days on market $95,000 Active 126 DOM
8. 2026-07-30
   days on market $95,000 Active 125 DOM
9. 2026-07-29
   days on market $95,000 Active 124 DOM
10. 2026-07-27
    days on market $95,000 Active 122 DOM
11. 2026-07-25
    days on market $95,000 Active 120 DOM
12. 2026-07-24
    days on market $95,000 Active 119 DOM
13. 2026-07-23
    days on market $95,000 Active 118 DOM
14. 2026-07-22
    days on market $95,000 Active 117 DOM
15. 2026-07-21
    days on market $95,000 Active 116 DOM
16. 2026-07-18
    days on market $95,000 Active 113 DOM
17. 2026-07-16
    days on market $95,000 Active 111 DOM
18. 2026-07-15
    days on market $95,000 Active 110 DOM
19. 2026-07-14
    days on market $95,000 Active 109 DOM
20. 2026-07-13
    days on market $95,000 Active 108 DOM
21. 2026-07-12
    days on market $95,000 Active 107 DOM
22. 2026-07-12
    days on market $95,000 Active 106 DOM
23. 2026-07-11
    days on market $95,000 Active 105 DOM
24. 2026-07-09
    days on market $95,000 Active 104 DOM
25. 2026-07-09
    days on market $95,000 Active 103 DOM
26. 2026-07-07
    days on market $95,000 Active 102 DOM
27. 2026-07-06
    days on market $95,000 Active 101 DOM
28. 2026-07-05
    days on market $95,000 Active 100 DOM
29. 2026-07-04
    days on market $95,000 Active 99 DOM
30. 2026-07-03
    days on market $95,000 Active 98 DOM
31. 2026-07-02
    days on market $95,000 Active 97 DOM
32. 2026-07-01
    days on market $95,000 Active 96 DOM
33. 2026-06-30
    days on market $95,000 Active 95 DOM
34. 2026-06-29
    days on market $95,000 Active 94 DOM
35. 2026-06-28
    days on market $95,000 Active 93 DOM
36. 2026-06-27
    days on market $95,000 Active 92 DOM
37. 2026-06-26
    days on market $95,000 Active 90 DOM
38. 2026-06-22
    days on market $95,000 Active 87 DOM
39. 2026-06-21
    days on market $95,000 Active 86 DOM
40. 2026-06-19
    days on market $95,000 Active 84 DOM
41. 2026-06-18
    days on market $95,000 Active 83 DOM
42. 2026-06-17
    days on market $95,000 Active 82 DOM
43. 2026-06-16
    days on market $95,000 Active 81 DOM
44. 2026-06-15
    days on market $95,000 Active 80 DOM
45. 2026-06-14
    days on market $95,000 Active 78 DOM
46. 2026-06-12
    days on market $95,000 Active 77 DOM
47. 2026-06-09
    days on market $95,000 Active 74 DOM
48. 2026-06-08
    days on market $95,000 Active 73 DOM
49. 2026-06-07
    days on market $95,000 Active 72 DOM
50. 2026-06-07
    days on market $95,000 Active 71 DOM

ⓘ 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 3/10 Moderate
• 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,400
• − Mortgage interest: −$5,321
• − Property taxes: −$1,425
• − Insurance: −$475
• − Repairs & maintenance: −$1,152
• − Management: −$1,152
• − Depreciation: −$2,764
• Taxable income: $2,111
• Est. tax owed @ 24.0%: −$507
• After-tax cash flow: $2,991/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

Fair 45/100 Moderate rehab Est. rehab $45,225–$81,405 screening

This 3-bedroom, 1.5-bath home requires moderate renovations, including painting and roof replacement, to improve its condition and value.

Repairs flagged

• Major roof — Signs of aging
• Major exterior — Weathered brick
• Major interior walls/paint — Needs repainting

Value-add opportunities

• Both paint exterior — Enhances curb appeal and value ↑
• Both paint interior walls — Improves interior appearance and value ↑
• Both replace roof — Essential for structural integrity and value ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 16/100

Zoned Schools

Elementary Eufaula Elementary School F AL #467/627 Nat'l #33,738/41,679 Middle Moorer Middle School F AL #204/257 Nat'l #12,557/14,009 High Eufaula High School F AL #220/305 Nat'l #15,534/17,239

Schools (NCES district)

• District: Eufaula City
• NCES district ID: 0101410
• Math proficiency: 10% ▼ -13.00%
• Reading proficiency: 38% ▲ 4.00%
• Median HH income: $34,467
• Composite: 19.63/100
• National rank: #8743
• State rank: #100 of 129 in AL

D Composite livability gradescore 51/100

Livability — Eufaula

• Score: 51/100
• State rank: #508
• US rank: #25138

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Eufaula, AL
• County: Barbour · 24,533 people
• Population (ZIP): 14,981
• Household income: $45,544
• Rent vs Own: 34.0% rent · 66.0% own
• Severe rent burden: 5% of renters

---

Population outlook (Barbour County) Hauer SSP2

• Today (2025): 24,533 people
• By 2030: 23,439 · -4.5%
• By 2040: 21,129 · -13.9%
• By 2050: 18,982 · -22.6%
• By 2075: 14,114 · -42.5%
• By 2100: 9,180 · -62.6%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.59)
• Race & ethnicity: Black 46% White 43% Hispanic / Latino 7% Two or more races 3%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Slovak 1% Serbian 1% Italian 1%
• Foreign-born: 3% · Canada
• Languages at home: 91% English-only · Spanish 7%

---

Political lean MEDSL · Barbour

• 2024 margin: R (+14.7) · D 42.3% · R 57.0%
• 2008→2024 swing: -13.3pp toward R · 2008: -1.4pp · 2024: -14.7pp
• All cycles: 2024: R+14.7 2020: R+7.7 2016: R+5.6 2012: D+2.9 2008: R+1.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -56.42%
• Current HPI: 151.8238
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.94%
• F500 in state: 4

---

Industry mix (Fortune 500 HQ in AL)

Industry	F500 HQs	Revenue
▸Financial Services	1	$8B
▸Healthcare	1	$5B

Price history

1 event — show timeline

• 2026-03-27 Listed $95,000 EBOR