CashFlowRE
Sign in Sign up
1216 Joe Bruer
C- Composite 54.21
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 +17.9/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.6/10.0
  • ARV discount +4.9/15.0
  • 1% rule +4.8/10.0
  • Condition / age +3.8/5.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Schools +2.0/10.0

$175,000

1216 Joe Bruer · Level Plains, AL 36322
4 bd · 2.0 ba · 1,577 sqft · SingleFamily · 7 Days on market
Built 1965 Good condition 4.00 ac lot Est $166k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled on 4 acres in the heart of Level Plains, this 4-bedroom, 2 bath home offers the kind of space and potential that’s getting harder to find. Step inside to original hardwood floors and an open living, dining, and kitchen layout that feels welcoming and full of possibility. The all-weather room at the back of the home adds even more versatility—perfect for a sunroom, second living area, or peaceful retreat. Outside, you’ll find a solid block outbuilding with laundry and storage, giving you space to spread out and stay organized. With a little vision and love, this property could truly shine. Whether you're looking for a homestead, investment, or place to make your own—this one is worth a look.

Key facts

  • Laundry and storage
  • All weather room
  • 4 acre lot

Tags

ORIGINAL HARDWOOD FLOORSALL WEATHER ROOMSOLID BLOCK OUTBUILDINGLAUNDRY AND STORAGE

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 4-bed/2.0-bath single-family listed at $175k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $147 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (1.9% below list).
  • Recommended offer: $172k (1.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 55/100 on livability (#438 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety D, crime F, amenities F.
  • Daleville City (town): math 9% / reading 37% proficiency, ranked #97 of 129 in AL (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Daleville Middle School (math 7% / reading 39%, grade F, #176 of 257 statewide, top 70%, 361 students, 72% FRL); Daleville High School (math 2% / reading 22%, grade F, #238 of 305 statewide, top 79%, 294 students, 60% FRL) — zoned schools at 66% FRL track the district average.
  • Market conditions: 41 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 38 units permitted in Dale County in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Dale County population projected at -20% 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 $49k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% 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 $171,633 (1.9% below list)

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.98%
Cap rate
7.30%
Cash-on-cash
3.59%
DSCR
1.16
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$165,585
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1216 Joe Bruer 0.00mi 4/2.0 1,577 (0%) 0mo $165,000 $105 100

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

Projected returns pro-forma

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

5-year hold
IRR
26.9%
Equity multiple
3.14×
Total profit
$104,667
Equity at exit
$157,654
10-year hold
IRR
23.5%
Equity multiple
7.14×
Total profit
$300,941
Equity at exit
$339,987

Cash invested: $49,000 (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 36322

Home prices YoY
31.4%
Active inventory
41
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,716 medium interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$147

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 86%

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
$43,750
Closing costs
$5,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
469 Madison Ave Enterprise, AL 4.0 3.0 2130 $2,500 $1.17 43d 1 1.25mi

Listing history 4 events

  1. 2026-05-05
    status Pending 731-char remark
    Show marketing remark (731 chars)

    Nestled on 4 acres in the heart of Level Plains, this 4-bedroom, 2 bath home offers the kind of space and potential that’s getting harder to find. Step inside to original hardwood floors and an open living, dining, and kitchen layout that feels welcoming and full of possibility. The all-weather room at the back of the home adds even more versatility—perfect for a sunroom, second living area, or peaceful retreat. Outside, you’ll find a solid block outbuilding with laundry and storage, giving you space to spread out and stay organized. With a little vision and love, this property could truly shine. Whether you're looking for a homestead, investment, or place to make your own—this one is worth a look.

  2. 2026-04-16
    status Pending
  3. 2026-04-09
    listed $175,000 Active
  4. 2026-04-08
    listed $175,000 Active 731-char remark
    Show marketing remark (731 chars)

    Nestled on 4 acres in the heart of Level Plains, this 4-bedroom, 2 bath home offers the kind of space and potential that’s getting harder to find. Step inside to original hardwood floors and an open living, dining, and kitchen layout that feels welcoming and full of possibility. The all-weather room at the back of the home adds even more versatility—perfect for a sunroom, second living area, or peaceful retreat. Outside, you’ll find a solid block outbuilding with laundry and storage, giving you space to spread out and stay organized. With a little vision and love, this property could truly shine. Whether you're looking for a homestead, investment, or place to make your own—this one is worth a look.

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,596
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,648
− Management
−$1,648
− Depreciation
−$5,091
Taxable loss
−$1,093
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$262
After-tax cash flow
$2,021/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 · 12 photos

Good 75/100 Cosmetic rehab

This 4-bedroom, 2-bath home offers a good condition with modern updates and a solid structure. It's ready for a fresh coat of paint and some minor maintenance to enhance its curb appeal and value.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace gutters — Improves drainage and property value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace gutters — Improves drainage and property value

ⓘ 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
Daleville City
NCES district ID
0101080
Math proficiency
9% ▼ -18.00%
Reading proficiency
37% ▲ 1.00%
Median HH income
$45,865
Composite
19.89/100
National rank
#8687
State rank
#97 of 129 in AL

Livability — Level Plains

Score
55/100
State rank
#438
US rank
#23383

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Level Plains, AL
County
Dale County · 7,959 people
Metro
Ozark, AL
Population (ZIP)
7,959
Household income
$47,276
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
115.0

Population outlook (Dale County) Hauer SSP2

Today (2025)
46,805 people
By 2030
45,176 · -3.5%
By 2040
41,523 · -11.3%
By 2050
37,575 · -19.7%
By 2075
28,931 · -38.2%
By 2100
22,172 · -52.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Black 23% Two or more races 9% Hispanic / Latino 7% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Lithuanian 3% Italian 2% Slovak 1%
Foreign-born
5% · South Korea, China, Canada
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% Korean 1%

Political lean MEDSL · Dale

2024 margin
Solid R (+52.3) · D 23.5% · R 75.8%
2008→2024 swing
-7.7pp toward R · 2008: -44.6pp · 2024: -52.3pp
All cycles
2024: R+52.3 2020: R+46.3 2016: R+50.4 2012: R+42.2 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 49.15%
Current HPI
205.6
Rent YoY
Metro
Ozark, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-05-05 Pending WBR
  • 2026-04-16 Pending SAMLS
  • 2026-04-09 Listed $175,000 SAMLS
  • 2026-04-08 Listed $175,000 WBR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…