CashFlowRE
Sign in Sign up
507 Yukers St
C Composite 55.53
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 +19.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.4/10.0
  • DSCR +6.2/10.0
  • 1% rule +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$149,999

507 Yukers St · Mobile, AL 36617
3 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 27 Days on market
Built 1969 3,994 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Modern construction with stylish curb appeal and thoughtful design throughout. This beautifully crafted home features a striking dark exterior with crisp white trim, covered front porch, and clean contemporary lines. The open-concept layout offers comfortable living with abundant natural light, energy-efficient features, and low-maintenance finishes. Convenient driveway parking and a spacious yard provide plenty of outdoor potential. Perfect for first-time buyers, downsizing, or investment opportunities. Come see why this home feels just right—schedule your showing today! Must contact selling agent for appointments. Buyer to verify all information deemed important during the due dilig

Key facts

  • Covered front porch
  • Spacious yard
  • Driveway parking

Tags

COVERED FRONT PORCHOPEN-CONCEPT LAYOUTENERGY-EFFICIENT FEATURESLOW-MAINTENANCE FINISHESDRIVEWAY PARKINGSPACIOUS YARD

Property features AI

Exterior

  • Parking: Driveway; Parking for 2 vehicles
  • Utilities: Electricity available (110 volts); Public sewer
  • Home design: Single Family Residence; Residential property; View available
  • Construction: Built in 1969; Other construction materials; Shingle roof; Slab foundation
  • Exterior features: No notable exterior features listed; No fencing; No pool or spa

Interior

  • Kitchen: White cabinets; Stone counters; Dishwasher; Electric oven; Microwave
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air; Ceiling fan(s)
  • Interior features: Other; Open floorplan
  • Laundry & utility: Electric water heater

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $172 ($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 $133k (11.5% below list).
  • Recommended offer: $133k (11.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#20 in AL, #4,262 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • 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.
  • Zoned schools: Florence Howard Elementary School (math 2% / reading 22%, grade F, #536 of 627 statewide, top 88%, 488 students, 94% FRL); John L Leflore Magnet School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 618 students, 84% FRL) — zoned schools average 89% FRL vs 67% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 7% at this address vs 27% district-wide (-20 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: 40 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.8% 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 (4.8% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 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.
  • Current owner paid $54k; list at $150k implies a 178% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $132,728 (11.5% below list)

Questions for the listing agent

  1. Built in 1969 — 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 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?
  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
0.88%
Cap rate
7.67%
Cash-on-cash
4.91%
DSCR
1.22
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$95,256
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
511 Yukers St 0.02mi 3/2.0 1,176 (0%) 7mo $150,000 $128 89
508 Avondale Ct 0.20mi 3/1.5 1,165 (-1%) 22mo $94,250 $81 69
315 Oak Dr 0.31mi 3/1.5 1,140 (-3%) 13mo $65,000 $57 68
2007 Carstens Ct 0.29mi 3/1.5 1,206 (+3%) 19mo $95,150 $79 64
284 Magnolia Dr 0.42mi 3/2.0 1,263 (+7%) 6mo $190,000 $150 58
2024 Mott Dr W 0.55mi 2/1.0 (-1) 1,070 (-9%) 0mo $38,500 $36 54
1863 St Stephens Ct 0.56mi 3/2.0 1,157 (-2%) 17mo $80,000 $69 53
400 Short St Charles Ave 0.43mi 4/1.0 (+1) 1,320 (+12%) 4mo $31,000 $23 51
1869 S Mott Dr 0.56mi 3/1.0 1,076 (-8%) 13mo $95,000 $88 48
1851 Seale St 0.63mi 4/1.0 (+1) 1,222 (+4%) 22mo $122,500 $100 41
1854 St Stephens Ct 0.51mi 4/2.0 (+1) 1,350 (+15%) 14mo $148,000 $110 31

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

Projected returns pro-forma

4.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.5%
Equity multiple
2.04×
Total profit
$43,541
Equity at exit
$82,977
10-year hold
IRR
16.9%
Equity multiple
3.93×
Total profit
$122,959
Equity at exit
$141,560

Cash invested: $42,000 (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 36617

Home prices YoY
3.9%
Active inventory
40
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,327 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$28 /mo · $330/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$172

Break-even live

Break-even rent $1,110
Max offer price $149,999
Occupancy floor 82%

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
$37,500
Closing costs
$4,500
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
510 Schwartz St Mobile, AL 3.0 2.0 1288 $1,400 $1.09 13d 1 0.76mi
402 Havens St Mobile, AL 4.0 2.0 960 $1,350 $1.41 13d 1 1.08mi
423 Devon Dr Mobile, AL 3.0 1.0 1220 $950 $0.78 43d 1 1.21mi
305 Indian Creek Dr E Unit 1043809P Mobile, AL 3.0 2.5 1496 $3,985 $2.66 13d 1 1.27mi
519 Bay Bridge Rd Unit B Prichard, AL 2.0 1.0 1000 $925 $0.93 43d 1 1.39mi
38 Flock Ave Mobile, AL 2.0 1.0 849 $795 $0.94 43d 1 1.46mi
186 Stanton Rd Mobile, AL 1.0–3.0 1.0–2.5 1263 $2,450 $1.94 43d 1 1.48mi

Listing history 25 events

  1. 2026-06-18
    days on market $149,999 Active 27 DOM
  2. 2026-06-17
    days on market $149,999 Active 26 DOM
  3. 2026-06-16
    days on market $149,999 Active 25 DOM
  4. 2026-06-15
    days on market $149,999 Active 24 DOM
  5. 2026-06-14
    days on market $149,999 Active 22 DOM
  6. 2026-06-13
    days on market $149,999 Active 21 DOM
  7. 2026-06-10
    days on market $149,999 Active 19 DOM
  8. 2026-06-09
    days on market $149,999 Active 18 DOM
  9. 2026-06-08
    days on market $149,999 Active 17 DOM
  10. 2026-06-07
    days on market $149,999 Active 16 DOM
  11. 2026-06-05
    days on market $149,999 Active 13 DOM
  12. 2026-06-03
    days on market $149,999 Active 12 DOM
  13. 2026-06-02
    days on market $149,999 Active 11 DOM
  14. 2026-06-01
    days on market $149,999 Active 10 DOM
  15. 2026-05-31
    days on market $149,999 Active 9 DOM
  16. 2026-05-30
    days on market $149,999 Active 8 DOM
  17. 2026-05-22
    status Active
  18. 2026-05-21
    historical
  19. 2026-05-21
    listed $149,999 Active
  20. 2026-03-04
    price $139,900
  21. 2026-01-12
    price $145,000
  22. 2025-10-24
    price $149,900
  23. 2025-05-01
    soldstatus $54,000
  24. 2025-04-30
    soldstatus $54,000
  25. 2022-09-30
    soldstatus $120,000

ⓘ 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
$330 · $28/mo
Projected year-2 tax
$615 · $51/mo
Expected delta
+$285/yr (+$24/mo · 86.2%)

ⓘ 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 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 · 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
$15,927
− Mortgage interest
−$8,402
− Property taxes
−$330
− Insurance
−$750
− Repairs & maintenance
−$1,274
− Management
−$1,274
− Depreciation
−$4,364
Taxable loss
−$467
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$112
After-tax cash flow
$2,175/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
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 — Mobile

Score
75/100
State rank
#20
US rank
#4262

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobile, AL
City population
205,729
Population (ZIP)
11,952

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% White 2%
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
▲ 4.78%
Current HPI
128.8377
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

+25.0% since first listed
9 events — show timeline
  • 2026-05-22 Relisted GCMLS AL
  • 2026-05-21 Delisted GCMLS AL
  • 2026-05-21 Listed $149,999 GCMLS AL
  • 2026-03-04 Price Changed $139,900 GCMLS AL
  • 2026-01-12 Price Changed $145,000 GCMLS AL
  • 2025-10-24 Price Changed $149,900 GCMLS AL
  • 2025-05-01 Sold (Public Records) $54,000 Public Records
  • 2025-04-30 Sold (Public Records) $54,000 Public Records
  • 2022-09-30 Sold (Public Records) $120,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $330 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…