4 bd · 2.0 ba ·
2,038 sqft ·
Built 1977
· SingleFamily
· Pending
· 192 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,080/mo
Mortgage (P&I)
−$1,442
Tax + insurance
−$225
HOA
−$0
Vac / Maint / Mgmt
−$437
Net cashflow
$-24/mo
Annual
$-292/yr
Cap rate
6.19%
Cash-on-cash
-0.38%
DSCR
0.98
1% rule
0.76%
Cash to close
$77,000
Investor read
This is a 4-bed/2.0-bath single-family listed at $275k.
At list price, monthly cash flow is $-24 ($-292/yr) — negative.
To cash-flow at today's rent, offer at most $271k (1.6% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (24.4% below list).
It's been on market 192 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $208k (24.4% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
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: schools D-, 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.
Market conditions: Rents rising (+3.1%/yr); 144 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
6 sale attempts; this cycle's ask has dropped $50k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $135k; list at $275k implies a 104% gain — meaningful room to come down on a strong offer.
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.
Cap rate 6.2% vs local median 4.9% in Mobile — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
At $2,080/mo this rent would consume 50% of the median local household income ($50k/yr) (locally 1379% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 192 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
CashFlowRE · CFR-STJDH9FS2VDAPM
· Data 3 weeks agocashflowre.app · 2026-05-29