CashFlowRE
Sign in Sign up
726 Travis St 🏷️ Likely Rental
D+ Composite 47.64
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.7/10.0
  • Appreciation +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$7,000

726 Travis St · Brewton, AL 36426
3 bd · 1.0 ba · 2,148 sqft · SingleFamily public records · 15 Days on market
Built 1950 10,018 sqft lot ↓ 30% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A good investment opportunity. No interior showings will be available. A hold Harmless must be signed to walk the property. Alabama redemption law may apply. Buyer to verify all information during due diligence Buyer to verify all information during due diligence.

Key facts

  • 0.23 acre lot
  • Parking
  • Built 1950

Property features AI

Finance

  • HOA & community: No community features; No transfer fees

Exterior

  • Parking: Attached parking (1 space)
  • Utilities: City of Brewton water; Public sewer; Electric service (standard)
  • Home design: Single-story; Resale property
  • Construction: Wood siding; Wood frame construction; Composition roof; Assessor-reported building area 1074
  • Exterior features: Less than 1 acre lot; No waterfront; Whole/Full ownership

Interior

  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has heating
  • Interior features: Ceiling fan(s); No fireplace

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $7,000 price doesn't fit this home's estimated sale value (~$186,876) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $7k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $7k).
  • Recommended offer: $7k (1.5% below list) — sets the bar for market timing.
  • Cap rate 197.4% vs local median 4.8% in Brewton — 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 63/100 on livability (#185 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: schools D+, crime F, amenities F.
  • Brewton City (town): math 34% / reading 56% proficiency, ranked #20 of 129 in AL (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 84 active listings in the ZIP; 18 units permitted in Escambia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $48 of loan paydown is wiped out by about $210 of value loss. Plan a longer hold.
  • Escambia County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $2k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($7k) 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $6,895 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
21.20%
Cap rate
197.45%
Cash-on-cash
682.70%
DSCR
31.38
GRM
0.4

CMA / ARV

ARV (on-the-fly)
$186,876
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1119 Kerlin Ave 0.09mi 4/2.0 (+1) 1,848 (-14%) 17mo $160,000 $87 50
1612 Brookwood Dr 0.66mi 3/2.0 1,960 (-9%) 4mo $230,000 $117 47
302 Pecan Dr 0.75mi 3/2.5 2,040 (-5%) 9mo $260,000 $127 43
1236 Kerlin Ave 0.24mi 3/2.5 2,451 (+14%) 23mo $54,000 $22 40
1710 Sowell Rd 0.58mi 4/3.0 (+1) 2,437 (+14%) 24mo $195,000 $80 18

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
Equity multiple
36.67×
Total profit
$69,913
Equity at exit
$1,044
10-year hold
IRR
Equity multiple
78.78×
Total profit
$152,442
Equity at exit
$605

Cash invested: $1,960 (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 36426

Home prices YoY
-1.1%
Active inventory
84
Price-to-rent
0.4×

Monthly cashflow live

Estimated rent
$1,484 medium interval (Pro) →
Mortgage (P&I)
$37
Tax from tax record
$18 /mo · $213/yr
Insurance
$3
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$1,115

Break-even live

Break-even rent $73
Max offer price $7,000
Occupancy floor 20%

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
$1,750
Closing costs
$210
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.

Listing history 5 events

  1. 2026-05-01
    status Pending
  2. 2026-04-15
    listed $7,000 Active
  3. 2026-03-03
    status Pending
  4. 2026-01-21
    price $8,950
  5. 2025-11-29
    listed $9,950 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
$213 · $18/mo
Projected year-2 tax
$213 · $18/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 8/10 Severe 7 d/yr ≥107°F today · 19 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
$17,809
− Mortgage interest
−$392
− Property taxes
−$213
− Insurance
−$35
− Repairs & maintenance
−$1,425
− Management
−$1,425
− Depreciation
−$204
Taxable income
$14,116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,388
After-tax cash flow
$9,993/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
Brewton City
NCES district ID
0100450
Math proficiency
34% ▼ -24.00%
Reading proficiency
56% ▼ -3.00%
Median HH income
$34,994
Composite
37.12/100
National rank
#4492
State rank
#20 of 129 in AL

Livability — Brewton

Score
63/100
State rank
#185
US rank
#15452

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brewton, AL
Population (ZIP)
16,049

Population outlook (Escambia County) Hauer SSP2

Today (2025)
36,683 people
By 2030
35,844 · -2.3%
By 2040
34,393 · -6.2%
By 2050
33,109 · -9.7%
By 2075
28,305 · -22.8%
By 2100
21,091 · -42.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 22% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
1% · Canada, Dominican Republic
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Escambia

2024 margin
Solid R (+46.4) · D 26.6% · R 72.9%
2008→2024 swing
-17.8pp toward R · 2008: -28.5pp · 2024: -46.4pp
All cycles
2024: R+46.4 2020: R+37.4 2016: R+36.7 2012: R+25.5 2008: R+28.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.44%
Current HPI
294.97
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

-29.6% since first listed
5 events — show timeline
  • 2026-05-01 Pending BCAR
  • 2026-04-15 Listed $7,000 BCAR
  • 2026-03-03 Pending BCAR
  • 2026-01-21 Price Changed $8,950 BCAR
  • 2025-11-29 Listed $9,950 BCAR

Property tax history

-2.8%/yr

Latest (2025): $213 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…