CashFlowRE
Sign in Sign up
167 County Road 162 Rd
B- Composite 65.24
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 +26.7/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Appreciation +6.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0

$80,000

167 County Road 162 Rd · Selma, AL 36767
4 bd · 1.0 ba · 1,116 sqft · SingleFamily public records · 10 Days on market
Built 1970 1.00 ac lot ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 1 acre lot
  • Parking
  • Built 1970

Property features AI

Exterior

  • Parking: Attached carport with 1 carport space
  • Utilities: Electricity available; Propane; Public water; Septic tank
  • Home design: Single-story; Brick construction
  • Construction: Built (year per public records); Slab foundation; Brick exterior
  • Exterior features: Outdoor storage; Mature trees; Located outside city limits

Interior

  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Space heater (heating present)
  • Interior features: Laminate flooring; 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 4-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($974 rent vs $80k).
  • Cap rate 9.5% vs local median 7.5% in Selma — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 56/100 on livability (#407 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
  • Dallas County (rural): math 2% / reading 22% proficiency, ranked #115 of 129 in AL (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 17 active listings in the ZIP; 7 units permitted in Dallas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($553 loan paydown + $2k appreciation (1.9% local appreciation)).
  • Dallas County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 10 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, 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 $80,000

Questions for the listing agent

  1. Built in 1970 — 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
1.22%
Cap rate
9.54%
Cash-on-cash
11.59%
DSCR
1.52
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.95% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.8%
Equity multiple
1.85×
Total profit
$19,071
Equity at exit
$31,337
10-year hold
IRR
18.3%
Equity multiple
3.42×
Total profit
$54,277
Equity at exit
$44,960

Cash invested: $22,400 (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 36767

Home prices YoY
2.2%
Active inventory
17
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$974 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$216

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 73%

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
$20,000
Closing costs
$2,400
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 7 events

  1. 2026-06-19
    days on market $80,000 Active 10 DOM
  2. 2026-06-18
    days on market $80,000 Active 9 DOM
  3. 2026-06-17
    days on market $80,000 Active 8 DOM
  4. 2026-06-16
    days on market $80,000 Active 7 DOM
  5. 2026-06-15
    days on market $80,000 Active 6 DOM
  6. 2026-06-14
    days on market $80,000 Active 4 DOM
  7. 2026-06-12
    listed $80,000 Active 3 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,683
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$935
− Management
−$935
− Depreciation
−$2,327
Taxable income
$1,405
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$337
After-tax cash flow
$2,258/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
Dallas County
NCES district ID
0101110
Math proficiency
2% ▼ -28.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$32,660
Composite
9.54/100
National rank
#9847
State rank
#115 of 129 in AL

Livability — Selma

Score
56/100
State rank
#407
US rank
#22550

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

Population (ZIP)
1,474

Population outlook (Dallas County) Hauer SSP2

Today (2025)
35,464 people
By 2030
32,631 · -8.0%
By 2040
27,246 · -23.2%
By 2050
22,691 · -36.0%
By 2075
14,867 · -58.1%
By 2100
10,285 · -71.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (87%)
Race & ethnicity
Black 87% White 13%

Political lean MEDSL · Dallas

2024 margin
Solid D (+32.5) · D 65.9% · R 33.4%
2008→2024 swing
-2.0pp toward R · 2008: 34.5pp · 2024: 32.5pp
All cycles
2024: D+32.5 2020: D+37.5 2016: D+37.6 2012: D+39.7 2008: D+34.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.95%
Current HPI
91.7103
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

-8.6% since first listed
2 events — show timeline
  • 2026-06-09 Listed $80,000 MAAR
  • 2025-05-07 Listed $87,500 MAAR

Property tax history

-49.5%/yr

Latest (2023): $16 · -91.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…