CashFlowRE
Sign in Sign up
141 Fox Fire Dr
D Composite 41.53
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 +13.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +4.0/5.0
  • Schools +3.0/10.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

141 Fox Fire Dr · Florence, AL 35630
3 bd · 2.0 ba · 1,096 sqft · Townhouse public records · 9 Days on market
Built 1999 6,534 sqft lot $10/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

VERY NICE PATIO HOME - WELL MAINTAINED - VAULTED CEILING IN GREAT ROOM. QUIET CUL-DE-SAC. NICE NEUTRAL DECOR - PRIVACY FENCED BACKYARD - EXCELLENT CONDITION - PURCHASER TO CONFIRM SQ. FT. - ASSOC FEES DROP TO $120 YEARLY IF OWNER MOWS LAWN

Key facts

  • Gas log fireplace
  • Granite countertops
  • $10 HOA

Tags

GRANITE COUNTERTOPSGAS LOG FIREPLACEHEATED AND COOLED GARAGEPRIVACY FENCED BACKYARD

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $125 (about $10.42/month); Community street lights; association offers no additional amenities

Exterior

  • Parking: Attached garage with 2 spaces; Concrete driveway; on-site parking
  • Utilities: Public water; Public sewer; Underground utilities; electricity and water connected; Natural gas available; Cable available and connected
  • Home design: Residential townhouse; Single-story living (main-level primary); R1 zoning
  • Construction: Brick and vinyl siding exterior; Slab foundation; Built above-grade living area approximately 1,367
  • Exterior features: Rain gutters; Front porch; Rear porch; Wood privacy fencing enclosing the backyard (full fence)

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: High ceilings; Granite counters; Master suite on the main level; Gas fireplace with gas log in the family room
  • Laundry & utility: Laundry room with washer and electric dryer hook-ups

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/2.0-bath townhouse listed at $210k.

Deal economics

  • At list price, monthly cash flow is $9 ($111/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 $164k (22.0% below list).
  • Recommended offer: $164k (22.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.6% in Florence — 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 82/100 on livability (#4 in AL, #1,140 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Florence City (urban): math 28% / reading 44% proficiency, ranked #44 of 129 in AL (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Forest Hills School (math 39% / reading 65%, grade C-, #102 of 627 statewide, top 17%, 831 students, 45% FRL); Florence Middle School (math 22% / reading 44%, grade F, #101 of 257 statewide, top 40%, 689 students, 51% FRL); Florence High School (math 28% / reading 34%, grade F, #66 of 305 statewide, top 21%, 1,034 students, 36% FRL).
  • Market conditions: Rents rising fast (+6.2%/yr); 270 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 164 units permitted in Lauderdale County in 2024 (72 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 19y ago 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 $150k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $163,736 (22.0% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.78%
Cap rate
6.35%
Cash-on-cash
0.19%
DSCR
1.01
GRM
10.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.18% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.52×
Total profit
$-28,112
Equity at exit
$31,312
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-357
Equity at exit
$18,157

Cash invested: $58,800 (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 35630

Home prices YoY
-33.7%
Rents YoY
6.2%
Active inventory
270
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,637 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$86 /mo · $1,026/yr
Insurance
$88
HOA
$10
Vacancy / Maint / Mgmt
$344
Net cashflow
$9

Break-even live

Break-even rent $1,626
Max offer price $210,000
Occupancy floor 94%

Sensitivity live

Price -10% $128 -5% $69 +0% $9 +5% $-50 +10% $-110
Rent -10% $-120 -5% $-55 +0% $9 +5% $74 +10% $139
Rate -1.0pp $115 -0.5pp $63 base $9 +0.5pp $-45 +1.0pp $-101

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
$52,500
Closing costs
$6,300
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Oakley Pl Florence, AL 2.0 2.0 1252 $2,400 $1.92 45d 1 0.26mi
309 Oakley Pl Florence, AL 2.0 2.0 1252 $1,300 $1.04 45d 1 0.30mi
4415 Chisholm Rd Florence, AL 2.0 2.0 1100 $850 $0.77 45d 1 0.56mi
100 Stoney Point Dr Florence, AL 2.0 2.0 1250 $1,150 $0.92 45d 1 1.31mi

HOA detail

Monthly dues
$10 · $120/yr

Listing history 10 events

  1. 2026-06-08
    statusdays on market $210,000 Pending 9 DOM
  2. 2026-06-05
    days on market $210,000 Active 8 DOM
  3. 2026-06-02
    days on market $210,000 Active 6 DOM
  4. 2026-06-01
    days on market $210,000 Active 5 DOM
  5. 2026-05-31
    days on market $210,000 Active 4 DOM
  6. 2026-05-30
    days on market $210,000 Active 3 DOM
  7. 2026-05-27
    listed $210,000 Active
  8. 2025-12-11
    soldstatus $150,000
  9. 2022-10-27
    soldstatus $96,500 239-char remark
    Show marketing remark (239 chars)

    VERY NICE PATIO HOME - WELL MAINTAINED - VAULTED CEILING IN GREAT ROOM. QUIET CUL-DE-SAC. NICE NEUTRAL DECOR - PRIVACY FENCED BACKYARD - EXCELLENT CONDITION - PURCHASER TO CONFIRM SQ. FT. - ASSOC FEES DROP TO $120 YEARLY IF OWNER MOWS LAWN

  10. 2007-08-27
    listed $99,900 239-char remark
    Show marketing remark (239 chars)

    VERY NICE PATIO HOME - WELL MAINTAINED - VAULTED CEILING IN GREAT ROOM. QUIET CUL-DE-SAC. NICE NEUTRAL DECOR - PRIVACY FENCED BACKYARD - EXCELLENT CONDITION - PURCHASER TO CONFIRM SQ. FT. - ASSOC FEES DROP TO $120 YEARLY IF OWNER MOWS LAWN

ⓘ 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
$1,026 · $86/mo
Projected year-2 tax
$1,026 · $86/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 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$19,648
− Mortgage interest
−$11,763
− Property taxes
−$1,026
− Insurance
−$1,050
− Repairs & maintenance
−$1,572
− Management
−$1,572
− HOA
−$120
− Depreciation
−$6,109
Taxable loss
−$3,564
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$855
After-tax cash flow
$966/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
Florence City
NCES district ID
0101530
Math proficiency
28% ▼ -28.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$34,997
Composite
29.69/100
National rank
#6456
State rank
#44 of 129 in AL

Livability — Florence

Score
82/100
State rank
#4
US rank
#1140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, AL
County
Lauderdale County · 47,988 people
City population
34,028
Metro
Florence-Muscle Shoals, AL
Population (ZIP)
34,028
Household income
$46,304
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
1516.0

Population outlook (Lauderdale County) Hauer SSP2

Today (2025)
93,386 people
By 2030
93,634 · +0.3%
By 2040
93,114 · -0.3%
By 2050
91,586 · -1.9%
By 2075
88,667 · -5.1%
By 2100
81,098 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 18% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
4% · Canada, Vietnam, Guatemala
Languages at home
92% English-only · Spanish 6% Vietnamese 1%

Political lean MEDSL · Lauderdale

2024 margin
Solid R (+51.5) · D 23.8% · R 75.3%
2008→2024 swing
-23.3pp toward R · 2008: -28.2pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+44.7 2016: R+46.0 2012: R+30.9 2008: R+28.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.78%
Current HPI
206.1364
Rent YoY
▲ 6.18%
Metro
Florence-Muscle Shoals, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+110.2% since first listed
4 events — show timeline
  • 2026-05-27 Listed $210,000 SAARMLS
  • 2025-12-11 Sold (Public Records) $150,000 Public Records
  • 2022-10-27 Sold (MLS) $96,500 SAARMLS
  • 2007-08-27 Listed $99,900 SAARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…