CashFlowRE
Sign in Sign up
901 Snowden Dr
C+ Composite 61.05
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 +22.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.1/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

901 Snowden Dr · Boaz, AL 35957
2 bd · 1.0 ba · 1,144 sqft · SingleFamily public records · 51 Days on market
Built 1963 $113/sqft · 25% below area Est $172k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Conveniently located near Boaz High School, this cozy 2-bedroom, 1 and 3/4 bath home is perfect for anyone looking to be close to town with quick access to schools, shopping, and amenities. Featuring a large garage that provides ample space for vehicles, storage, or a potential workshop, this home offers versatile options for your needs. This property is sold as-is, offering a wonderful opportunity for customization and upgrades to truly make it your own. Discover the potential in this well-located gem in Boaz!

Key facts

  • Located near schools
  • 2 garage spots
  • Listed 50 days

Tags

LOCATED NEAR SCHOOLSLOCATED NEAR SHOPPING CENTERS

Property features AI

Finance

  • Other: Property listed by South Towne Realtors, LLC
  • HOA & community: No homeowners association

Exterior

  • Parking: Two-car garage
  • Utilities: Public water; Public sewer; Electric service (standard)
  • Home design: Single-family residence; One-story home; Residential property; Not new construction
  • Construction: No fireplaces
  • Exterior features: Public water; Public sewer; Located in the Wells Brothers subdivision

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall furnace heating; Window air conditioning
  • Interior features: Crawl space basement; 5 total rooms

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 2-bed/1.0-bath single-family listed at $129k.

Deal economics

  • At list price, monthly cash flow is $222 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $129k).
  • Recommended offer: $125k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 4.3% in Boaz — 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 61/100 on livability (#233 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, employment D+, amenities F.
  • Boaz City (town): math 28% / reading 44% proficiency, ranked #43 of 129 in AL (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Boaz Elementary School (523 students, 64% FRL); Boaz Middle School (math 22% / reading 49%, grade F, #81 of 257 statewide, top 33%, 518 students, 76% FRL); Boaz High School (math 17% / reading 17%, grade F, #195 of 305 statewide, top 68%, 714 students, 70% FRL).
  • Market conditions: 87 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 163 units permitted in Marshall County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($125k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,130 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.01%
Cap rate
8.35%
Cash-on-cash
7.36%
DSCR
1.33
GRM
8.3

CMA / ARV

ARV (median comp)
$171,744
List price
$129,000
Delta
-24.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
907 Stephens St 0.13mi 3/1.0 (+1) 1,176 (+3%) 7mo $156,900 $133 78
914 Stephens St 0.15mi 3/1.0 (+1) 1,155 (+1%) 17mo $187,000 $162 73
512 Carroll St 0.44mi 3/1.0 (+1) 1,050 (-8%) 13mo $184,000 $175 50
902 Adams St 0.41mi 3/2.0 (+1) 1,232 (+8%) 12mo $119,900 $97 49
501 Cobra St 0.36mi 3/2.0 (+1) 1,286 (+12%) 6mo $210,000 $163 49
301 Carroll St 0.36mi 3/2.0 (+1) 1,200 (+5%) 21mo $185,000 $154 48
302 Rogers Ave 0.50mi 2/1.5 975 (-15%) 5mo $160,000 $164 46
214 Oakland Ave 0.73mi 2/1.0 1,300 (+14%) 2mo $179,900 $138 42
1025 Mount Vernon Rd 0.71mi 3/2.0 (+1) 1,200 (+5%) 10mo $199,900 $167 42
510 Darnell St 0.72mi 2/2.0 1,243 (+9%) 10mo $168,000 $135 40
806 Cobra St 0.54mi 3/1.0 (+1) 1,235 (+8%) 21mo $152,500 $123 39
511 Brown St 0.67mi 3/2.0 (+1) 1,200 (+5%) 20mo $185,000 $154 35

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
-5.1%
Equity multiple
0.81×
Total profit
$-6,826
Equity at exit
$19,234
10-year hold
IRR
4.6%
Equity multiple
1.33×
Total profit
$12,088
Equity at exit
$11,154

Cash invested: $36,120 (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 35957

Home prices YoY
-10.6%
Active inventory
87
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,299 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$74 /mo · $893/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$222

Break-even live

Break-even rent $1,019
Max offer price $129,000
Occupancy floor 78%

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
$32,250
Closing costs
$3,870
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1200 N Main St Boaz, AL 2.0 2.0 1036 $1,299 $1.25 11d 1 0.40mi

Listing history 20 events

  1. 2026-06-19
    days on market $129,000 Active 51 DOM
  2. 2026-06-18
    days on market $129,000 Active 50 DOM
  3. 2026-06-17
    days on market $129,000 Active 49 DOM
  4. 2026-06-16
    days on market $129,000 Active 48 DOM
  5. 2026-06-15
    days on market $129,000 Active 47 DOM
  6. 2026-06-14
    days on market $129,000 Active 45 DOM
  7. 2026-06-12
    days on market $129,000 Active 44 DOM
  8. 2026-06-09
    days on market $129,000 Active 41 DOM
  9. 2026-06-08
    days on market $129,000 Active 40 DOM
  10. 2026-06-07
    days on market $129,000 Active 39 DOM
  11. 2026-06-07
    days on market $129,000 Active 38 DOM
  12. 2026-06-04
    days on market $129,000 Active 35 DOM
  13. 2026-06-02
    days on market $129,000 Active 34 DOM
  14. 2026-06-01
    days on market $129,000 Active 33 DOM
  15. 2026-05-31
    days on market $129,000 Active 32 DOM
  16. 2026-05-31
    days on market $129,000 Active 31 DOM
  17. 2026-04-29
    listed $135,000 Active 398-char remark
  18. 2024-12-18
    soldstatus $118,000 Sold 516-char remark
    Show marketing remark (516 chars)

    Conveniently located near Boaz High School, this cozy 2-bedroom, 1 and 3/4 bath home is perfect for anyone looking to be close to town with quick access to schools, shopping, and amenities. Featuring a large garage that provides ample space for vehicles, storage, or a potential workshop, this home offers versatile options for your needs. This property is sold as-is, offering a wonderful opportunity for customization and upgrades to truly make it your own. Discover the potential in this well-located gem in Boaz!

  19. 2024-11-07
    status Pending 516-char remark
    Show marketing remark (516 chars)

    Conveniently located near Boaz High School, this cozy 2-bedroom, 1 and 3/4 bath home is perfect for anyone looking to be close to town with quick access to schools, shopping, and amenities. Featuring a large garage that provides ample space for vehicles, storage, or a potential workshop, this home offers versatile options for your needs. This property is sold as-is, offering a wonderful opportunity for customization and upgrades to truly make it your own. Discover the potential in this well-located gem in Boaz!

  20. 2024-11-05
    listed $99,900 Active 516-char remark
    Show marketing remark (516 chars)

    Conveniently located near Boaz High School, this cozy 2-bedroom, 1 and 3/4 bath home is perfect for anyone looking to be close to town with quick access to schools, shopping, and amenities. Featuring a large garage that provides ample space for vehicles, storage, or a potential workshop, this home offers versatile options for your needs. This property is sold as-is, offering a wonderful opportunity for customization and upgrades to truly make it your own. Discover the potential in this well-located gem in Boaz!

ⓘ 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
$893 · $74/mo
Projected year-2 tax
$893 · $74/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$15,588
− Mortgage interest
−$7,226
− Property taxes
−$893
− Insurance
−$645
− Repairs & maintenance
−$1,247
− Management
−$1,247
− Depreciation
−$3,753
Taxable income
$577
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$139
After-tax cash flow
$2,520/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
Boaz City
NCES district ID
0100012
Math proficiency
28% ▼ -15.00%
Reading proficiency
44% ▲ 5.00%
Median HH income
$35,599
Composite
29.74/100
National rank
#6442
State rank
#43 of 129 in AL

Livability — Boaz

Score
61/100
State rank
#233
US rank
#17318

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boaz, AL
Population (ZIP)
16,672

Population outlook (Marshall County) Hauer SSP2

Today (2025)
97,402 people
By 2030
98,138 · +0.8%
By 2040
98,502 · +1.1%
By 2050
97,024 · -0.4%
By 2075
89,334 · -8.3%
By 2100
74,749 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 22% Two or more races 6% Black 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Slovak 1% Russian 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
83% English-only · Spanish 15% Other Indo-European 1%

Political lean MEDSL · Marshall

2024 margin
Solid R (+71.7) · D 13.8% · R 85.5%
2008→2024 swing
-15.4pp toward R · 2008: -56.4pp · 2024: -71.7pp
All cycles
2024: R+71.7 2020: R+68.7 2016: R+69.5 2012: R+60.1 2008: R+56.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.42%
Current HPI
249.5829
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

+29.1% since first listed
7 events — show timeline
  • 2026-05-26 Price Changed $129,000 VMLS
  • 2026-04-29 Listed $135,000 VMLS
  • 2026-01-15 Delisted VMLS
  • 2025-12-15 Listed $145,000 VMLS
  • 2024-12-18 Sold (MLS) $118,000 VMLS
  • 2024-11-07 Pending VMLS
  • 2024-11-05 Listed $99,900 VMLS

Property tax history

+12.6%/yr

Latest (2025): $893 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…