CashFlowRE
Sign in Sign up
1705 Fulmer Dr
D Composite 43.12
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.2/30.0
  • DSCR +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$224,900

1705 Fulmer Dr · Clanton, AL 35045
4 bd · 3.0 ba · 2,316 sqft · SingleFamily public records · 216 Days on market
Built 1900 $97/sqft · 22% below area Est $288k · 22% under

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

Listing remarks MLS

Large and spacious 4 or 5 br, 3 full baths on large corner lot convenient to shopping, schools and I-65. Beautiful hardwood floors, tons of closets, nice laundry room. 10'x20' storage building has been insulated, sheet rock and wired. There are all kinds of fruit trees , pear, apple, plum. pecan and a grape vine. There's also a storm cellar in the back yard. This is like living in the country but in town. . Call to see today!!

Key facts

  • Large corner lot
  • Laundry room
  • Storage building

Tags

LARGE CORNER LOTHARDWOOD FLOORSLAUNDRY ROOMSTORAGE BUILDINGFRUIT TREESSTORM CELLAR

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/3.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-44 ($-532/yr) — negative.
  • To cash-flow at today's rent, offer at most $217k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (28.5% below list).
  • Recommended offer: $161k (28.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.4% in Clanton — 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 (#259 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D-, crime D-, amenities F.
  • Chilton County (rural): math 15% / reading 34% proficiency, ranked #94 of 129 in AL (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 125 active listings in the ZIP; 25 units permitted in Chilton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Chilton County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 216 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 15y 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 $30k; list at $225k implies a 650% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 61% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,898 (28.5% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 216 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.72%
Cap rate
6.06%
Cash-on-cash
-0.84%
DSCR
0.96
GRM
11.6

CMA / ARV

ARV (median comp)
$288,014
List price
$224,900
Delta
-21.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 Shenandoah Dr 0.44mi 3/3.0 (-1) 2,300 (-1%) 15mo $280,000 $122 61
914 Wilson Rd 0.43mi 4/2.0 2,110 (-9%) 2mo $370,000 $175 59
34 Creekwood Dr #2 0.61mi 3/2.5 (-1) 2,369 (+2%) 7mo $415,000 $175 55
100 Camille Ct 0.61mi 3/3.0 (-1) 2,256 (-3%) 10mo $275,000 $122 54
105 Campbell Rd 0.28mi 3/2.0 (-1) 2,001 (-14%) 8mo $290,000 $145 48
34 Creekwood Dr 0.61mi 3/2.5 (-1) 2,538 (+10%) 7mo $415,000 $164 42

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
-17.8%
Equity multiple
0.37×
Total profit
$-39,388
Equity at exit
$33,533
10-year hold
IRR
-10.0%
Equity multiple
0.39×
Total profit
$-38,430
Equity at exit
$19,445

Cash invested: $62,972 (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 35045

Home prices YoY
-25.8%
Active inventory
125
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,609 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$42 /mo · $508/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$-44

Break-even live

Break-even rent $1,665
Max offer price $217,072
Occupancy floor 98%

Sensitivity live

Price -10% $83 -5% $19 +0% $-44 +5% $-108 +10% $-172
Rent -10% $-171 -5% $-108 +0% $-44 +5% $19 +10% $83
Rate -1.0pp $69 -0.5pp $13 base $-44 +0.5pp $-103 +1.0pp $-162

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
$56,225
Closing costs
$6,747
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 22 events

  1. 2026-06-18
    days on market $224,900 Active 216 DOM
  2. 2026-06-17
    days on market $224,900 Active 215 DOM
  3. 2026-06-16
    days on market $224,900 Active 214 DOM
  4. 2026-06-15
    days on market $224,900 Active 213 DOM
  5. 2026-06-13
    days on market $224,900 Active 211 DOM
  6. 2026-06-13
    days on market $224,900 Active 210 DOM
  7. 2026-06-10
    days on market $224,900 Active 208 DOM
  8. 2026-06-09
    days on market $224,900 Active 207 DOM
  9. 2026-06-08
    days on market $224,900 Active 206 DOM
  10. 2026-06-07
    days on market $224,900 Active 205 DOM
  11. 2026-06-03
    days on market $224,900 Active 201 DOM
  12. 2026-06-02
    days on market $224,900 Active 200 DOM
  13. 2026-06-01
    days on market $224,900 Active 199 DOM
  14. 2026-05-31
    days on market $224,900 Active 198 DOM
  15. 2026-01-10
    price $224,900 431-char remark
    Show marketing remark (431 chars)

    Large and spacious 4 or 5 br, 3 full baths on large corner lot convenient to shopping, schools and I-65. Beautiful hardwood floors, tons of closets, nice laundry room. 10'x20' storage building has been insulated, sheet rock and wired. There are all kinds of fruit trees , pear, apple, plum. pecan and a grape vine. There's also a storm cellar in the back yard. This is like living in the country but in town. . Call to see today!!

  16. 2026-01-09
    status Active 431-char remark
    Show marketing remark (431 chars)

    Large and spacious 4 or 5 br, 3 full baths on large corner lot convenient to shopping, schools and I-65. Beautiful hardwood floors, tons of closets, nice laundry room. 10'x20' storage building has been insulated, sheet rock and wired. There are all kinds of fruit trees , pear, apple, plum. pecan and a grape vine. There's also a storm cellar in the back yard. This is like living in the country but in town. . Call to see today!!

  17. 2025-12-20
    historical 431-char remark
    Show marketing remark (431 chars)

    Large and spacious 4 or 5 br, 3 full baths on large corner lot convenient to shopping, schools and I-65. Beautiful hardwood floors, tons of closets, nice laundry room. 10'x20' storage building has been insulated, sheet rock and wired. There are all kinds of fruit trees , pear, apple, plum. pecan and a grape vine. There's also a storm cellar in the back yard. This is like living in the country but in town. . Call to see today!!

  18. 2025-10-24
    listed $229,900 Active 431-char remark
    Show marketing remark (431 chars)

    Large and spacious 4 or 5 br, 3 full baths on large corner lot convenient to shopping, schools and I-65. Beautiful hardwood floors, tons of closets, nice laundry room. 10'x20' storage building has been insulated, sheet rock and wired. There are all kinds of fruit trees , pear, apple, plum. pecan and a grape vine. There's also a storm cellar in the back yard. This is like living in the country but in town. . Call to see today!!

  19. 2011-10-26
    soldstatus $30,000 207-char remark
    Show marketing remark (207 chars)

    Large home for a large family. Also could be used for a foster family or Senior Home. Need some work, but could be a great place. Priced to sell. Right of Redemption may apply. Actual age of Home is unknown.

  20. 2011-09-12
    listed $34,900 207-char remark
    Show marketing remark (207 chars)

    Large home for a large family. Also could be used for a foster family or Senior Home. Need some work, but could be a great place. Priced to sell. Right of Redemption may apply. Actual age of Home is unknown.

  21. 2011-07-08
    listed $34,900
  22. 1995-03-01
    soldstatus $35,000

ⓘ 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
$508 · $42/mo
Projected year-2 tax
$922 · $77/mo
Expected delta
+$415/yr (+$35/mo · 81.7%)

ⓘ 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 7/10 Severe 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 61% 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
$19,308
− Mortgage interest
−$12,598
− Property taxes
−$508
− Insurance
−$1,124
− Repairs & maintenance
−$1,545
− Management
−$1,545
− Depreciation
−$6,543
Taxable loss
−$4,554
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,093
After-tax cash flow
$561/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
Chilton County
NCES district ID
0100660
Math proficiency
15% ▼ -26.00%
Reading proficiency
34% ▼ -5.00%
Median HH income
$41,269
Composite
20.73/100
National rank
#8520
State rank
#94 of 129 in AL

Livability — Clanton

Score
61/100
State rank
#259
US rank
#18072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clanton, AL
County
Chilton County · 15,324 people
City population
15,324
Metro
Birmingham-Hoover, AL
Population (ZIP)
15,324
Household income
$65,907
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
326.0

Population outlook (Chilton County) Hauer SSP2

Today (2025)
44,064 people
By 2030
43,694 · -0.8%
By 2040
42,168 · -4.3%
By 2050
39,667 · -10.0%
By 2075
31,397 · -28.7%
By 2100
21,319 · -51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Black 9% Hispanic / Latino 7% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Serbian 2% Italian 1%
Foreign-born
3% · Canada, South Korea
Languages at home
95% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Chilton

2024 margin
Solid R (+72.1) · D 13.7% · R 85.8%
2008→2024 swing
-14.3pp toward R · 2008: -57.8pp · 2024: -72.1pp
All cycles
2024: R+72.1 2020: R+67.4 2016: R+66.6 2012: R+60.3 2008: R+57.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.21%
Current HPI
187.6339
Rent YoY
Metro
Birmingham-Hoover, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+542.6% since first listed
8 events — show timeline
  • 2026-01-10 Price Changed $224,900 Greater Alabama MLS
  • 2026-01-09 Relisted Greater Alabama MLS
  • 2025-12-20 Delisted Greater Alabama MLS
  • 2025-10-24 Listed $229,900 Greater Alabama MLS
  • 2011-10-26 Sold (MLS) $30,000 MAAR
  • 2011-09-12 Listed $34,900 MAAR
  • 2011-07-08 Listed $34,900 MAAR
  • 1995-03-01 Sold (Public Records) $35,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $508 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…