CashFlowRE
Sign in Sign up
108 11th Ave
A Composite 86.13
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.1/10.0
  • Schools +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$79,900

108 11th Ave · Chickasaw, AL 36611
2 bd · 1.0 ba · 1,003 sqft · SingleFamily public records · 102 Days on market
Built 1965 10,820 sqft lot Est $99k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Cute Cottage in the heart of Chickasaw. This home is clean inside and out and features a new roof, updated electrical, and an active termite bond. There is a detached single car garage that could be used as a nice workshop! This home is perfect for a small family or an investor. The home is currently rented for $1,000 /month and the lease is transferable if necessary.

Key facts

  • Updated electrical
  • Active termite bond
  • New roof

Tags

NEW ROOFUPDATED ELECTRICALACTIVE TERMITE BONDDETACHED SINGLE CAR GARAGE

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 $80k.

Deal economics

  • At list price, monthly cash flow is $324 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $73k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% vs local median 7.2% in Chickasaw — 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 (#237 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, health & safety B; Watch: crime D-, amenities F, commute F.
  • Zoned schools: Chickasaw City Elementary School (math 7% / reading 30%, grade F, #480 of 627 statewide, top 77%, 550 students, 80% FRL); Chickasaw City High School (math 5% / reading 15%, grade F, #248 of 305 statewide, top 82%, 224 students, 91% FRL).
  • Market conditions: 45 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($552 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $40k; list at $80k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,709 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.31%
Cap rate
11.16%
Cash-on-cash
17.39%
DSCR
1.77
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$99,297
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 11th Ave 0.00mi 2/1.0 1,003 (0%) 0mo $77,000 $77 100
104 8th Ave 0.20mi 2/1.0 1,071 (+7%) 0mo $94,000 $88 79
97 Grant St 0.45mi 2/1.0 1,032 (+3%) 1mo $137,500 $133 73
352 10th Ave 0.41mi 3/1.0 (+1) 944 (-6%) 0mo $97,899 $104 66
419 Geronimo St 0.54mi 3/1.0 (+1) 1,000 (-0%) 4mo $139,900 $140 66
300 Geronimo St 0.39mi 3/1.0 (+1) 1,076 (+7%) 2mo $110,000 $102 63
206 1st St 0.60mi 2/1.5 1,049 (+5%) 3mo $115,000 $110 60
253 9th Ave 0.25mi 2/1.0 853 (-15%) 6mo $84,700 $99 58
110 Thompson Ct N 0.43mi 3/1.0 (+1) 900 (-10%) 8mo $79,000 $88 51
305 11th Ave 0.33mi 3/2.0 (+1) 1,152 (+15%) 1mo $65,000 $56 50
214 3rd Ave 0.63mi 3/1.0 (+1) 912 (-9%) 6mo $52,000 $57 45
161 3rd Ave 0.58mi 3/1.0 (+1) 884 (-12%) 5mo $45,000 $51 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
37.2%
Equity multiple
3.87×
Total profit
$64,144
Equity at exit
$71,980
10-year hold
IRR
32.0%
Equity multiple
8.72×
Total profit
$172,630
Equity at exit
$155,228

Cash invested: $22,372 (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 36611

Home prices YoY
7.0%
Active inventory
45
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,045 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$49 /mo · $591/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$324

Break-even live

Break-even rent $635
Max offer price $79,900
Occupancy floor 64%

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
$19,975
Closing costs
$2,397
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
156 9th Ave Chickasaw, AL 2.0 1.0 720 $950 $1.32 20d 1 0.14mi
55 Thompson Blvd Chickasaw, AL 3.0 1.0 939 $1,500 $1.60 20d 1 0.38mi
101 Grant St Chickasaw, AL 3.0 1.0 1383 $895 $0.65 13d 1 0.47mi
78 Lee St Chickasaw, AL 3.0 1.0 1412 $1,100 $0.78 43d 1 0.57mi
311 Grant St Chickasaw, AL 2.0 1.0 1000 $850 $0.85 43d 1 0.78mi
3 Southern St Chickasaw, AL 3.0 1.0 1108 $795 $0.72 13d 1 0.81mi
408 Rawls Ave Mobile, AL 2.0 1.0 1032 $1,100 $1.07 13d 1 0.87mi

Listing history 7 events

  1. 2026-02-06
    status Pending
  2. 2025-12-28
    price $79,900
  3. 2025-10-27
    listed $82,500 Active
  4. 2025-03-19
    price $76,500
  5. 2025-02-07
    price $77,500
  6. 2024-04-24
    price $79,900
  7. 2022-04-29
    soldstatus $40,400

ⓘ 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
$591 · $49/mo
Projected year-2 tax
$591 · $49/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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 21 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 · 2 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
$12,542
− Mortgage interest
−$4,476
− Property taxes
−$591
− Insurance
−$400
− Repairs & maintenance
−$1,003
− Management
−$1,003
− Depreciation
−$2,324
Taxable income
$2,745
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$659
After-tax cash flow
$3,231/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)

No district data.

Livability — Chickasaw

Score
61/100
State rank
#237
US rank
#17438

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chickasaw, AL
City population
6,367
Population (ZIP)
6,367

Population outlook (Mobile County) Hauer SSP2

Today (2025)
415,303 people
By 2030
411,755 · -0.9%
By 2040
399,670 · -3.8%
By 2050
382,616 · -7.9%
By 2075
337,353 · -18.8%
By 2100
283,391 · -31.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 55% White 38% Two or more races 4% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 2% Serbian 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Mobile

2024 margin
R (+16.4) · D 41.3% · R 57.7%
2008→2024 swing
-7.7pp toward R · 2008: -8.7pp · 2024: -16.4pp
All cycles
2024: R+16.4 2020: R+11.9 2016: R+13.9 2012: R+9.3 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.90%
Current HPI
196.621
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

+97.8% since first listed
7 events — show timeline
  • 2026-02-06 Pending GCMLS AL
  • 2025-12-28 Price Changed $79,900 GCMLS AL
  • 2025-10-27 Listed $82,500 GCMLS AL
  • 2025-03-19 Price Changed $76,500 GCMLS AL
  • 2025-02-07 Price Changed $77,500 GCMLS AL
  • 2024-04-24 Price Changed $79,900 GCMLS AL
  • 2022-04-29 Sold (MLS) $40,400 GCMLS AL

Property tax history

+1.6%/yr

Latest (2025): $591 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…