CashFlowRE
Sign in Sign up
3426 Dobbs Rd
D Composite 42.43
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 +16.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • 1% rule +3.4/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$134,000

3426 Dobbs Rd · Alexander City, AL 35010
3 bd · 1.0 ba · 1,240 sqft · SingleFamily public records · 82 Days on market
Built 1981 0.32 ac lot

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

Listing remarks MLS

COMPLETELY remodeled and ready to move in! SUPER cute 3 bedroom/2 bath home that features a huge living room that is open to the dining room. Freshly painted inside and out. Brand new flooring through the entire home. Fenced back yard with 2 storage buildings, 12X25 and 8X8. Perfect yard for the kids and fur babies to run and play. Move in ready and all appliances are included! In a wonderful neighborhood that is so convenient to everything. Call today for your personal tour.

Key facts

  • Galley kitchen
  • Storage building
  • Storage over carport

Tags

LIVING DINING ROOMGALLEY KITCHENPATIO OVERLOOKING YARDFENCED REAR YARDSTORAGE BUILDINGSTORAGE OVER CARPORT

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public sewer
  • Home design: Single-family residence; Residential property; HardiPlank-type exterior
  • Construction: Composition roof; Slab foundation; HardiPlank-type construction
  • Exterior features: Patio; Fenced yard; On waterfront

Interior

  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Electric cooling
  • Interior features: Carpet and tile flooring; 6 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 3-bed/1.0-bath single-family listed at $134k.

Deal economics

  • At list price, monthly cash flow is $74 ($891/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 $113k (15.6% below list).
  • Recommended offer: $113k (15.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 2.5% in Alexander City — 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 55/100 on livability (#426 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Alexander City (town): math 18% / reading 39% proficiency, ranked #77 of 129 in AL (top 60%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jim Pearson Elementary School (772 students, 46% FRL); Alexander City Middle School (math 12% / reading 39%, grade F, #158 of 257 statewide, top 63%, 459 students, 43% FRL); Benjamin Russell High School (math 17% / reading 22%, grade F, #169 of 305 statewide, top 59%, 812 students, 38% FRL).
  • Market conditions: 205 active listings in the ZIP; 218 units permitted in Tallapoosa County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $926 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Tallapoosa County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago; this cycle's ask has dropped $28k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 44% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,160 (15.6% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
0.84%
Cap rate
6.96%
Cash-on-cash
2.37%
DSCR
1.11
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-12.6%
Equity multiple
0.55×
Total profit
$-17,034
Equity at exit
$19,980
10-year hold
IRR
-3.6%
Equity multiple
0.76×
Total profit
$-8,940
Equity at exit
$11,586

Cash invested: $37,520 (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 35010

Home prices YoY
-22.3%
Active inventory
205
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,132 medium interval (Pro) →
Mortgage (P&I)
$703
Tax from tax record
$61 /mo · $734/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$74

Break-even live

Break-even rent $1,038
Max offer price $134,000
Occupancy floor 88%

Sensitivity live

Price -10% $150 -5% $112 +0% $74 +5% $36 +10% $-2
Rent -10% $-15 -5% $30 +0% $74 +5% $119 +10% $164
Rate -1.0pp $142 -0.5pp $108 base $74 +0.5pp $40 +1.0pp $4

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
$33,500
Closing costs
$4,020
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 23 events

  1. 2026-06-21
    days on market $134,000 Active 82 DOM
  2. 2026-06-19
    days on market $134,000 Active 80 DOM
  3. 2026-06-18
    days on market $134,000 Active 79 DOM
  4. 2026-06-17
    days on market $134,000 Active 78 DOM
  5. 2026-06-16
    days on market $134,000 Active 77 DOM
  6. 2026-06-15
    days on market $134,000 Active 76 DOM
  7. 2026-06-14
    days on market $134,000 Active 74 DOM
  8. 2026-06-12
    days on market $134,000 Active 73 DOM
  9. 2026-06-09
    days on market $134,000 Active 70 DOM
  10. 2026-06-08
    days on market $134,000 Active 69 DOM
  11. 2026-06-07
    days on market $134,000 Active 68 DOM
  12. 2026-06-07
    days on market $134,000 Active 67 DOM
  13. 2026-06-04
    pricedays on market $134,000 Active 64 DOM
  14. 2026-06-02
    days on market $146,500 Active 63 DOM
  15. 2026-06-01
    days on market $146,500 Active 62 DOM
  16. 2026-05-31
    days on market $146,500 Active 61 DOM
  17. 2026-05-31
    days on market $146,500 Active 60 DOM
  18. 2026-04-30
    price $146,500
  19. 2026-03-31
    listed $162,000 Active
  20. 2019-12-06
    soldstatus $129,500 480-char remark
    Show marketing remark (480 chars)

    COMPLETELY remodeled and ready to move in! SUPER cute 3 bedroom/2 bath home that features a huge living room that is open to the dining room. Freshly painted inside and out. Brand new flooring through the entire home. Fenced back yard with 2 storage buildings, 12X25 and 8X8. Perfect yard for the kids and fur babies to run and play. Move in ready and all appliances are included! In a wonderful neighborhood that is so convenient to everything. Call today for your personal tour.

  21. 2019-12-06
    soldstatus $129,500
    Show marketing remark (480 chars)

    COMPLETELY remodeled and ready to move in! SUPER cute 3 bedroom/2 bath home that features a huge living room that is open to the dining room. Freshly painted inside and out. Brand new flooring through the entire home. Fenced back yard with 2 storage buildings, 12X25 and 8X8. Perfect yard for the kids and fur babies to run and play. Move in ready and all appliances are included! In a wonderful neighborhood that is so convenient to everything. Call today for your personal tour.

  22. 2019-09-16
    listed $135,000 480-char remark
    Show marketing remark (480 chars)

    COMPLETELY remodeled and ready to move in! SUPER cute 3 bedroom/2 bath home that features a huge living room that is open to the dining room. Freshly painted inside and out. Brand new flooring through the entire home. Fenced back yard with 2 storage buildings, 12X25 and 8X8. Perfect yard for the kids and fur babies to run and play. Move in ready and all appliances are included! In a wonderful neighborhood that is so convenient to everything. Call today for your personal tour.

  23. 2002-09-20
    soldstatus $65,000

ⓘ 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
$734 · $61/mo
Projected year-2 tax
$734 · $61/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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 44% 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
$13,579
− Mortgage interest
−$7,506
− Property taxes
−$734
− Insurance
−$670
− Repairs & maintenance
−$1,086
− Management
−$1,086
− Depreciation
−$3,898
Taxable loss
−$1,402
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$336
After-tax cash flow
$1,227/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
Alexander City
NCES district ID
0100030
Math proficiency
18% ▼ -25.00%
Reading proficiency
39% ▲ 1.00%
Median HH income
$35,482
Composite
23.49/100
National rank
#7871
State rank
#77 of 129 in AL

Livability — Alexander City

Score
55/100
State rank
#426
US rank
#23127

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexander City, AL
City population
19,619
Population (ZIP)
19,619

Population outlook (Tallapoosa County) Hauer SSP2

Today (2025)
38,909 people
By 2030
37,413 · -3.8%
By 2040
33,935 · -12.8%
By 2050
30,467 · -21.7%
By 2075
22,716 · -41.6%
By 2100
15,167 · -61.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 59% Black 29% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Italian 1% Serbian 1% Slovak 1%
Foreign-born
3% · Canada, South Korea
Languages at home
95% English-only · Spanish 3% Korean 1% German/W. Germanic 1%

Political lean MEDSL · Tallapoosa

2024 margin
Solid R (+49.6) · D 24.9% · R 74.5%
2008→2024 swing
-13.1pp toward R · 2008: -36.5pp · 2024: -49.6pp
All cycles
2024: R+49.6 2020: R+43.4 2016: R+41.6 2012: R+32.4 2008: R+36.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.88%
Current HPI
170.2791
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

+125.4% since first listed
6 events — show timeline
  • 2026-04-30 Price Changed $146,500 LMMLS
  • 2026-03-31 Listed $162,000 LMMLS
  • 2019-12-06 Sold (Public Records) $129,500 Public Records
  • 2019-12-06 Sold (MLS) $129,500 LMMLS
  • 2019-09-16 Listed $135,000 LMMLS
  • 2002-09-20 Sold (Public Records) $65,000 Public Records

Property tax history

+12.1%/yr

Latest (2025): $734 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…