CashFlowRE
Sign in Sign up
155 County Rd 40
B Composite 73.94
Why this score? — see what drove the B 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$59,900

155 County Rd 40 · Eufaula, AL 36027
3 bd · 2.0 ba · 1,249 sqft · Manufactured · 219 Days on market
Built 1990 0.35 ac lot $48/sqft · 22% below area Est $76k · 22% under ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

16x80 Mobile Home Near White Oak Shores – Lake Eufaula, AL Enjoy lake life just outside the main community of White Oak Shores on beautiful Lake Eufaula! This well-kept 16x80 mobile home offers the perfect blend of comfort and convenience. With a low HOA fee of just $190 per year, you'll have access to two swimming pools, a boat launch, a fishing pier, and a spacious clubhouse—perfect for hosting family gatherings and celebrations. Located just minutes from Walmart, shopping, and the charming restaurants of historic downtown Eufaula, this home is ideal for anyone who loves fishing, hunting, or peaceful small-town living. Whether you're looking for a primary residence or a relaxing weekend retreat, this property has everything you need to enjoy life by the lake.

Key facts

  • Two swimming pools
  • Fishing pier
  • Boat launch

Tags

TWO SWIMMING POOLSBOAT LAUNCHFISHING PIERSPACIOUS CLUBHOUSEHISTORIC DOWNTOWN EUFAULA

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 manufactured listed at $60k.

Deal economics

  • At list price, monthly cash flow is $560 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 3.4% in Eufaula — 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 51/100 on livability (#508 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
  • Barbour County (rural): math 10% / reading 16% proficiency, ranked #133 of 133 in AL (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 95% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 211 active listings in the ZIP; 34 units permitted in Barbour County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Barbour County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 219 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $19k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 93% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 219 days. Have you received any prior offers? Is the seller open to a 12% 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. 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.
  7. 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.
  8. 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
2.06%
Cap rate
17.51%
Cash-on-cash
40.07%
DSCR
2.78
GRM
4.0

CMA / ARV

ARV (median comp)
$76,464
List price
$59,900
Delta
-21.66%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 County Road 40 0.10mi 3/2.0 1,280 (+2%) 8mo $75,000 $59 84

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
36.5%
Equity multiple
2.55×
Total profit
$25,979
Equity at exit
$8,931
10-year hold
IRR
43.1%
Equity multiple
5.09×
Total profit
$68,625
Equity at exit
$5,179

Cash invested: $16,772 (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 36027

Home prices YoY
-27.1%
Active inventory
211
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$560

Break-even live

Break-even rent $524
Max offer price $59,900
Occupancy floor 50%

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
$14,975
Closing costs
$1,797
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 20 events

  1. 2026-06-19
    days on market $59,900 Active 219 DOM
  2. 2026-06-18
    days on market $59,900 Active 218 DOM
  3. 2026-06-17
    days on market $59,900 Active 217 DOM
  4. 2026-06-16
    days on market $59,900 Active 216 DOM
  5. 2026-06-15
    days on market $59,900 Active 215 DOM
  6. 2026-06-14
    days on market $59,900 Active 213 DOM
  7. 2026-06-12
    days on market $59,900 Active 212 DOM
  8. 2026-06-09
    days on market $59,900 Active 209 DOM
  9. 2026-06-08
    days on market $59,900 Active 208 DOM
  10. 2026-06-07
    days on market $59,900 Active 207 DOM
  11. 2026-06-07
    days on market $59,900 Active 206 DOM
  12. 2026-06-04
    days on market $59,900 Active 203 DOM
  13. 2026-06-02
    days on market $59,900 Active 202 DOM
  14. 2026-06-01
    days on market $59,900 Active 201 DOM
  15. 2026-05-31
    days on market $59,900 Active 200 DOM
  16. 2026-05-31
    days on market $59,900 Active 199 DOM
  17. 2026-05-14
    status Active 783-char remark
    Show marketing remark (783 chars)

    16x80 Mobile Home Near White Oak Shores – Lake Eufaula, AL Enjoy lake life just outside the main community of White Oak Shores on beautiful Lake Eufaula! This well-kept 16x80 mobile home offers the perfect blend of comfort and convenience. With a low HOA fee of just $190 per year, you'll have access to two swimming pools, a boat launch, a fishing pier, and a spacious clubhouse—perfect for hosting family gatherings and celebrations. Located just minutes from Walmart, shopping, and the charming restaurants of historic downtown Eufaula, this home is ideal for anyone who loves fishing, hunting, or peaceful small-town living. Whether you're looking for a primary residence or a relaxing weekend retreat, this property has everything you need to enjoy life by the lake.

  18. 2026-05-14
    price $59,900 783-char remark
    Show marketing remark (783 chars)

    16x80 Mobile Home Near White Oak Shores – Lake Eufaula, AL Enjoy lake life just outside the main community of White Oak Shores on beautiful Lake Eufaula! This well-kept 16x80 mobile home offers the perfect blend of comfort and convenience. With a low HOA fee of just $190 per year, you'll have access to two swimming pools, a boat launch, a fishing pier, and a spacious clubhouse—perfect for hosting family gatherings and celebrations. Located just minutes from Walmart, shopping, and the charming restaurants of historic downtown Eufaula, this home is ideal for anyone who loves fishing, hunting, or peaceful small-town living. Whether you're looking for a primary residence or a relaxing weekend retreat, this property has everything you need to enjoy life by the lake.

  19. 2025-11-15
    price $69,900 783-char remark
    Show marketing remark (783 chars)

    16x80 Mobile Home Near White Oak Shores – Lake Eufaula, AL Enjoy lake life just outside the main community of White Oak Shores on beautiful Lake Eufaula! This well-kept 16x80 mobile home offers the perfect blend of comfort and convenience. With a low HOA fee of just $190 per year, you'll have access to two swimming pools, a boat launch, a fishing pier, and a spacious clubhouse—perfect for hosting family gatherings and celebrations. Located just minutes from Walmart, shopping, and the charming restaurants of historic downtown Eufaula, this home is ideal for anyone who loves fishing, hunting, or peaceful small-town living. Whether you're looking for a primary residence or a relaxing weekend retreat, this property has everything you need to enjoy life by the lake.

  20. 2025-11-02
    listed $78,500 Active 783-char remark
    Show marketing remark (783 chars)

    16x80 Mobile Home Near White Oak Shores – Lake Eufaula, AL Enjoy lake life just outside the main community of White Oak Shores on beautiful Lake Eufaula! This well-kept 16x80 mobile home offers the perfect blend of comfort and convenience. With a low HOA fee of just $190 per year, you'll have access to two swimming pools, a boat launch, a fishing pier, and a spacious clubhouse—perfect for hosting family gatherings and celebrations. Located just minutes from Walmart, shopping, and the charming restaurants of historic downtown Eufaula, this home is ideal for anyone who loves fishing, hunting, or peaceful small-town living. Whether you're looking for a primary residence or a relaxing weekend retreat, this property has everything you need to enjoy life by the lake.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 93% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,794
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$1,743
Taxable income
$6,131
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,472
After-tax cash flow
$5,249/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
Barbour County
NCES district ID
0100300
Math proficiency
10% ▼ -5.00%
Reading proficiency
16% ▬ 0.00%
Median HH income
$32,058
Composite
13.92/100
National rank
#14458
State rank
#133 of 133 in AL

Livability — Eufaula

Score
51/100
State rank
#508
US rank
#25138

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,981

Population outlook (Barbour County) Hauer SSP2

Today (2025)
24,533 people
By 2030
23,439 · -4.5%
By 2040
21,129 · -13.9%
By 2050
18,982 · -22.6%
By 2075
14,114 · -42.5%
By 2100
9,180 · -62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 46% White 43% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 1% Serbian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 7%

Political lean MEDSL · Barbour

2024 margin
R (+14.7) · D 42.3% · R 57.0%
2008→2024 swing
-13.3pp toward R · 2008: -1.4pp · 2024: -14.7pp
All cycles
2024: R+14.7 2020: R+7.7 2016: R+5.6 2012: D+2.9 2008: R+1.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.42%
Current HPI
151.8238
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

-23.7% since first listed
4 events — show timeline
  • 2026-05-14 Relisted EBOR
  • 2026-05-14 Price Changed $59,900 EBOR
  • 2025-11-15 Price Changed $69,900 EBOR
  • 2025-11-02 Listed $78,500 EBOR

Property tax history

-4.7%/yr

Latest (2025): $33 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…