CashFlowRE
Sign in Sign up
5700 Deerwood Dr N
C+ Composite 61.35
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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$159,900

5700 Deerwood Dr N · Mobile, AL 36618
4 bd · 2.0 ba · 1,764 sqft · SingleFamily public records · 170 Days on market
Built 1999 0.49 ac lot $91/sqft · 19% below area Est $198k · 19% under

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

Listing remarks MLS

Bank Owned. May be subject to Redemption Rights. Sold AS-IS Where-IS with no warranties expressed or implied. This 4/2 need some TLC but has a newer roof, water heater and HVAC. Huge yard.

Key facts

  • Huge yard
  • Hvac
  • Newer roof

Tags

NEWER ROOFWATER HEATERHVACHUGE YARD

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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $283 ($3k/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 $159k (0.3% below list).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 4.9% in Mobile — 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 75/100 on livability (#20 in AL, #4,262 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D-, crime F, employment D-.
  • Mobile County (urban): math 15% / reading 39% proficiency, ranked #81 of 129 in AL (top 63%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 99 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $130k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $140,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 170 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 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. 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
1.00%
Cap rate
8.42%
Cash-on-cash
7.58%
DSCR
1.34
GRM
8.4

CMA / ARV

ARV (median comp)
$198,351
List price
$159,900
Delta
-19.39%
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
5493 Carriage Woods Ct 0.31mi 4/2.0 1,806 (+2%) 10mo $259,400 $144 73
5361 Moffett Rd 0.45mi 3/2.0 (-1) 1,788 (+1%) 6mo $120,000 $67 67
5414 Forest Oaks Dr S 0.51mi 4/2.0 1,837 (+4%) 4mo $123,000 $67 66
5654 Overlook Rd 0.22mi 3/2.0 (-1) 1,966 (+12%) 8mo $199,000 $101 59
5462 Racine Ave 0.36mi 3/2.0 (-1) 1,558 (-12%) 1mo $245,000 $157 58
5524 Overlook Rd 0.28mi 3/1.5 (-1) 1,597 (-10%) 9mo $176,000 $110 57
2140 Luckner Ct 0.73mi 3/2.0 (-1) 1,692 (-4%) 1mo $236,000 $139 54
1644 Princess Helen Rd W 0.50mi 3/3.0 (-1) 1,649 (-6%) 9mo $105,000 $64 50
5408 N Colonial Cir 0.51mi 3/1.0 (-1) 1,574 (-11%) 2mo $119,000 $76 48
2033 Morganthau Dr 0.73mi 3/2.0 (-1) 1,630 (-8%) 3mo $194,000 $119 46
5224 Persons Dr 0.69mi 4/2.0 1,584 (-10%) 9mo $195,000 $123 43
1967 Highland Forest Dr 0.65mi 3/2.0 (-1) 1,508 (-14%) 2mo $174,200 $116 39

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
-4.8%
Equity multiple
0.82×
Total profit
$-7,951
Equity at exit
$23,842
10-year hold
IRR
4.9%
Equity multiple
1.36×
Total profit
$16,050
Equity at exit
$13,825

Cash invested: $44,772 (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 36618

Home prices YoY
-22.8%
Active inventory
99
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,595 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$72 /mo · $860/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$283

Break-even live

Break-even rent $1,236
Max offer price $159,900
Occupancy floor 77%

Sensitivity live

Price -10% $373 -5% $328 +0% $283 +5% $238 +10% $192
Rent -10% $157 -5% $220 +0% $283 +5% $346 +10% $409
Rate -1.0pp $363 -0.5pp $324 base $283 +0.5pp $241 +1.0pp $199

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
$39,975
Closing costs
$4,797
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.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5520 Vienna Ave Mobile, AL 3.0 2.0 1745 $1,395 $0.80 44d 1 0.22mi
5613 Overlook Rd Mobile, AL 3.0 1.5 1520 $1,450 $0.95 44d 1 0.26mi
5508 Overlook Rd Mobile, AL 3.0 2.0 1260 $1,400 $1.11 14d 1 0.31mi
6017 Mission Hills Ct Mobile, AL 4.0 3.0 2407 $1,950 $0.81 44d 1 0.62mi
5904 Saint Gallen Ave S Unit 1043743P Mobile, AL 4.0 2.0 1496 $3,719 $2.49 22d 1 0.92mi
5477 Ardell Dr Unit 1043691P Mobile, AL 3.0 2.0 1496 $2,680 $1.79 14d 1 0.95mi
912 Wendover Rd Unit 1043703P Mobile, AL 4.0 2.5 1496 $3,190 $2.13 22d 1 0.99mi
5855 Woodvale Dr Mobile, AL 3.0 1.5 1712 $1,350 $0.79 22d 1 1.11mi
1104 Garland St Mobile, AL 3.0 1.0 1377 $1,450 $1.05 22d 1 1.16mi

Listing history 22 events

  1. 2026-06-19
    status $159,900 Pending 170 DOM
  2. 2026-06-18
    days on market $159,900 Active 170 DOM
  3. 2026-06-17
    days on market $159,900 Active 169 DOM
  4. 2026-06-16
    days on market $159,900 Active 168 DOM
  5. 2026-06-15
    days on market $159,900 Active 167 DOM
  6. 2026-06-14
    days on market $159,900 Active 165 DOM
  7. 2026-06-13
    days on market $159,900 Active 164 DOM
  8. 2026-06-10
    days on market $159,900 Active 162 DOM
  9. 2026-06-09
    days on market $159,900 Active 161 DOM
  10. 2026-06-08
    days on market $159,900 Active 160 DOM
  11. 2026-06-07
    days on market $159,900 Active 159 DOM
  12. 2026-06-05
    days on market $159,900 Active 156 DOM
  13. 2026-06-03
    days on market $159,900 Active 155 DOM
  14. 2026-06-02
    days on market $159,900 Active 154 DOM
  15. 2026-06-01
    days on market $159,900 Active 153 DOM
  16. 2026-05-31
    days on market $159,900 Active 152 DOM
  17. 2026-05-30
    days on market $159,900 Active 151 DOM
  18. 2026-05-04
    price $159,900 191-char remark
    Show marketing remark (191 chars)

    Bank Owned. May be subject to Redemption Rights. Sold AS-IS Where-IS with no warranties expressed or implied. This 4/2 need some TLC but has a newer roof, water heater and HVAC. Huge yard.

  19. 2026-03-25
    price $169,000 191-char remark
    Show marketing remark (191 chars)

    Bank Owned. May be subject to Redemption Rights. Sold AS-IS Where-IS with no warranties expressed or implied. This 4/2 need some TLC but has a newer roof, water heater and HVAC. Huge yard.

  20. 2025-12-30
    listed $180,000 Active 191-char remark
    Show marketing remark (191 chars)

    Bank Owned. May be subject to Redemption Rights. Sold AS-IS Where-IS with no warranties expressed or implied. This 4/2 need some TLC but has a newer roof, water heater and HVAC. Huge yard.

  21. 2025-11-13
    price $175,500
  22. 2018-06-26
    soldstatus $130,400

ⓘ 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
$860 · $72/mo
Projected year-2 tax
$860 · $72/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 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 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
$19,134
− Mortgage interest
−$8,957
− Property taxes
−$860
− Insurance
−$800
− Repairs & maintenance
−$1,531
− Management
−$1,531
− Depreciation
−$4,652
Taxable income
$805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$193
After-tax cash flow
$3,201/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
Mobile County
NCES district ID
0102370
Math proficiency
15% ▼ -28.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$42,455
Composite
22.9/100
National rank
#8002
State rank
#81 of 129 in AL

Livability — Mobile

Score
75/100
State rank
#20
US rank
#4262

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobile, AL
County
Mobile County · 246,577 people
City population
205,729
Metro
Mobile, AL
Population (ZIP)
17,892
Household income
$61,550
Rent vs Own
24.7% rent · 75.3% own
Severe rent burden
542.0

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
Predominantly Black (65%)
Race & ethnicity
Black 65% White 27% Two or more races 3% Asian 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Serbian 1% Romanian 0%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 3% Chinese 2%

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
▼ -64.54%
Current HPI
218.7133
Rent YoY
Metro
Mobile, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+22.6% since first listed
5 events — show timeline
  • 2026-05-04 Price Changed $159,900 GCMLS AL
  • 2026-03-25 Price Changed $169,000 GCMLS AL
  • 2025-12-30 Listed $180,000 GCMLS AL
  • 2025-11-13 Price Changed $175,500 GCMLS AL
  • 2018-06-26 Sold (Public Records) $130,400 Public Records

Property tax history

+3.7%/yr

Latest (2025): $860 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…