3 bd · 1.0 ba ·
2,680 sqft ·
Built 1939
· SingleFamily
· Active
· 185 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,326/mo
Mortgage (P&I)
−$577
Tax + insurance
−$183
HOA
−$0
Vac / Maint / Mgmt
−$278
Net cashflow
$287/mo
Annual
$3,445/yr
Cap rate
9.42%
Cash-on-cash
11.19%
DSCR
1.50
1% rule
1.21%
Cash to close
$30,800
Investor read
This is a 3-bed/1.0-bath single-family listed at $110k. Condition is rated fair.
At list price, monthly cash flow is $287 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $110k).
It's been on market 185 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-2.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 68/100 on livability (#68 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: housing D, schools F, amenities F.
Perry County (rural): math 23% / reading 24% proficiency, ranked #120 of 133 in AL (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 94% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 15 active listings in the ZIP.
Perry County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
6 sale attempts since 10y 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.
At projected returns (-2.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.
Climate carrying-cost: major wind risk, 69% 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.
Questions for listing agent
It's been on market 185 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
Repairs flagged (vision-AI assessment)
Major: roof
— Significant discoloration and potential wear
Major: exterior siding
— Weathered and discolored
Minor: landscaping
— Sparse and overgrown areas
CashFlowRE · CFR-W5PS571N12ZYDS
· Data 1 day agocashflowre.app · 2026-05-29