CashFlowRE
Sign in Sign up
1713 Obrig Ave
C Composite 56.7
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 +28.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +6.8/10.0
  • Schools +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$245,000

1713 Obrig Ave · Guntersville, AL 35976
3 bd · 2.0 ba · 1,863 sqft · SingleFamily public records · 254 Days on market
Built 1948 6,969 sqft lot $132/sqft · 29% above area Est $168k · 46% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

High-Yield Airbnb/Adorable Cottage near downtown, Guntersville. Invest in a proven, high-performing asset in a perfectly positioned location. This fully renovated 3BR/2BA cottage offers the ultimate location-based ROI, situated minutes from City Walk, and the Guntersville Airport. Its status as a successful short-term rental with a strong booking history makes it a turnkey "parcel" for any portfolio. The home features dual living rms, a modern kitchen with butcher block counters, and all-new systems (HVAC, plumbing, electrical). With a spacious entertaining deck, it is designed for maximum guest appeal and minimal maintenance. A rare, cash-flowing gem just minutes from Guntersville Lake!

Key facts

  • Fully renovated
  • Formal dining
  • Full kitchen

Tags

FULLY RENOVATEDTWO FAMILY ROOMSFORMAL DININGFULL KITCHENLAUNDRY ROOMUPDATED BATHS

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 single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $806 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Recommended offer: $216k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 2.1% in Guntersville — 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 59/100 on livability (#323 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment C-, schools D.
  • Guntersville City (town): math 27% / reading 53% proficiency, ranked #28 of 129 in AL (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 467 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 163 units permitted in Marshall County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $69k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 254 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $25k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $145k; list at $245k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 254 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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 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?
  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
1.18%
Cap rate
10.24%
Cash-on-cash
14.11%
DSCR
1.63
GRM
7.0

CMA / ARV

ARV (median comp)
$168,176
List price
$245,000
Delta
45.68%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1733 Obrig Ave 0.05mi 4/2.0 (+1) 1,861 (-0%) 6mo $125,000 $67 88
1640A Blount Ave 0.12mi 3/1.0 1,705 (-8%) 1mo $312,000 $183 76
1921 Patterson St 0.41mi 3/2.0 1,907 (+2%) 11mo $365,000 $191 68
1913 Patterson St 0.42mi 3/2.0 1,907 (+2%) 16mo $425,000 $223 63
2012 Stevenson St 0.60mi 3/2.5 1,844 (-1%) 8mo $405,000 $220 62
1317 Obrig Ave 0.49mi 4/2.0 (+1) 1,842 (-1%) 13mo $210,000 $114 59
1300 Starnes St 0.61mi 4/2.5 (+1) 1,742 (-6%) 6mo $204,600 $117 48
1429 Patterson St 0.70mi 3/2.0 1,711 (-8%) 8mo $250,000 $146 47
1412 Patterson St 0.69mi 3/2.0 1,650 (-11%) 8mo $245,000 $148 42
1925 Sunset Dr 0.73mi 3/2.0 1,597 (-14%) 9mo $355,000 $222 34

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
4.4%
Equity multiple
1.17×
Total profit
$11,577
Equity at exit
$36,530
10-year hold
IRR
13.8%
Equity multiple
2.11×
Total profit
$75,875
Equity at exit
$21,183

Cash invested: $68,600 (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 35976

Home prices YoY
-25.1%
Active inventory
467
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,900 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$98 /mo · $1,172/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$609
Net cashflow
$806

Break-even live

Break-even rent $1,879
Max offer price $245,000
Occupancy floor 67%

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
$61,250
Closing costs
$7,350
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7036 Val Monte Dr #7036 Guntersville, AL 3.0 3.0 2128 $2,900 $1.36 44d 1 1.24mi

Listing history 30 events

  1. 2026-06-19
    days on market $245,000 Active 254 DOM
  2. 2026-06-18
    days on market $245,000 Active 253 DOM
  3. 2026-06-17
    days on market $245,000 Active 252 DOM
  4. 2026-06-16
    days on market $245,000 Active 251 DOM
  5. 2026-06-15
    days on market $245,000 Active 250 DOM
  6. 2026-06-14
    days on market $245,000 Active 248 DOM
  7. 2026-06-12
    days on market $245,000 Active 247 DOM
  8. 2026-06-09
    days on market $245,000 Active 244 DOM
  9. 2026-06-08
    days on market $245,000 Active 243 DOM
  10. 2026-06-07
    days on market $245,000 Active 242 DOM
  11. 2026-06-04
    days on market $245,000 Active 238 DOM
  12. 2026-06-02
    days on market $245,000 Active 237 DOM
  13. 2026-06-01
    days on market $245,000 Active 236 DOM
  14. 2026-05-31
    days on market $245,000 Active 235 DOM
  15. 2026-05-31
    days on market $245,000 Active 234 DOM
  16. 2026-05-07
    status Active 708-char remark
    Show marketing remark (708 chars)

    High-Yield Airbnb/Adorable Cottage near downtown, Guntersville. Invest in a proven, high-performing asset in a perfectly positioned location. This fully renovated 3BR/2BA cottage offers the ultimate location-based ROI, situated minutes from City Walk, and the Guntersville Airport. Its status as a successful short-term rental with a strong booking history makes it a turnkey "parcel" for any portfolio. The home features dual living rms, a modern kitchen with butcher block counters, and all-new systems (HVAC, plumbing, electrical). With a spacious entertaining deck, it is designed for maximum guest appeal and minimal maintenance. A rare, cash-flowing gem just minutes from Guntersville Lake!

  17. 2026-05-07
    price $245,000 708-char remark
    Show marketing remark (708 chars)

    High-Yield Airbnb/Adorable Cottage near downtown, Guntersville. Invest in a proven, high-performing asset in a perfectly positioned location. This fully renovated 3BR/2BA cottage offers the ultimate location-based ROI, situated minutes from City Walk, and the Guntersville Airport. Its status as a successful short-term rental with a strong booking history makes it a turnkey "parcel" for any portfolio. The home features dual living rms, a modern kitchen with butcher block counters, and all-new systems (HVAC, plumbing, electrical). With a spacious entertaining deck, it is designed for maximum guest appeal and minimal maintenance. A rare, cash-flowing gem just minutes from Guntersville Lake!

  18. 2026-04-26
    status Pending 708-char remark
    Show marketing remark (708 chars)

    High-Yield Airbnb/Adorable Cottage near downtown, Guntersville. Invest in a proven, high-performing asset in a perfectly positioned location. This fully renovated 3BR/2BA cottage offers the ultimate location-based ROI, situated minutes from City Walk, and the Guntersville Airport. Its status as a successful short-term rental with a strong booking history makes it a turnkey "parcel" for any portfolio. The home features dual living rms, a modern kitchen with butcher block counters, and all-new systems (HVAC, plumbing, electrical). With a spacious entertaining deck, it is designed for maximum guest appeal and minimal maintenance. A rare, cash-flowing gem just minutes from Guntersville Lake!

  19. 2026-04-10
    historical Contingent 708-char remark
    Show marketing remark (708 chars)

    High-Yield Airbnb/Adorable Cottage near downtown, Guntersville. Invest in a proven, high-performing asset in a perfectly positioned location. This fully renovated 3BR/2BA cottage offers the ultimate location-based ROI, situated minutes from City Walk, and the Guntersville Airport. Its status as a successful short-term rental with a strong booking history makes it a turnkey "parcel" for any portfolio. The home features dual living rms, a modern kitchen with butcher block counters, and all-new systems (HVAC, plumbing, electrical). With a spacious entertaining deck, it is designed for maximum guest appeal and minimal maintenance. A rare, cash-flowing gem just minutes from Guntersville Lake!

  20. 2026-01-14
    price $259,000 708-char remark
    Show marketing remark (708 chars)

    High-Yield Airbnb/Adorable Cottage near downtown, Guntersville. Invest in a proven, high-performing asset in a perfectly positioned location. This fully renovated 3BR/2BA cottage offers the ultimate location-based ROI, situated minutes from City Walk, and the Guntersville Airport. Its status as a successful short-term rental with a strong booking history makes it a turnkey "parcel" for any portfolio. The home features dual living rms, a modern kitchen with butcher block counters, and all-new systems (HVAC, plumbing, electrical). With a spacious entertaining deck, it is designed for maximum guest appeal and minimal maintenance. A rare, cash-flowing gem just minutes from Guntersville Lake!

  21. 2025-09-28
    listed $270,000 Active 708-char remark
    Show marketing remark (708 chars)

    High-Yield Airbnb/Adorable Cottage near downtown, Guntersville. Invest in a proven, high-performing asset in a perfectly positioned location. This fully renovated 3BR/2BA cottage offers the ultimate location-based ROI, situated minutes from City Walk, and the Guntersville Airport. Its status as a successful short-term rental with a strong booking history makes it a turnkey "parcel" for any portfolio. The home features dual living rms, a modern kitchen with butcher block counters, and all-new systems (HVAC, plumbing, electrical). With a spacious entertaining deck, it is designed for maximum guest appeal and minimal maintenance. A rare, cash-flowing gem just minutes from Guntersville Lake!

  22. 2023-04-03
    soldstatus $145,000
  23. 2023-03-30
    soldstatus $145,000 Sold 237-char remark
    Show marketing remark (237 chars)

    Guntersville City Limits. Lake View. Adorable 3 Bedroom 1 Bath home featuring 2 family rooms, Formal dining. Master bedroom and 2nd bedroom located downstairs. Additional Bedroom and large walk in closet located up stairs. Priced to sell

  24. 2023-03-15
    status Pending 237-char remark
    Show marketing remark (237 chars)

    Guntersville City Limits. Lake View. Adorable 3 Bedroom 1 Bath home featuring 2 family rooms, Formal dining. Master bedroom and 2nd bedroom located downstairs. Additional Bedroom and large walk in closet located up stairs. Priced to sell

  25. 2023-02-22
    price $158,800 237-char remark
    Show marketing remark (237 chars)

    Guntersville City Limits. Lake View. Adorable 3 Bedroom 1 Bath home featuring 2 family rooms, Formal dining. Master bedroom and 2nd bedroom located downstairs. Additional Bedroom and large walk in closet located up stairs. Priced to sell

  26. 2022-11-18
    listed $164,900 Active 237-char remark
    Show marketing remark (237 chars)

    Guntersville City Limits. Lake View. Adorable 3 Bedroom 1 Bath home featuring 2 family rooms, Formal dining. Master bedroom and 2nd bedroom located downstairs. Additional Bedroom and large walk in closet located up stairs. Priced to sell

  27. 2022-10-18
    soldstatus $155,000
  28. 2022-07-09
    soldstatus $155,000 Sold
  29. 2022-06-15
    status Pending
  30. 2022-06-13
    listed $149,900 Active

ⓘ 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
$1,172 · $98/mo
Projected year-2 tax
$1,172 · $98/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 6/10 Major 7 d/yr ≥106°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$34,800
− Mortgage interest
−$13,724
− Property taxes
−$1,172
− Insurance
−$1,225
− Repairs & maintenance
−$2,784
− Management
−$2,784
− Depreciation
−$7,127
Taxable income
$5,984
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,436
After-tax cash flow
$8,241/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
Guntersville City
NCES district ID
0101690
Math proficiency
27% ▼ -29.00%
Reading proficiency
53% ▼ -1.00%
Median HH income
$39,203
Composite
33.36/100
National rank
#5482
State rank
#28 of 129 in AL

Livability — Guntersville

Score
59/100
State rank
#323
US rank
#19857

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Guntersville, AL
City population
16,604
Population (ZIP)
16,604

Population outlook (Marshall County) Hauer SSP2

Today (2025)
97,402 people
By 2030
98,138 · +0.8%
By 2040
98,502 · +1.1%
By 2050
97,024 · -0.4%
By 2075
89,334 · -8.3%
By 2100
74,749 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 6% Two or more races 6% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Serbian 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% French/Haitian/Cajun 1%

Political lean MEDSL · Marshall

2024 margin
Solid R (+71.7) · D 13.8% · R 85.5%
2008→2024 swing
-15.4pp toward R · 2008: -56.4pp · 2024: -71.7pp
All cycles
2024: R+71.7 2020: R+68.7 2016: R+69.5 2012: R+60.1 2008: R+56.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.75%
Current HPI
223.0157
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

+63.4% since first listed
15 events — show timeline
  • 2026-05-07 Relisted VMLS
  • 2026-05-07 Price Changed $245,000 VMLS
  • 2026-04-26 Pending VMLS
  • 2026-04-10 Contingent VMLS
  • 2026-01-14 Price Changed $259,000 VMLS
  • 2025-09-28 Listed $270,000 VMLS
  • 2023-04-03 Sold (Public Records) $145,000 Public Records
  • 2023-03-30 Sold (MLS) $145,000 VMLS
  • 2023-03-15 Pending VMLS
  • 2023-02-22 Price Changed $158,800 VMLS
  • 2022-11-18 Listed $164,900 VMLS
  • 2022-10-18 Sold (Public Records) $155,000 Public Records
  • 2022-07-09 Sold (MLS) $155,000 VMLS
  • 2022-06-15 Pending VMLS
  • 2022-06-13 Listed $149,900 VMLS

Property tax history

+14.2%/yr

Latest (2025): $1,172 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…