CashFlowRE
Sign in Sign up
3012 Mcgough Dr
C- Composite 52.03
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 +25.2/30.0
  • DSCR +8.3/10.0
  • 1% rule +5.5/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$124,900

3012 Mcgough Dr · Mobile, AL 36605
3 bd · 1.0 ba · 1,014 sqft · SingleFamily public records · 6 Days on market
Built 2008 9,378 sqft lot Est $90k · 38% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming home at 3012 McGough Dr in Mobile, Alabama. Step inside and discover a cozy living room and dining room combination, perfect for hosting gatherings or enjoying quality time with loved ones. The kitchen provides ample space to inspire your culinary creations. This home features three comfortable bedrooms, and a refreshing bathroom. Outside, you'll find a delightful gunite pool, inviting you to soak up the sun and create lasting memories. The patio area is perfect for outdoor entertaining, and a convenient storage building provides extra space for your belongings. The fenced backyard ensures privacy and security, while the single carport offers shelter for your vehicle. Please note that this home is being sold "as is where is," allowing you the opportunity to personalize it to your liking. The seller will not be making any repairs or replacements. To truly appreciate the charm and potential of this property, we encourage you to schedule a visit. Call today to schedule your personal tour! All updates per the seller. Listing company makes no representation as to accuracy of square footage; buyer to verify.

Key facts

  • Updated electrical
  • Pool house storage
  • Gunite pool

Tags

GUNITE POOLFENCED BACKYARDPOOL HOUSE STORAGEFORTIFIED ROOFUPDATED HVACUPDATED ELECTRICAL

Property features AI

Finance

  • Other: Gunite in-ground pool; No spa; Outbuilding and workshop on property; Property has a view; Not a land lease

Exterior

  • Parking: Carport (1 space)
  • Utilities: Cable available; Electricity available (110V and 220V); Natural gas available; Phone available; Public sewer; Water available
  • Home design: Single family residence; Residential property
  • Construction: Brick 4 sides construction; Shingle roof; Slab foundation
  • Exterior features: Private yard; Fenced

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom; 0 half bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other; No fireplace; Cabinets with stain finish

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 $125k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Cap rate 9.0% 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: 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.
  • Zoned schools: Dr Robert W Gilliard Elementary (math 8% / reading 23%, grade F, #503 of 627 statewide, top 80%, 780 students, 94% FRL); Ben C Rain High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 589 students, 90% FRL) — zoned schools average 92% FRL vs 67% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 27% district-wide (-18 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.3%/yr); 139 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $35k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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.
  • Current owner paid $95k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,900

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.05%
Cap rate
8.98%
Cash-on-cash
9.60%
DSCR
1.43
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$90,246
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3009 Mcgough Ct 0.05mi 3/1.0 1,022 (+1%) 23mo $90,000 $88 77
2004 Brill Rd 0.10mi 3/1.0 1,040 (+3%) 17mo $106,500 $102 77
3008 Curry Dr W 0.33mi 3/1.0 1,022 (+1%) 15mo $92,000 $90 70
1904 Riverside Dr 0.25mi 2/1.0 (-1) 864 (-15%) 3mo $35,000 $41 56
1916 Gill Rd 0.35mi 3/2.0 1,134 (+12%) 8mo $85,500 $75 54
1616 Gill Rd 0.46mi 4/1.0 (+1) 960 (-5%) 16mo $65,000 $68 51
1554 Cedar Crescent Dr 0.59mi 3/1.0 960 (-5%) 21mo $85,000 $89 46
1428 Tampa Dr 0.61mi 3/1.0 1,118 (+10%) 12mo $117,900 $105 44
1616 Cedar Downs Dr 0.60mi 3/1.0 1,074 (+6%) 24mo $108,200 $101 42
1501 Ponce De Leon Dr 0.67mi 3/1.0 960 (-5%) 23mo $75,000 $78 40

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$240
Equity at exit
$18,623
10-year hold
IRR
14.2%
Equity multiple
2.40×
Total profit
$49,079
Equity at exit
$10,799

Cash invested: $34,972 (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 36605

Rents YoY
8.3%
Active inventory
139
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,306 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$45 /mo · $538/yr
Insurance
$52
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$213

Break-even live

Break-even rent $1,036
Max offer price $124,900
Occupancy floor 79%

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
$31,225
Closing costs
$3,747
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1806 Gill Rd Mobile, AL 3.0 2.0 1360 $1,250 $0.92 21d 1 0.34mi
3311 Alba Club Rd Mobile, AL 3.0 1.0 1200 $1,200 $1.00 44d 1 0.84mi
1815 Ogburn Ave Unit B Mobile, AL 2.0 1.0 900 $900 $1.00 21d 1 0.95mi
3910 W Charmaine Cir Mobile, AL 3.0 1.0 1400 $1,200 $0.86 44d 1 1.34mi
1258 E Charmaine Cir Mobile, AL 3.0 1.0 1071 $1,350 $1.26 21d 1 1.35mi
2115 Barron Pl Mobile, AL 3.0 1.0 1000 $1,200 $1.20 44d 1 1.35mi
207 Riverbend Dr #207 Mobile, AL 2.0 1.0 843 $1,150 $1.36 44d 1 1.41mi

Listing history 11 events

  1. 2026-05-31
    status $124,900 Pending 6 DOM
  2. 2026-05-31
    days on market $124,900 Active 6 DOM
  3. 2026-05-30
    days on market $124,900 Active 5 DOM
  4. 2026-05-25
    listed $124,900 Active
  5. 2023-10-23
    soldstatus $95,000
  6. 2023-10-20
    soldstatus $95,000 Closed 1154-char remark
    Show marketing remark (1154 chars)

    Welcome to this charming home at 3012 McGough Dr in Mobile, Alabama. Step inside and discover a cozy living room and dining room combination, perfect for hosting gatherings or enjoying quality time with loved ones. The kitchen provides ample space to inspire your culinary creations. This home features three comfortable bedrooms, and a refreshing bathroom. Outside, you'll find a delightful gunite pool, inviting you to soak up the sun and create lasting memories. The patio area is perfect for outdoor entertaining, and a convenient storage building provides extra space for your belongings. The fenced backyard ensures privacy and security, while the single carport offers shelter for your vehicle. Please note that this home is being sold "as is where is," allowing you the opportunity to personalize it to your liking. The seller will not be making any repairs or replacements. To truly appreciate the charm and potential of this property, we encourage you to schedule a visit. Call today to schedule your personal tour! All updates per the seller. Listing company makes no representation as to accuracy of square footage; buyer to verify.

  7. 2023-09-25
    status Pending 1154-char remark
    Show marketing remark (1154 chars)

    Welcome to this charming home at 3012 McGough Dr in Mobile, Alabama. Step inside and discover a cozy living room and dining room combination, perfect for hosting gatherings or enjoying quality time with loved ones. The kitchen provides ample space to inspire your culinary creations. This home features three comfortable bedrooms, and a refreshing bathroom. Outside, you'll find a delightful gunite pool, inviting you to soak up the sun and create lasting memories. The patio area is perfect for outdoor entertaining, and a convenient storage building provides extra space for your belongings. The fenced backyard ensures privacy and security, while the single carport offers shelter for your vehicle. Please note that this home is being sold "as is where is," allowing you the opportunity to personalize it to your liking. The seller will not be making any repairs or replacements. To truly appreciate the charm and potential of this property, we encourage you to schedule a visit. Call today to schedule your personal tour! All updates per the seller. Listing company makes no representation as to accuracy of square footage; buyer to verify.

  8. 2023-09-21
    listed $85,000 Active 1154-char remark
    Show marketing remark (1154 chars)

    Welcome to this charming home at 3012 McGough Dr in Mobile, Alabama. Step inside and discover a cozy living room and dining room combination, perfect for hosting gatherings or enjoying quality time with loved ones. The kitchen provides ample space to inspire your culinary creations. This home features three comfortable bedrooms, and a refreshing bathroom. Outside, you'll find a delightful gunite pool, inviting you to soak up the sun and create lasting memories. The patio area is perfect for outdoor entertaining, and a convenient storage building provides extra space for your belongings. The fenced backyard ensures privacy and security, while the single carport offers shelter for your vehicle. Please note that this home is being sold "as is where is," allowing you the opportunity to personalize it to your liking. The seller will not be making any repairs or replacements. To truly appreciate the charm and potential of this property, we encourage you to schedule a visit. Call today to schedule your personal tour! All updates per the seller. Listing company makes no representation as to accuracy of square footage; buyer to verify.

  9. 2021-04-09
    soldstatus $60,000
  10. 2021-04-08
    soldstatus $60,000 346-char remark
    Show marketing remark (346 chars)

    Nice Home that offers a living room and dining room combination, kitchen, 3 bedrooms, 1 bathroom, gunite pool, patio area, storage building, fenced backyard and a single carport. Home is being sold "as is where is" with the seller not making any repairs or replacements. You must see this home in person to see what all it has to offer.

  11. 2006-08-01
    soldstatus $86,200

ⓘ 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
$538 · $45/mo
Projected year-2 tax
$538 · $45/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 7/10 Severe FEMA zone X (shaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$15,670
− Mortgage interest
−$6,996
− Property taxes
−$538
− Insurance
−$1,422
− Repairs & maintenance
−$1,254
− Management
−$1,254
− Depreciation
−$3,633
Taxable income
$573
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$138
After-tax cash flow
$2,422/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)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
1521.0

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 (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 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
▼ -96.46%
Current HPI
125.9526
Rent YoY
▲ 8.26%
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

+44.9% since first listed
8 events — show timeline
  • 2026-05-25 Listed $124,900 GCMLS AL
  • 2023-10-23 Sold (Public Records) $95,000 Public Records
  • 2023-10-20 Sold (MLS) $95,000 GCMLS AL
  • 2023-09-25 Pending GCMLS AL
  • 2023-09-21 Listed $85,000 GCMLS AL
  • 2021-04-09 Sold (Public Records) $60,000 Public Records
  • 2021-04-08 Sold (MLS) $60,000 GCMLS AL
  • 2006-08-01 Sold (Public Records) $86,200 Public Records

Property tax history

+2.9%/yr

Latest (2025): $538 · -41.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…