CashFlowRE
Sign in Sign up
407 Seminole St
C+ Composite 60.23
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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$99,000

407 Seminole St · Mobile, AL 36606
2 bd · 1.0 ba · 870 sqft · SingleFamily public records · 82 Days on market
Built 1940 7,278 sqft lot $114/sqft · 91% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming midtown home with freshly refinished hardwood floors and updated flooring and fresh paint throughout. Refreshed kitchen and bath are ready to be enjoyed! Home comes with gas range and refrigerator. Home has new electric hot water heater, new electric panel and lots of insulation blown in the attic. There is a also a new architectural shingle roof. Indoor laundry room with storage cabinets is at the back of the home. There is a nice sized privacy fenced backyard with storage building with metal roof and roll up garage door. Relax on the covered, screened side porch just off of the den with view of the front and backyard. Close proximity to parks, shopping, and entertainment. Public Safety Park and a Wave Transit stop are a just a few feet away! Low traffic street. Call your agent to take a look.

Key facts

  • Updated flooring
  • Refreshed kitchen
  • 7,278 sq ft lot

Tags

UPDATED FLOORINGREFRESHED KITCHENPRIVATE FENCED BACKYARDCOVERED SCREENED SIDE PORCHCLOSE PROXIMITY TO PARKSCLOSE PROXIMITY TO SHOPPING

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 2-bed/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $93k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: Rents rising fast (+5.1%/yr); 174 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $684 of loan paydown is wiped out by about $3k 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 + 5.1% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($93k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $11k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. 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?
  7. 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.
  8. 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.
  9. 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
1.08%
Cap rate
9.24%
Cash-on-cash
10.53%
DSCR
1.47
GRM
7.7

CMA / ARV

ARV (median comp)
$51,923
List price
$99,000
Delta
90.67%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
419 Crenshaw St 0.12mi 3/1.0 (+1) 872 (+0%) 3mo $36,000 $41 86
460 Pinehill Dr 0.23mi 3/1.0 (+1) 864 (-1%) 3mo $51,500 $60 81
559 Westwood St 0.08mi 2/1.0 968 (+11%) 3mo $37,000 $38 75
216 Pinehill Dr 0.42mi 2/1.0 831 (-4%) 5mo $168,500 $203 69
169 Morgan Ave 0.48mi 2/1.0 830 (-5%) 2mo $115,000 $139 68
702 Glenwood St 0.48mi 2/1.0 889 (+2%) 7mo $40,000 $45 68
2453 Richard Ave 0.54mi 3/1.0 (+1) 922 (+6%) 1mo $169,000 $183 60
167 Crenshaw St 0.52mi 2/1.0 946 (+9%) 4mo $213,500 $226 58
2565 Kreitner St 0.61mi 2/1.0 915 (+5%) 8mo $149,999 $164 56
116 Mohawk St 0.65mi 2/1.0 822 (-6%) 5mo $125,000 $152 56
731 Jemison St 0.59mi 2/1.0 951 (+9%) 2mo $75,531 $79 56
753 Shannon St 0.74mi 3/1.0 (+1) 984 (+13%) 7mo $85,000 $86 33

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 · 5.06% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.06×
Total profit
$1,689
Equity at exit
$14,761
10-year hold
IRR
12.9%
Equity multiple
2.12×
Total profit
$31,008
Equity at exit
$8,560

Cash invested: $27,720 (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 36606

Rents YoY
5.1%
Active inventory
174
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,073 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$44 /mo · $532/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$243

Break-even live

Break-even rent $766
Max offer price $99,000
Occupancy floor 72%

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
$24,750
Closing costs
$2,970
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
400 Westwood St Mobile, AL 1.0–2.0 1.0 750 $1,005 $1.34 44d 1 0.06mi
562 Clarke St Mobile, AL 2.0 1.0 1061 $1,025 $0.97 44d 1 0.20mi
728 Bankhead Pl Mobile, AL 2.0 1.0 810 $675 $0.83 44d 1 0.50mi
2503 Richard Ave Mobile, AL 2.0 1.0 928 $805 $0.87 14d 1 0.59mi
2656 Pathway Pl Mobile, AL 2.0–3.0 1.0 778 $949 $1.22 14d 9 0.63mi
2500 Taylor Ave Mobile, AL 2.0 1.0 840 $1,195 $1.42 44d 1 0.65mi
767 Jemison St Mobile, AL 2.0 1.0 850 $750 $0.88 44d 1 0.66mi
104 Ellinor St Mobile, AL 2.0 1.0 896 $1,275 $1.42 21d 1 0.73mi
2008 W Victory Dr Mobile, AL 3.0 1.0 1011 $1,200 $1.19 44d 1 0.75mi
2161 Homewood St Unit B Mobile, AL 1.0 1.0 600 $1,295 $2.16 21d 1 0.80mi
900 Courtney St Mobile, AL 2.0 1.0 1020 $1,200 $1.18 44d 1 0.85mi
442 Cottage Hill Rd Unit 13 Mobile, AL 1.0 1.0 637 $860 $1.35 44d 1 0.92mi
461 Magnolia Rd Unit A Mobile, AL 2.0 1.0 989 $825 $0.83 44d 1 0.98mi
168 W Collins St Mobile, AL 3.0 1.0 968 $725 $0.75 21d 1 1.06mi
2859 Brierwood Dr Mobile, AL 3.0 1.0 1057 $1,500 $1.42 14d 1 1.10mi
2604 Dauphin St #210 Mobile, AL 2.0 1.0 950 $1,150 $1.21 21d 1 1.17mi
2604 Dauphin St Mobile, AL 2.0 1.0 950 $1,072 $1.13 44d 2 1.17mi
250 Tuttle Ave Unit B Mobile, AL 1.0 1.0 928 $1,100 $1.19 44d 1 1.29mi
276 S Sage Ave Mobile, AL 1.0–2.0 1.0 850 $1,055 $1.24 44d 1 1.30mi
2904 Pleasant Valley Rd Mobile, AL 2.0 1.0 815 $899 $1.10 44d 1 1.32mi
751 Farnell Ln Mobile, AL 2.0 1.0 1100 $1,400 $1.27 44d 1 1.35mi
2901 Pleasant Valley Rd Mobile, AL 1.0 1.0 578 $775 $1.34 44d 1 1.36mi
505 Bel Air Blvd Mobile, AL 1.0–2.0 1.0–2.0 976 $1,274 $1.30 14d 16 1.41mi
2425 Nortons Ln Unit C Mobile, AL 2.0 1.0 1050 $1,200 $1.14 44d 1 1.42mi
2425 Nortons Ln Unit D Mobile, AL 2.0 1.0 1050 $1,100 $1.05 14d 1 1.42mi
111 S Catherine St Mobile, AL 2.0 1.0 891 $899 $1.01 44d 1 1.43mi
957 Navco Rd Mobile, AL 2.0 1.5 812 $850 $1.05 21d 1 1.48mi
186 Stanton Rd Mobile, AL 1.0–3.0 1.0–2.5 1263 $2,062 $1.63 44d 1 1.50mi

Listing history 32 events

  1. 2026-06-19
    status $99,000 Pending 82 DOM
  2. 2026-06-18
    days on market $99,000 Active 82 DOM
  3. 2026-06-17
    days on market $99,000 Active 81 DOM
  4. 2026-06-16
    days on market $99,000 Active 80 DOM
  5. 2026-06-15
    days on market $99,000 Active 79 DOM
  6. 2026-06-14
    days on market $99,000 Active 77 DOM
  7. 2026-06-13
    days on market $99,000 Active 76 DOM
  8. 2026-06-10
    days on market $99,000 Active 74 DOM
  9. 2026-06-09
    pricedays on market $99,000 Active 73 DOM
  10. 2026-06-08
    days on market $109,750 Active 72 DOM
  11. 2026-06-07
    days on market $109,750 Active 71 DOM
  12. 2026-06-05
    days on market $109,750 Active 68 DOM
  13. 2026-06-03
    days on market $109,750 Active 67 DOM
  14. 2026-06-02
    days on market $109,750 Active 66 DOM
  15. 2026-06-01
    days on market $109,750 Active 65 DOM
  16. 2026-05-31
    days on market $109,750 Active 64 DOM
  17. 2026-05-30
    days on market $109,750 Active 63 DOM
  18. 2026-05-17
    status Active 816-char remark
    Show marketing remark (816 chars)

    Charming midtown home with freshly refinished hardwood floors and updated flooring and fresh paint throughout. Refreshed kitchen and bath are ready to be enjoyed! Home comes with gas range and refrigerator. Home has new electric hot water heater, new electric panel and lots of insulation blown in the attic. There is a also a new architectural shingle roof. Indoor laundry room with storage cabinets is at the back of the home. There is a nice sized privacy fenced backyard with storage building with metal roof and roll up garage door. Relax on the covered, screened side porch just off of the den with view of the front and backyard. Close proximity to parks, shopping, and entertainment. Public Safety Park and a Wave Transit stop are a just a few feet away! Low traffic street. Call your agent to take a look.

  19. 2026-05-13
    status Pending 816-char remark
    Show marketing remark (816 chars)

    Charming midtown home with freshly refinished hardwood floors and updated flooring and fresh paint throughout. Refreshed kitchen and bath are ready to be enjoyed! Home comes with gas range and refrigerator. Home has new electric hot water heater, new electric panel and lots of insulation blown in the attic. There is a also a new architectural shingle roof. Indoor laundry room with storage cabinets is at the back of the home. There is a nice sized privacy fenced backyard with storage building with metal roof and roll up garage door. Relax on the covered, screened side porch just off of the den with view of the front and backyard. Close proximity to parks, shopping, and entertainment. Public Safety Park and a Wave Transit stop are a just a few feet away! Low traffic street. Call your agent to take a look.

  20. 2026-03-24
    listed $109,750 Active 816-char remark
    Show marketing remark (816 chars)

    Charming midtown home with freshly refinished hardwood floors and updated flooring and fresh paint throughout. Refreshed kitchen and bath are ready to be enjoyed! Home comes with gas range and refrigerator. Home has new electric hot water heater, new electric panel and lots of insulation blown in the attic. There is a also a new architectural shingle roof. Indoor laundry room with storage cabinets is at the back of the home. There is a nice sized privacy fenced backyard with storage building with metal roof and roll up garage door. Relax on the covered, screened side porch just off of the den with view of the front and backyard. Close proximity to parks, shopping, and entertainment. Public Safety Park and a Wave Transit stop are a just a few feet away! Low traffic street. Call your agent to take a look.

  21. 2024-12-05
    historical $1,150
  22. 2024-11-16
    listed $1,150
  23. 2024-11-14
    historical $1,150
  24. 2024-10-29
    price $139,000
  25. 2024-10-26
    listed $1,150
  26. 2024-09-29
    historical $1,150
  27. 2024-08-18
    price $1,150
  28. 2024-08-08
    price $1,265
  29. 2024-08-02
    listed $1,350
  30. 2024-01-02
    price $55,000
  31. 2023-12-13
    price $57,500
  32. 2023-12-04
    price $69,750

ⓘ 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
$532 · $44/mo
Projected year-2 tax
$532 · $44/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥105°F today · 20 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
$12,881
− Mortgage interest
−$5,546
− Property taxes
−$532
− Insurance
−$495
− Repairs & maintenance
−$1,031
− Management
−$1,031
− Depreciation
−$2,880
Taxable income
$1,368
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$328
After-tax cash flow
$2,591/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)
18,728
Household income
$51,303
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
999.0

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
Majority Black (56%)
Race & ethnicity
Black 56% White 37% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Italian 2% Scottish 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -232.19%
Current HPI
145.9025
Rent YoY
▲ 5.06%
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

+57.3% since first listed
15 events — show timeline
  • 2026-05-17 Relisted GCMLS AL
  • 2026-05-13 Pending GCMLS AL
  • 2026-03-24 Listed $109,750 GCMLS AL
  • 2024-12-05 Rental Removed $1,150 GCMLSAL
  • 2024-11-16 Listed for Rent $1,150 GCMLSAL
  • 2024-11-14 Rental Removed $1,150 GCMLSAL
  • 2024-10-29 Price Changed $139,000 GCMLS AL
  • 2024-10-26 Listed for Rent $1,150 GCMLSAL
  • 2024-09-29 Rental Removed $1,150 GCMLSAL
  • 2024-08-18 Price Changed $1,150 GCMLSAL
  • 2024-08-08 Price Changed $1,265 GCMLSAL
  • 2024-08-02 Listed for Rent $1,350 GCMLSAL
  • 2024-01-02 Price Changed $55,000 GCMLS AL
  • 2023-12-13 Price Changed $57,500 GCMLS AL
  • 2023-12-04 Price Changed $69,750 GCMLS AL

Property tax history

+15.5%/yr

Latest (2025): $532 · +21.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…