CashFlowRE
Sign in Sign up
219 Wilson Ave
C+ Composite 64.17
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 +23.3/30.0
  • ARV discount +14.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.8/10.0
  • Livability +4.1/5.0
  • Rent growth +4.0/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

219 Wilson Ave · Florence, AL 35630
3 bd · 2.0 ba · 1,773 sqft · SingleFamily public records · 12 Days on market
Built 1953 0.34 ac lot $85/sqft · 14% below area Est $175k · 14% under

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

Listing remarks MLS

Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

Key facts

  • Covered patio
  • Functional layout
  • 0.34 acre lot

Tags

PRIVACY FENCED BACKYARDCOVERED PATIOFUNCTIONAL LAYOUT

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 $150k.

Deal economics

  • At list price, monthly cash flow is $274 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.5% vs local median 3.6% in Florence — 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 82/100 on livability (#4 in AL, #1,140 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Florence City (urban): math 28% / reading 44% proficiency, ranked #44 of 129 in AL (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.2%/yr); 269 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 164 units permitted in Lauderdale County in 2024 (72 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($46k/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 $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.2% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 18y 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 $110k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 23% 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 $150,000

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
8.49%
Cash-on-cash
7.84%
DSCR
1.35
GRM
7.7

CMA / ARV

ARV (median comp)
$175,099
List price
$150,000
Delta
-14.33%
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
407 Seymore Ave 0.29mi 3/2.0 1,600 (-10%) 0mo $199,000 $124 70
319 Garfield Ave 0.46mi 3/2.0 1,700 (-4%) 2mo $210,000 $124 70
321 Calhoun Dr 0.23mi 3/2.0 1,513 (-15%) 1mo $185,000 $122 64
1909 Erskine Dr 0.37mi 3/2.5 1,850 (+4%) 12mo $395,000 $214 64
2318 Parc Pl 0.53mi 3/2.0 1,767 (-0%) 14mo $299,900 $170 63
2332 Mcburney Dr 0.64mi 3/2.0 1,683 (-5%) 3mo $187,000 $111 60
117 Garfield Ave 0.45mi 3/2.0 1,882 (+6%) 13mo $175,000 $93 58
1626 Ridge Ave 0.48mi 3/2.0 2,000 (+13%) 1mo $217,000 $109 56
1926 Randolph St 0.45mi 4/2.0 (+1) 1,585 (-11%) 3mo $205,000 $129 54
1818 Jackson Rd 0.38mi 3/2.0 1,554 (-12%) 14mo $217,500 $140 51
2331 Mcburney Dr 0.62mi 4/2.0 (+1) 1,616 (-9%) 1mo $219,000 $136 50
2317 Parc Pl 0.49mi 2/2.0 (-1) 1,950 (+10%) 15mo $234,900 $120 43

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 · 6.18% rent growth · sell at horizon

5-year hold
IRR
-0.9%
Equity multiple
0.97×
Total profit
$-1,464
Equity at exit
$22,365
10-year hold
IRR
11.8%
Equity multiple
2.07×
Total profit
$44,735
Equity at exit
$12,969

Cash invested: $42,000 (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 35630

Home prices YoY
-33.7%
Rents YoY
6.2%
Active inventory
269
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,623 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$159 /mo · $1,907/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$274

Break-even live

Break-even rent $1,276
Max offer price $150,000
Occupancy floor 78%

Sensitivity live

Price -10% $359 -5% $317 +0% $274 +5% $232 +10% $189
Rent -10% $146 -5% $210 +0% $274 +5% $339 +10% $403
Rate -1.0pp $350 -0.5pp $313 base $274 +0.5pp $236 +1.0pp $196

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
$37,500
Closing costs
$4,500
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2370 Roberts Ln Florence, AL 3.0 2.0 1716 $1,650 $0.96 45d 1 0.47mi
1413 N Pine St Florence, AL 4.0 2.0 1444 $1,695 $1.17 45d 1 0.61mi
1252 Hermitage Dr Florence, AL 2.0 2.0 1250 $1,170 $0.94 45d 1 1.23mi

Listing history 14 events

  1. 2026-05-05
    status Pending 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  2. 2026-05-04
    status Pending 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  3. 2026-04-28
    status Active 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  4. 2026-04-28
    status Active 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  5. 2026-04-20
    status Pending 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  6. 2026-04-20
    status Pending 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  7. 2026-04-19
    status Active 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  8. 2026-04-18
    status Pending 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  9. 2026-04-16
    listed $150,000 Active 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  10. 2026-04-15
    listed $150,000 Active 370-char remark
    Show marketing remark (370 chars)

    Located in the heart of Florence, this 3-bedroom, 2-bath home sits on a desirable corner lot and offers incredible potential for homeowners and investors alike! Featuring a privacy fenced backyard, covered patio perfect for entertaining, and a functional layout ready for your personal touch, this property presents multiple possibilities for value and income potential.

  11. 2010-06-30
    soldstatus $109,750
  12. 2010-05-13
    listed $109,750
  13. 2010-03-02
    listed $109,900
  14. 2008-03-12
    listed $98,900

ⓘ 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
$1,907 · $159/mo
Projected year-2 tax
$1,907 · $159/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 ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$19,480
− Mortgage interest
−$8,402
− Property taxes
−$1,907
− Insurance
−$750
− Repairs & maintenance
−$1,558
− Management
−$1,558
− Depreciation
−$4,364
Taxable income
$940
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$226
After-tax cash flow
$3,067/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
Florence City
NCES district ID
0101530
Math proficiency
28% ▼ -28.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$34,997
Composite
29.69/100
National rank
#6456
State rank
#44 of 129 in AL

Livability — Florence

Score
82/100
State rank
#4
US rank
#1140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, AL
County
Lauderdale County · 47,988 people
City population
34,028
Metro
Florence-Muscle Shoals, AL
Population (ZIP)
34,028
Household income
$46,304
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
1516.0

Population outlook (Lauderdale County) Hauer SSP2

Today (2025)
93,386 people
By 2030
93,634 · +0.3%
By 2040
93,114 · -0.3%
By 2050
91,586 · -1.9%
By 2075
88,667 · -5.1%
By 2100
81,098 · -13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 18% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
4% · Canada, Vietnam, Guatemala
Languages at home
92% English-only · Spanish 6% Vietnamese 1%

Political lean MEDSL · Lauderdale

2024 margin
Solid R (+51.5) · D 23.8% · R 75.3%
2008→2024 swing
-23.3pp toward R · 2008: -28.2pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+44.7 2016: R+46.0 2012: R+30.9 2008: R+28.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.78%
Current HPI
206.1364
Rent YoY
▲ 6.18%
Metro
Florence-Muscle Shoals, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+51.7% since first listed
14 events — show timeline
  • 2026-05-05 Pending VMLS
  • 2026-05-04 Pending SAARMLS
  • 2026-04-28 Relisted SAARMLS
  • 2026-04-28 Relisted VMLS
  • 2026-04-20 Pending VMLS
  • 2026-04-20 Pending SAARMLS
  • 2026-04-19 Relisted VMLS
  • 2026-04-18 Pending VMLS
  • 2026-04-16 Listed $150,000 SAARMLS
  • 2026-04-15 Listed $150,000 VMLS
  • 2010-06-30 Sold (MLS) $109,750 SAARMLS
  • 2010-05-13 Listed $109,750 SAARMLS
  • 2010-03-02 Listed $109,900 SAARMLS
  • 2008-03-12 Listed $98,900 SAARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…