CashFlowRE
Sign in Sign up
708 Edgewood St SW
C- Composite 54.46
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 +20.6/30.0
  • ARV discount +10.8/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.1/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,000

708 Edgewood St SW · Decatur, AL 35601
3 bd · 1.0 ba · 1,434 sqft · SingleFamily public records · 75 Days on market
Built 1960 0.38 ac lot $111/sqft · 9% below area Est $171k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom, 2-bath home in Matthew Garden Subdivision, ready for your personal touch! This home offers both a spacious living room and a separate family room—perfect for relaxing or entertaining. The eat-in kitchen includes select appliances and plenty of cabinet space. The primary suite features his-and-hers closets and a private full bath. Outside, enjoy a chain-link fenced yard, concrete patio, and driveway. Additional perks include a 1-car attached carport, exterior storage room, and two detached storage sheds for all your extra needs.

Key facts

  • His-and-hers closets
  • Eat-in kitchen
  • Select appliances

Tags

SPACIOUS LIVING ROOMSEPARATE FAMILY ROOMEAT-IN KITCHENSELECT APPLIANCESPLENTY OF CABINET SPACEHIS-AND-HERS CLOSETS

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 $159k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $145k (8.6% below list).
  • Recommended offer: $145k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 4.0% in Decatur — 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 72/100 on livability (#28 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment D+, crime F.
  • Decatur City (urban): math 22% / reading 40% proficiency, ranked #66 of 129 in AL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.7%/yr); 223 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 84% of comp listings sitting > 30 days — soft ceiling on asking rent; 231 units permitted in Morgan County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($51k/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 $5k of value loss. Plan a longer hold.
  • Morgan County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $115k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 23% 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.
Recommended offer $145,250 (8.6% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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. 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?
  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
0.91%
Cap rate
7.90%
Cash-on-cash
5.75%
DSCR
1.26
GRM
9.1

CMA / ARV

ARV (median comp)
$171,381
List price
$159,000
Delta
-7.22%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
909 Edgewood St SW 0.16mi 3/2.0 1,417 (-1%) 5mo $125,000 $88 82
416 Everett Dr SW 0.38mi 3/2.0 1,440 (+0%) 4mo $182,619 $127 74
1615 7th Ave SW 0.24mi 3/2.0 1,329 (-7%) 0mo $176,000 $132 72
2307 Clara Ave SW 0.47mi 3/2.0 1,430 (-0%) 6mo $185,000 $129 68
1626 Danville Rd SW 0.38mi 3/1.0 1,326 (-8%) 3mo $125,000 $94 67
946 Tracey Ln SW 0.51mi 3/2.0 1,583 (+10%) 1mo $239,900 $152 54
905 Cedar St SW 0.45mi 2/1.0 (-1) 1,281 (-11%) 4mo $145,000 $113 53
1704 Betty St SW 0.72mi 4/2.0 (+1) 1,466 (+2%) 3mo $220,000 $150 51
988 Tracey Ln 0.56mi 2/2.0 (-1) 1,534 (+7%) 3mo $244,000 $159 51
938 Tracey Ln SW 0.48mi 2/2.0 (-1) 1,572 (+10%) 4mo $245,000 $156 49
992 Tracey Ln 0.55mi 2/2.0 (-1) 1,572 (+10%) 1mo $237,000 $151 48
936 Tracey Ln SW 0.47mi 3/2.0 1,636 (+14%) 3mo $240,000 $147 48

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 · 4.67% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.78×
Total profit
$-9,784
Equity at exit
$23,707
10-year hold
IRR
5.5%
Equity multiple
1.43×
Total profit
$19,179
Equity at exit
$13,747

Cash invested: $44,520 (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 35601

Home prices YoY
-26.5%
Rents YoY
4.7%
Active inventory
223
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,452 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$34 /mo · $410/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$213

Break-even live

Break-even rent $1,183
Max offer price $159,000
Occupancy floor 80%

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
$39,750
Closing costs
$4,770
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1805 8th Ave SW Decatur, AL 3.0 2.0 1725 $1,750 $1.01 43d 1 0.10mi
2019 Morgan Ave SW Decatur, AL 4.0 2.0 1064 $1,650 $1.55 43d 1 0.55mi
1602 Brookridge Dr SW Decatur, AL 1.0–2.0 1.0–2.0 797 $1,174 $1.47 43d 13 0.58mi
1518 15th Ave SW Decatur, AL 3.0 2.0 1440 $1,600 $1.11 43d 1 0.65mi
2500 Spring Ave SW Decatur, AL 1.0–2.0 1.0–2.0 825 $987 $1.20 43d 7 0.72mi
2115 Central Pkwy SW Decatur, AL 1.0–3.0 1.0 821 $950 $1.16 43d 1 0.81mi
206 Larkwood Dr SW Decatur, AL 4.0 2.0 1630 $1,500 $0.92 43d 1 0.87mi
1806 Runnymead Ave SW Decatur, AL 2.0 2.0 900 $999 $1.11 14d 2 0.87mi
1321 Towerview St SW Decatur, AL 1.0–2.0 1.0 762 $964 $1.26 23d 3 0.88mi
201 Bluebird Ln SW Decatur, AL 2.0 1.0 950 $898 $0.94 43d 11 0.92mi
1242 Beltline Rd SW Decatur, AL 1.0–3.0 1.0–2.0 1118 $1,150 $1.03 43d 5 0.96mi
315 Hillside Rd SW Decatur, AL 3.0 1.5 1344 $1,400 $1.04 43d 1 1.07mi
1607 Glenn St SW Apt 2 Decatur, AL 2.0 1.5 950 $1,100 $1.16 43d 1 1.17mi
1504 Faye St SW Decatur, AL 3.0 2.0 1200 $1,450 $1.21 43d 1 1.25mi
1707 Buena Vista Cir SE Decatur, AL 3.0 2.0 1756 $1,350 $0.77 43d 1 1.27mi
2131 Westmead Dr SW Decatur, AL 2.0 1.5 1100 $1,100 $1.00 43d 1 1.37mi
2025 Danville Park Dr SW Decatur, AL 1.0–2.0 1.0–2.0 938 $1,325 $1.41 23d 8 1.39mi
2151 Westmead Dr SW Decatur, AL 2.0 2.5 1300 $1,445 $1.11 43d 1 1.40mi
2151 Westmead Dr SW Unit na Decatur, AL 2.0 1.5 1300 $1,445 $1.11 44d 1 1.40mi

Listing history 19 events

  1. 2026-06-15
    status $159,000 Pending 75 DOM
  2. 2026-06-15
    days on market $159,000 Active 75 DOM
  3. 2026-06-14
    days on market $159,000 Active 73 DOM
  4. 2026-06-13
    days on market $159,000 Active 72 DOM
  5. 2026-06-10
    days on market $159,000 Active 70 DOM
  6. 2026-06-09
    days on market $159,000 Active 69 DOM
  7. 2026-06-08
    days on market $159,000 Active 68 DOM
  8. 2026-06-07
    days on market $159,000 Active 67 DOM
  9. 2026-06-05
    days on market $159,000 Active 64 DOM
  10. 2026-06-03
    days on market $159,000 Active 63 DOM
  11. 2026-06-02
    days on market $159,000 Active 62 DOM
  12. 2026-06-01
    days on market $159,000 Active 61 DOM
  13. 2026-05-31
    days on market $159,000 Active 60 DOM
  14. 2026-05-30
    days on market $159,000 Active 59 DOM
  15. 2026-05-11
    price $159,000 550-char remark
    Show marketing remark (550 chars)

    3-bedroom, 2-bath home in Matthew Garden Subdivision, ready for your personal touch! This home offers both a spacious living room and a separate family room—perfect for relaxing or entertaining. The eat-in kitchen includes select appliances and plenty of cabinet space. The primary suite features his-and-hers closets and a private full bath. Outside, enjoy a chain-link fenced yard, concrete patio, and driveway. Additional perks include a 1-car attached carport, exterior storage room, and two detached storage sheds for all your extra needs.

  16. 2026-04-28
    price $164,900 550-char remark
    Show marketing remark (550 chars)

    3-bedroom, 2-bath home in Matthew Garden Subdivision, ready for your personal touch! This home offers both a spacious living room and a separate family room—perfect for relaxing or entertaining. The eat-in kitchen includes select appliances and plenty of cabinet space. The primary suite features his-and-hers closets and a private full bath. Outside, enjoy a chain-link fenced yard, concrete patio, and driveway. Additional perks include a 1-car attached carport, exterior storage room, and two detached storage sheds for all your extra needs.

  17. 2026-04-01
    listed $169,900 Active 550-char remark
    Show marketing remark (506 chars)

    Step inside to find a functional layout with spacious living areas, abundant natural light, and a welcoming atmosphere throughout. The home features well-sized bedrooms, a cozy living space ideal for relaxing or entertaining, and a kitchen with plenty of room to make your own. Outside, enjoy a generous yard perfect for outdoor gatherings, gardening, or simply unwinding. Whether you’re a first-time homebuyer, investor, or looking to downsize, this property offers incredible value and opportunity.

  18. 2026-04-01
    listed $169,900 Active 506-char remark
    Show marketing remark (506 chars)

    Step inside to find a functional layout with spacious living areas, abundant natural light, and a welcoming atmosphere throughout. The home features well-sized bedrooms, a cozy living space ideal for relaxing or entertaining, and a kitchen with plenty of room to make your own. Outside, enjoy a generous yard perfect for outdoor gatherings, gardening, or simply unwinding. Whether you’re a first-time homebuyer, investor, or looking to downsize, this property offers incredible value and opportunity.

  19. 2026-03-27
    soldstatus $115,000

ⓘ 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
$410 · $34/mo
Projected year-2 tax
$652 · $54/mo
Expected delta
+$241/yr (+$20/mo · 58.8%)

ⓘ 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 6/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% 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
$17,430
− Mortgage interest
−$8,906
− Property taxes
−$410
− Insurance
−$795
− Repairs & maintenance
−$1,394
− Management
−$1,394
− Depreciation
−$4,625
Taxable loss
−$96
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$23
After-tax cash flow
$2,582/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
Decatur City
NCES district ID
0101170
Math proficiency
22% ▼ -27.00%
Reading proficiency
40% ▼ -1.00%
Median HH income
$42,170
Composite
26.21/100
National rank
#7261
State rank
#66 of 129 in AL

Livability — Decatur

Score
72/100
State rank
#28
US rank
#5989

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Decatur, AL
County
Morgan County · 67,628 people
City population
67,628
Metro
Decatur, AL
Population (ZIP)
35,449
Household income
$51,429
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1386.0

Population outlook (Morgan County) Hauer SSP2

Today (2025)
118,775 people
By 2030
116,979 · -1.5%
By 2040
111,800 · -5.9%
By 2050
105,181 · -11.4%
By 2075
87,736 · -26.1%
By 2100
67,624 · -43.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 47% Hispanic / Latino 24% Black 24% Two or more races 10% Native American 2%
Hispanic origin (detail)
Mexican 15% Puerto Rican 2%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
10% · Canada
Languages at home
81% English-only · Spanish 18%

Political lean MEDSL · Morgan

2024 margin
Solid R (+52.6) · D 23.2% · R 75.8%
2008→2024 swing
-8.8pp toward R · 2008: -43.8pp · 2024: -52.6pp
All cycles
2024: R+52.6 2020: R+49.2 2016: R+52.4 2012: R+44.5 2008: R+43.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.26%
Current HPI
247.8437
Rent YoY
▲ 4.67%
Metro
Decatur, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+38.3% since first listed
5 events — show timeline
  • 2026-05-11 Price Changed $159,000 VMLS
  • 2026-04-28 Price Changed $164,900 VMLS
  • 2026-04-01 Listed $169,900 SAARMLS
  • 2026-04-01 Listed $169,900 VMLS
  • 2026-03-27 Sold (Public Records) $115,000 Public Records

Property tax history

+10.1%/yr

Latest (2025): $410 · +24.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…