CashFlowRE
Sign in Sign up
206 S Second St
B+ Composite 76.2
Why this score? — see what drove the B+ 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.5/10.0
  • Condition / age +3.8/5.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0

$72,000

206 S Second St · Geneva, AL 36340
3 bd · 2.0 ba · 1,280 sqft · Manufactured · 9 Days on market
Built 2008 Good condition 0.44 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great starter home or investment opportunity! This well-maintained 3-bedroom, 2-bath mobile home sits on almost half an acre and includes all utilities for added convenience. Outside, you'll find a spacious covered carport along with both front and back porches—perfect for relaxing or entertaining. Inside, the home is in great condition and offers a spacious layout throughout. The kitchen features a beautiful stone-covered bar area that adds character and charm to the living space. The large master suite includes a garden tub, walk-in shower, and a generous walk-in closet. Additional updates include new ceiling fans in the living area and master bedroom, as well as a new stove and mic

Key facts

  • Covered carport
  • Walk-in closet
  • Walk-in shower

Tags

COVERED CARPORTFRONT AND BACK PORCHESSTONE-COVERED BAR AREAGARDEN TUBWALK-IN SHOWERWALK-IN CLOSET

Property features AI

Exterior

  • Parking: Detached or attached garage with 1 covered space (1 total parking space, 1 garage space)
  • Utilities: Public water; Public sewer
  • Home design: Mobile home (residential)
  • Construction: Vinyl siding
  • Exterior features: Covered porch/patio; On waterfront

Interior

  • Kitchen: Cooktop; Dishwasher; Microwave; Oven; Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry room inside

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 manufactured listed at $72k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $329 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Cap rate 11.8% vs local median 4.4% in Geneva — 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 64/100 on livability (#168 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, health & safety D, amenities F.
  • Geneva City (town): math 27% / reading 51% proficiency, ranked #31 of 129 in AL (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mulkey Elementary School (math 30% / reading 64%, grade D-, #142 of 627 statewide, top 25%, 572 students, 65% FRL); Geneva Middle School (math 23% / reading 47%, grade F, #86 of 257 statewide, top 34%, 293 students, 57% FRL); Geneva High School (math 27% / reading 22%, grade F, #118 of 305 statewide, top 45%, 387 students, 58% FRL).
  • Market conditions: 31 active listings in the ZIP; 39 units permitted in Geneva County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($498 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Geneva County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% 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 $72,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.45%
Cap rate
11.77%
Cash-on-cash
19.56%
DSCR
1.87
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.9%
Equity multiple
2.47×
Total profit
$29,660
Equity at exit
$32,422
10-year hold
IRR
26.6%
Equity multiple
4.78×
Total profit
$76,237
Equity at exit
$50,003

Cash invested: $20,160 (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 36340

Home prices YoY
2.3%
Active inventory
31
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,046 medium interval (Pro) →
Mortgage (P&I)
$378
Tax est. 1.5%
$90 /mo · $1,080/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$329

Break-even live

Break-even rent $630
Max offer price $72,000
Occupancy floor 64%

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
$18,000
Closing costs
$2,160
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.

Listing history 1 events

  1. 2026-05-19
    listed $72,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$12,549
− Mortgage interest
−$4,033
− Property taxes
−$1,080
− Insurance
−$360
− Repairs & maintenance
−$1,004
− Management
−$1,004
− Depreciation
−$2,095
Taxable income
$2,973
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$714
After-tax cash flow
$3,229/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This well-maintained mobile home offers a spacious layout with modern appliances and a good condition. It's an excellent investment opportunity with potential for rental or resale value enhancement.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and resale value
  • Both Replace carpet with hardwood — Improves aesthetics and rental appeal
  • Both Install smart home devices — Enhances convenience and marketability

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and resale value
  • Both Replace carpet with hardwood — Improves aesthetics and rental appeal
  • Both Install smart home devices — Enhances convenience and marketability

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Geneva City
NCES district ID
0101640
Math proficiency
27% ▼ -26.00%
Reading proficiency
51% ▲ 1.00%
Median HH income
$35,335
Composite
32.17/100
National rank
#5785
State rank
#31 of 129 in AL

Livability — Geneva

Score
64/100
State rank
#168
US rank
#14702

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Geneva, AL
City population
5,340
Population (ZIP)
5,340

Population outlook (Geneva County) Hauer SSP2

Today (2025)
26,614 people
By 2030
26,346 · -1.0%
By 2040
25,491 · -4.2%
By 2050
24,280 · -8.8%
By 2075
20,914 · -21.4%
By 2100
16,830 · -36.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 8% Hispanic / Latino 5% Two or more races 4% Asian 3%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
3% · South Korea, Canada, Dominican Republic
Languages at home
96% English-only · Korean 3% Spanish 1%

Political lean MEDSL · Geneva

2024 margin
Solid R (+77.0) · D 11.2% · R 88.2%
2008→2024 swing
-14.5pp toward R · 2008: -62.5pp · 2024: -77.0pp
All cycles
2024: R+77.0 2020: R+73.8 2016: R+72.4 2012: R+63.0 2008: R+62.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.01%
Current HPI
131.8067
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

1 event — show timeline
  • 2026-05-19 Listed $72,000 SAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…