CashFlowRE
Sign in Sign up
7465 Bowers Ln
C- Composite 53.41
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 +20.3/30.0
  • ARV discount +11.2/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$179,800

7465 Bowers Ln · Mobile, AL 36582
3 bd · 2.0 ba · 1,374 sqft · SingleFamily public records · 292 Days on market
Built 1971 0.47 ac lot $131/sqft · 6% below area Est $196k · 8% under

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

Listing remarks MLS

Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

Key facts

  • New floors
  • Renovated home
  • Freshly painted

Tags

RENOVATED HOMEFRESHLY PAINTEDNEW FLOORSFRESHLY PAINTED CABINETSNEW COUNTERTOPSNEW RANGE

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 $180k.

Deal economics

  • At list price, monthly cash flow is $232 ($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 $169k (5.8% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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: 253 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($65k/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.
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 292 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $50k; list at $180k implies a 260% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,224 (12.0% below list)

Questions for the listing agent

  1. It's been on market 292 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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
0.94%
Cap rate
7.84%
Cash-on-cash
5.52%
DSCR
1.25
GRM
8.8

CMA / ARV

ARV (median comp)
$195,713
List price
$179,800
Delta
-8.13%
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
7615 Kelcey Ct 0.36mi 3/2.0 1,454 (+6%) 9mo $225,000 $155 66
7695 Bowers Ln 0.30mi 2/2.0 (-1) 1,475 (+7%) 4mo $42,500 $29 66
7542 Willard Dr W 0.49mi 3/2.0 1,323 (-4%) 9mo $206,500 $156 63
7575 Kelcey Ct 0.33mi 3/2.0 1,525 (+11%) 6mo $249,232 $163 61
7693 Broome Ct 0.40mi 3/2.0 1,213 (-12%) 1mo $200,000 $165 60
5280 Willard Dr N 0.40mi 3/2.0 1,525 (+11%) 5mo $241,566 $158 59
7560 Kelcey Ct 0.34mi 3/2.0 1,525 (+11%) 8mo $178,000 $117 59
5420 Helen Dr 0.61mi 3/2.0 1,460 (+6%) 6mo $158,000 $108 56
7684 Broome Ct 0.41mi 3/2.0 1,188 (-14%) 8mo $175,000 $147 52
5410 Drexel Dr 0.62mi 3/2.0 1,228 (-11%) 2mo $206,000 $168 52
7202 Old Military Rd 0.52mi 3/2.0 1,535 (+12%) 8mo $210,000 $137 50
7851 Heaton Dr 0.75mi 3/2.0 1,200 (-13%) 7mo $185,000 $154 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.71×
Total profit
$-14,441
Equity at exit
$26,809
10-year hold
IRR
1.7%
Equity multiple
1.12×
Total profit
$6,186
Equity at exit
$15,546

Cash invested: $50,344 (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 36582

Home prices YoY
-19.1%
Active inventory
253
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,694 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$89 /mo · $1,064/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$232

Break-even live

Break-even rent $1,401
Max offer price $179,800
Occupancy floor 81%

Sensitivity live

Price -10% $333 -5% $283 +0% $232 +5% $181 +10% $130
Rent -10% $98 -5% $165 +0% $232 +5% $299 +10% $365
Rate -1.0pp $322 -0.5pp $277 base $232 +0.5pp $185 +1.0pp $138

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
$44,950
Closing costs
$5,394
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7669 Willard Ct Theodore, AL 3.0 2.0 1475 $1,700 $1.15 15d 1 0.47mi

Listing history 10 events

  1. 2026-05-18
    status Pending 315-char remark
    Show marketing remark (315 chars)

    Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

  2. 2026-02-05
    status Active 315-char remark
    Show marketing remark (315 chars)

    Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

  3. 2026-01-26
    status Pending 315-char remark
    Show marketing remark (315 chars)

    Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

  4. 2025-12-02
    price $179,800 315-char remark
    Show marketing remark (315 chars)

    Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

  5. 2025-12-02
    status Active 315-char remark
    Show marketing remark (315 chars)

    Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

  6. 2025-11-22
    historical 315-char remark
    Show marketing remark (315 chars)

    Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

  7. 2025-07-11
    listed $189,000 Active 315-char remark
    Show marketing remark (315 chars)

    Available for purchase is a renovated three bedroom and two bathroom home. The home has been freshly painted with brand new floors throughout. The cabinet has freshly painted cabinets with new countertops. A new range is to be installed soon. Home is spacious with two living areas. Do not miss out on this one!

  8. 2025-03-14
    soldstatus $50,000
  9. 2022-06-21
    soldstatus $68,000
  10. 2021-07-08
    soldstatus $66,800

ⓘ 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
$1,064 · $89/mo
Projected year-2 tax
$1,064 · $89/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 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 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
$20,326
− Mortgage interest
−$10,072
− Property taxes
−$1,064
− Insurance
−$899
− Repairs & maintenance
−$1,626
− Management
−$1,626
− Depreciation
−$5,231
Taxable loss
−$192
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$46
After-tax cash flow
$2,826/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)
23,705
Household income
$64,763
Rent vs Own
20.1% rent · 79.9% own
Severe rent burden
431.0

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 White (73%)
Race & ethnicity
White 73% Black 18% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Slovak 3% Serbian 2% Lithuanian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 3% Vietnamese 1%

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
▼ -49.61%
Current HPI
209.7621
Rent YoY
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

+169.2% since first listed
10 events — show timeline
  • 2026-05-18 Pending GCMLS AL
  • 2026-02-05 Relisted GCMLS AL
  • 2026-01-26 Pending GCMLS AL
  • 2025-12-02 Price Changed $179,800 GCMLS AL
  • 2025-12-02 Relisted GCMLS AL
  • 2025-11-22 Delisted GCMLS AL
  • 2025-07-11 Listed $189,000 GCMLS AL
  • 2025-03-14 Sold (Public Records) $50,000 Public Records
  • 2022-06-21 Sold (Public Records) $68,000 Public Records
  • 2021-07-08 Sold (Public Records) $66,800 Public Records

Property tax history

+9.7%/yr

Latest (2025): $1,064 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…