CashFlowRE
Sign in Sign up
16362 Pecan View Dr
C+ Composite 61.76
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$128,000

16362 Pecan View Dr · Robertsdale, AL 36551
3 bd · 2.0 ba · 1,864 sqft · Manufactured public records · 58 Days on market
Built 1998 0.27 ac lot $69/sqft · 19% above area Est $98k · 31% over

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

Listing remarks MLS

MOVE IN READY! CLEAN. !!! FRESHLY PAINTED THROUGHOUT!. Very convenient location, large rooms w/ lots of storage. established yard, Metal Roof, Great 19x17 Screened rear porch. 12x12 storage/shop w/ power. Al Right of Redemption does apply. Sellers are Lic AL RE brokers and agent. New electric range and additional master bath mirrors to be installed second week in January.

Key facts

  • 0.27 acre lot
  • Built 1998
  • Listed 58 days

Property features AI

Finance

  • HOA & community: Community features: Other; No transfer fees

Exterior

  • Utilities: Served by Loxley utilities
  • Home design: Mobile home; One story; Resale condition; Less than 1 acre lot; Whole/Full ownership
  • Construction: Vinyl siding; Metal roof; Other foundation; Built area reported as 1,688 square feet
  • Exterior features: Fenced yard; Covered front porch; No waterfront

Interior

  • Kitchen: Dishwasher; Breakfast area / living-dining combo
  • Flooring: Tile; Vinyl; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating
  • Interior features: Ceiling fan(s); Wood-burning fireplace in the living room

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 $128k.

Deal economics

  • At list price, monthly cash flow is $638 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $128k).
  • Recommended offer: $124k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 3.4% in Robertsdale — 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 58/100 on livability (#371 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: employment C-, amenities F, commute F.
  • Baldwin County (rural): math 33% / reading 57% proficiency, ranked #18 of 129 in AL (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Loxley Elementary School (math 22% / reading 49%, grade F, #288 of 627 statewide, top 46%, 482 students, 65% FRL); Central Baldwin Middle School (math 17% / reading 49%, grade F, #101 of 257 statewide, top 40%, 757 students, 74% FRL); Baldwin County High School (math 19% / reading 27%, grade F, #140 of 305 statewide, top 46%, 1,039 students, 66% FRL) — zoned schools average 68% FRL vs 38% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 45% district-wide (-14 pts) — the specific schools serving this property underperform the Baldwin County average; the district grade overstates school quality for this exact location.
  • Market conditions: 168 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,883 units permitted in Baldwin County in 2024 (481 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $885 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Baldwin County population projected at +42% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($124k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $22k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $128k implies a 83% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,160 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.51%
Cap rate
12.27%
Cash-on-cash
21.36%
DSCR
1.95
GRM
5.5

CMA / ARV

ARV (median comp)
$97,782
List price
$128,000
Delta
30.90%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24504 Pecan Ct 0.06mi 3/2.0 1,734 (-7%) 7mo $48,000 $28 80
16066 Pecan View Dr 0.29mi 3/2.0 1,920 (+3%) 12mo $95,900 $50 72
24098 Gemstone Dr 0.32mi 3/2.0 1,742 (-6%) 14mo $138,000 $79 63

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
13.9%
Equity multiple
1.56×
Total profit
$19,910
Equity at exit
$19,085
10-year hold
IRR
22.7%
Equity multiple
2.95×
Total profit
$69,764
Equity at exit
$11,067

Cash invested: $35,840 (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 36551

Home prices YoY
-19.6%
Active inventory
168
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,927 medium interval (Pro) →
Mortgage (P&I)
$671
Tax est. 1.5%
$160 /mo · $1,920/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$405
Net cashflow
$638

Break-even live

Break-even rent $1,120
Max offer price $128,000
Occupancy floor 62%

Sensitivity live

Price -10% $726 -5% $682 +0% $638 +5% $594 +10% $549
Rent -10% $486 -5% $562 +0% $638 +5% $714 +10% $790
Rate -1.0pp $702 -0.5pp $670 base $638 +0.5pp $605 +1.0pp $571

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
$32,000
Closing costs
$3,840
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
24249 Gemstone Dr Loxley, AL 3.0 2.0 1325 $1,795 $1.35 45d 1 0.31mi
24304 Raynagua Blvd Loxley, AL 3.0 2.0 1743 $2,045 $1.17 15d 1 0.48mi
25472 Overlook Dr Loxley, AL 4.0 4.0 1955 $2,000 $1.02 45d 1 1.00mi

Listing history 23 events

  1. 2026-06-21
    days on market $128,000 Active 58 DOM
  2. 2026-06-19
    days on market $128,000 Active 56 DOM
  3. 2026-06-18
    days on market $128,000 Active 55 DOM
  4. 2026-06-17
    days on market $128,000 Active 54 DOM
  5. 2026-06-16
    days on market $128,000 Active 53 DOM
  6. 2026-06-15
    days on market $128,000 Active 52 DOM
  7. 2026-06-14
    days on market $128,000 Active 50 DOM
  8. 2026-06-13
    days on market $128,000 Active 49 DOM
  9. 2026-06-10
    days on market $128,000 Active 47 DOM
  10. 2026-06-09
    days on market $128,000 Active 46 DOM
  11. 2026-06-08
    days on market $128,000 Active 45 DOM
  12. 2026-06-07
    days on market $128,000 Active 44 DOM
  13. 2026-06-05
    days on market $128,000 Active 41 DOM
  14. 2026-06-03
    days on market $128,000 Active 40 DOM
  15. 2026-06-02
    days on market $128,000 Active 39 DOM
  16. 2026-06-01
    days on market $128,000 Active 38 DOM
  17. 2026-05-31
    days on market $128,000 Active 37 DOM
  18. 2026-05-30
    days on market $128,000 Active 36 DOM
  19. 2026-05-08
    price $138,000 53-char remark
  20. 2026-04-24
    listed $149,900 Active 53-char remark
  21. 2015-03-31
    soldstatus $70,000 374-char remark
    Show marketing remark (374 chars)

    MOVE IN READY! CLEAN. !!! FRESHLY PAINTED THROUGHOUT!. Very convenient location, large rooms w/ lots of storage. established yard, Metal Roof, Great 19x17 Screened rear porch. 12x12 storage/shop w/ power. Al Right of Redemption does apply. Sellers are Lic AL RE brokers and agent. New electric range and additional master bath mirrors to be installed second week in January.

  22. 2015-01-02
    listed $68,500 374-char remark
    Show marketing remark (374 chars)

    MOVE IN READY! CLEAN. !!! FRESHLY PAINTED THROUGHOUT!. Very convenient location, large rooms w/ lots of storage. established yard, Metal Roof, Great 19x17 Screened rear porch. 12x12 storage/shop w/ power. Al Right of Redemption does apply. Sellers are Lic AL RE brokers and agent. New electric range and additional master bath mirrors to be installed second week in January.

  23. 2005-11-10
    soldstatus $91,700

ⓘ 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 9/10 Extreme 7 d/yr ≥105°F today · 21 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
$23,125
− Mortgage interest
−$7,170
− Property taxes
−$1,920
− Insurance
−$640
− Repairs & maintenance
−$1,850
− Management
−$1,850
− Depreciation
−$3,724
Taxable income
$5,971
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,433
After-tax cash flow
$6,221/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
Baldwin County
NCES district ID
0100270
Math proficiency
33% ▼ -26.00%
Reading proficiency
57% ▲ 1.00%
Median HH income
$50,677
Composite
38.61/100
National rank
#4157
State rank
#18 of 129 in AL

Livability — Robertsdale

Score
58/100
State rank
#371
US rank
#21424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
16,095
Population (ZIP)
12,915

Population outlook (Baldwin County) Hauer SSP2

Today (2025)
248,264 people
By 2030
270,315 · +8.9%
By 2040
312,967 · +26.1%
By 2050
352,262 · +41.9%
By 2075
438,841 · +76.8%
By 2100
487,736 · +96.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 15% Hispanic / Latino 6% Two or more races 3% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Italian 1% Lithuanian 1% Slovak 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Baldwin

2024 margin
Solid R (+58.2) · D 20.5% · R 78.7%
2008→2024 swing
-6.7pp toward R · 2008: -51.5pp · 2024: -58.2pp
All cycles
2024: R+58.2 2020: R+53.8 2016: R+57.8 2012: R+55.8 2008: R+51.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.18%
Current HPI
291.8584
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

+39.6% since first listed
6 events — show timeline
  • 2026-05-21 Price Changed $128,000 BCAR
  • 2026-05-08 Price Changed $138,000 BCAR
  • 2026-04-24 Listed $149,900 BCAR
  • 2015-03-31 Sold (MLS) $70,000 BCAR
  • 2015-01-02 Listed $68,500 BCAR
  • 2005-11-10 Sold (Public Records) $91,700 Public Records

Property tax history

+10.5%/yr

Latest (2025): $216 · +64.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…