CashFlowRE
Sign in Sign up
1911 N Wood Ave
F Composite 34.06
Why this score? — see what drove the F 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 +13.7/30.0
  • DSCR +4.1/10.0
  • Livability +4.1/5.0
  • Rent growth +4.0/5.0
  • Schools +3.0/10.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$174,900

1911 N Wood Ave · Florence, AL 35630
3 bd · 2.0 ba · 1,248 sqft · SingleFamily public records · 2 Days on market
Built 1948 0.34 ac lot Est $149k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Neat and charming cottage on North Wood! This 3 bedroom, 2 bath home is perched on a beautiful lot, just north of downtown Florence area, and features a fenced backyard, mature trees and landscaping, nice fire-pit area, detached garage, and plenty of outdoor space to enjoy. Conveniently located near downtown, this home offers comfort and has lots of character!

Key facts

  • Fire-pit area
  • Outdoor space
  • Fenced backyard

Tags

FENCED BACKYARDMATURE TREESFIRE-PIT AREADETACHED GARAGEOUTDOOR SPACE

Property features AI

Exterior

  • Parking: Detached or attached garage with 1 garage space
  • Utilities: Public sewer
  • Home design: Single-family residential property; Located in the University Heights subdivision; Zoned R1
  • Construction: Stone construction; Shingle roof; Has basement
  • Exterior features: Privacy fencing in back yard; Shed

Interior

  • Kitchen: Electric range
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Electric water heater; Partial unfinished basement; 9 total rooms
  • Laundry & utility: Laundry in basement

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 $175k.

Deal economics

  • At list price, monthly cash flow is $12 ($148/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 $133k (23.7% below list).
  • Recommended offer: $133k (23.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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.
  • Zoned schools: Florence Middle School (math 22% / reading 44%, grade F, #101 of 257 statewide, top 40%, 689 students, 51% FRL); Florence High School (math 28% / reading 34%, grade F, #66 of 305 statewide, top 21%, 1,034 students, 36% FRL).
  • Market conditions: Rents rising fast (+6.2%/yr); 268 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 35% 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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 $136k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $133,462 (23.7% below list)

Questions for the listing agent

  1. Built in 1948 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.76%
Cap rate
6.38%
Cash-on-cash
0.30%
DSCR
1.01
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$148,512
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2118 Mcburney Dr 0.21mi 3/1.0 1,289 (+3%) 3mo $177,000 $137 78
145 E Duncan Ave 0.20mi 3/1.0 1,211 (-3%) 4mo $129,000 $107 78
125 Foy Ave 0.34mi 3/1.0 1,248 (0%) 8mo $185,000 $148 74
142 Hampton Ave 0.26mi 2/1.0 (-1) 1,274 (+2%) 6mo $145,000 $114 70
1838 Shade Ave 0.31mi 2/1.0 (-1) 1,272 (+2%) 6mo $127,450 $100 68
124 Foy Ave 0.36mi 2/1.0 (-1) 1,288 (+3%) 4mo $115,000 $89 66
1616 Chisholm Rd 0.53mi 2/1.0 (-1) 1,240 (-1%) 1mo $210,000 $169 64
514 Collier Ave 0.60mi 3/1.0 1,248 (0%) 8mo $178,000 $143 62
2314 Norwood Blvd 0.55mi 3/1.5 1,371 (+10%) 0mo $95,000 $69 56
216 Foy Ave 0.42mi 2/1.0 (-1) 1,110 (-11%) 1mo $130,000 $117 52
526 Florida Ave 0.70mi 3/1.0 1,126 (-10%) 6mo $134,500 $119 42
505 Florida Ave 0.67mi 2/1.0 (-1) 1,113 (-11%) 3mo $160,000 $144 39

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
-12.8%
Equity multiple
0.53×
Total profit
$-23,232
Equity at exit
$26,078
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-251
Equity at exit
$15,122

Cash invested: $48,972 (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
268
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,335 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$52 /mo · $623/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$12

Break-even live

Break-even rent $1,319
Max offer price $174,900
Occupancy floor 94%

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
$43,725
Closing costs
$5,247
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1413 N Pine St Florence, AL 4.0 2.0 1444 $1,695 $1.17 43d 1 0.48mi
2424 Roberts Ln Florence, AL 2.0 2.0 1100 $1,095 $1.00 43d 1 0.73mi
1034 N Royal Ave Unit 2 Florence, AL 2.0 1.0 900 $850 $0.94 43d 1 0.86mi
1252 Hermitage Dr Florence, AL 2.0 2.0 1250 $1,170 $0.94 43d 1 1.00mi
939 N Royal Ave Florence, AL 2.0 1.0 900 $850 $0.94 43d 1 1.04mi
530 N Royal Ave Florence, AL 2.0 1.0 1200 $1,100 $0.92 44d 1 1.31mi
Cypress Dr Florence, AL 2.0 1.0 782 $695 $0.89 43d 1 1.36mi

Listing history 3 events

  1. 2026-06-19
    days on market $174,900 Active 2 DOM
  2. 2026-06-17
    remarks 362-char remark
  3. 2026-06-17
    listed $174,900 Active 1 DOM

ⓘ 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
$623 · $52/mo
Projected year-2 tax
$717 · $60/mo
Expected delta
+$94/yr (+$8/mo · 15.0%)

ⓘ 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 4/10 Moderate 22% 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
$16,015
− Mortgage interest
−$9,797
− Property taxes
−$623
− Insurance
−$874
− Repairs & maintenance
−$1,281
− Management
−$1,281
− Depreciation
−$5,088
Taxable loss
−$2,930
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$703
After-tax cash flow
$851/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

+106.0% since first listed
8 events — show timeline
  • 2026-06-17 Listed $174,900 SAARMLS
  • 2021-10-26 Sold (Public Records) $135,900 Public Records
  • 2021-10-26 Sold (MLS) $135,900 SAARMLS
  • 2021-08-02 Listed $149,900 SAARMLS
  • 2017-05-18 Sold (MLS) $80,000 SAARMLS
  • 2016-11-21 Listed $84,900 SAARMLS
  • 2009-02-27 Listed $84,900 SAARMLS
  • 2008-08-15 Listed $84,900 SAARMLS

Property tax history

-0.9%/yr

Latest (2025): $623 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…