CashFlowRE
Sign in Sign up
144 Chester St
D Composite 42.58
Why this score? — see what drove the D 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 +16.0/30.0
  • DSCR +4.9/10.0
  • ARV discount +4.6/15.0
  • 1% rule +4.4/10.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

144 Chester St · Prattville, AL 36066
3 bd · 1.0 ba · 1,728 sqft · SingleFamily public records · 43 Days on market
Built 1966 10,497 sqft lot $107/sqft · 7% above area Est $174k · 7% over

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

Listing remarks

Come see this charming 3-bedroom, 1-bath home in Prattville that’s full of character, potential, and is ready for its next chapter. Inside, you’ll find wood floors that add warmth and timeless appeal, along with a spacious den that offers the perfect spot for relaxing or entertaining. The layout is functional and inviting. If you’re someone looking to put their personal touch on a home, this property offers tons of potential to make it truly your own. The roof is newer and the water heater has been recently replaced. With a little vision, this home could truly shine as a gem in a fantastic location. Call for a private showing today!

Key facts

  • Wood floors
  • Newer roof
  • Spacious den

Tags

WOOD FLOORSSPACIOUS DENNEWER ROOFRECENTLY REPLACED WATER HEATER

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; High-speed internet available
  • Home design: Single-story home
  • Construction: Brick construction; Slab foundation; Built (year per public records)
  • Exterior features: Privacy fence; Located on a city lot in a subdivision; Public road frontage

Interior

  • Kitchen: Gas range
  • Bedrooms: Two bedrooms on the first level
  • Flooring: Tile; Vinyl; Wood
  • Bathrooms: One full bathroom on the first level
  • Heating & cooling: Central heating (gas); Central electric air conditioning
  • Interior features: Tile, vinyl, and wood flooring; One fireplace
  • Laundry & utility: Gas water heater

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 $185k.

Deal economics

  • At list price, monthly cash flow is $91 ($1k/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 $173k (6.3% below list).
  • Recommended offer: $173k (6.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 4.2% in Prattville — 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 76/100 on livability (#11 in AL, #3,273 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: amenities D, commute F.
  • Autauga County (rural): math 23% / reading 50% proficiency, ranked #34 of 129 in AL (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Prattville Primary School (714 students, 58% FRL); Prattville Junior High School (math 23% / reading 57%, grade F, #59 of 257 statewide, top 23%, 1,031 students, 56% FRL); Prattville High School (math 32% / reading 41%, grade F, #42 of 305 statewide, top 13%, 1,929 students, 48% FRL) — zoned schools average 54% FRL vs 39% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.9%/yr); 239 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 221 units permitted in Autauga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Autauga County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y 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 $42k; list at $185k implies a 340% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,403 (6.3% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  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
0.94%
Cap rate
6.89%
Cash-on-cash
2.12%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$173,706
List price
$185,000
Delta
6.50%
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
107 S Nichols St 0.16mi 3/1.5 1,650 (-4%) 8mo $195,000 $118 76
708 Wetumpka St 0.40mi 3/2.0 1,673 (-3%) 4mo $150,000 $90 69
973 Newton St 0.27mi 4/1.0 (+1) 1,651 (-4%) 8mo $165,800 $100 68
802 Gillespie St 0.40mi 3/2.0 1,831 (+6%) 1mo $212,500 $116 66
311 Walker St 0.32mi 3/2.0 1,645 (-5%) 9mo $229,000 $139 65
102 Till St 0.26mi 3/2.0 1,966 (+14%) 2mo $225,000 $114 59
111 Till St 0.24mi 3/1.0 1,475 (-15%) 9mo $186,000 $126 57
1300 Cooper Ave 0.61mi 3/2.0 1,801 (+4%) 6mo $200,000 $111 56
639 Cardinal Ln 0.72mi 4/2.0 (+1) 1,786 (+3%) 7mo $177,000 $99 46
111 Livingston Ave 0.70mi 4/2.0 (+1) 1,535 (-11%) 2mo $267,000 $174 38
106 Oakland Dr 0.66mi 3/2.0 1,486 (-14%) 9mo $189,900 $128 34
137 Guilford Ln 0.73mi 4/2.0 (+1) 1,507 (-13%) 2mo $220,000 $146 34

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 · 2.86% rent growth · sell at horizon

5-year hold
IRR
-13.1%
Equity multiple
0.53×
Total profit
$-24,375
Equity at exit
$27,584
10-year hold
IRR
-4.3%
Equity multiple
0.72×
Total profit
$-14,622
Equity at exit
$15,995

Cash invested: $51,800 (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 36066

Home prices YoY
-13.4%
Rents YoY
2.9%
Active inventory
239
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,734 high interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,775/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$91

Break-even live

Break-even rent $1,618
Max offer price $185,000
Occupancy floor 90%

Sensitivity live

Price -10% $219 -5% $155 +0% $91 +5% $27 +10% $-36
Rent -10% $-46 -5% $23 +0% $91 +5% $160 +10% $228
Rate -1.0pp $185 -0.5pp $138 base $91 +0.5pp $43 +1.0pp $-5

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
$46,250
Closing costs
$5,550
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
113 Tew St Prattville, AL 4.0 2.0 1563 $1,731 $1.11 15d 1 0.10mi
778 E 6th St Unit A Prattville, AL 2.0 1.5 1366 $925 $0.68 22d 1 0.26mi
1117 Newton St Prattville, AL 3.0 1.5 1422 $1,400 $0.98 45d 1 0.29mi
109 Woodley Ave Prattville, AL 3.0 2.0 1612 $1,531 $0.95 15d 1 0.44mi
107 Richmond Way Prattville, AL 3.0 2.0 1232 $1,400 $1.14 15d 1 0.50mi
551 E 6th St Prattville, AL 2.0 1.0 1372 $995 $0.73 45d 1 0.66mi
130 Graylynn Dr Prattville, AL 3.0 2.0 1281 $1,300 $1.01 15d 1 0.69mi
1291 Huie St Prattville, AL 3.0 2.0 1528 $1,761 $1.15 45d 1 0.70mi
1214 Camellia Woods Ct Prattville, AL 3.0 2.0 1236 $1,475 $1.19 45d 1 0.75mi
1122 Oates Rd Prattville, AL 3.0 2.0 1707 $1,656 $0.97 45d 1 0.76mi
435 Booth St Prattville, AL 3.0 1.0 1131 $1,400 $1.24 22d 1 0.91mi
348 Bent Tree Dr Prattville, AL 3.0 2.0 1323 $1,595 $1.21 45d 1 1.10mi
745 Park Ln Prattville, AL 4.0 2.0 1857 $2,250 $1.21 45d 1 1.11mi
928 Running Brook Dr Prattville, AL 4.0 2.0 2048 $2,000 $0.98 15d 1 1.18mi
732 Mimosa Rd Prattville, AL 4.0 2.0 1795 $1,731 $0.96 15d 1 1.20mi
525 Breckinridge Ln Prattville, AL 3.0 2.0 1560 $1,700 $1.09 45d 1 1.30mi
710 Summer Ln Prattville, AL 3.0 2.0 1539 $1,600 $1.04 45d 1 1.37mi
498 Greystone Way Prattville, AL 3.0 2.0 1873 $1,750 $0.93 15d 1 1.39mi

Listing history 23 events

  1. 2026-06-22
    days on market $185,000 Active 43 DOM
  2. 2026-06-18
    days on market $185,000 Active 40 DOM
  3. 2026-06-17
    days on market $185,000 Active 39 DOM
  4. 2026-06-16
    days on market $185,000 Active 38 DOM
  5. 2026-06-15
    days on market $185,000 Active 37 DOM
  6. 2026-06-14
    days on market $185,000 Active 35 DOM
  7. 2026-06-13
    days on market $185,000 Active 34 DOM
  8. 2026-06-10
    days on market $185,000 Active 32 DOM
  9. 2026-06-09
    days on market $185,000 Active 31 DOM
  10. 2026-06-08
    days on market $185,000 Active 30 DOM
  11. 2026-06-07
    days on market $185,000 Active 29 DOM
  12. 2026-06-03
    days on market $185,000 Active 25 DOM
  13. 2026-06-02
    days on market $185,000 Active 24 DOM
  14. 2026-06-01
    days on market $185,000 Active 23 DOM
  15. 2026-05-31
    days on market $185,000 Active 22 DOM
  16. 2026-05-30
    days on market $185,000 Active 21 DOM
  17. 2026-05-09
    listed $185,000 Active 658-char remark
  18. 2018-11-01
    listed $115,000
  19. 2017-06-02
    listed $125,000
  20. 2010-06-03
    listed $75,000
  21. 2008-07-25
    listed $114,890
  22. 2005-05-24
    listed $91,000
  23. 1995-05-01
    soldstatus $42,000

ⓘ 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 7/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,808
− Mortgage interest
−$10,363
− Property taxes
−$2,775
− Insurance
−$925
− Repairs & maintenance
−$1,665
− Management
−$1,665
− Depreciation
−$5,382
Taxable loss
−$1,966
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$472
After-tax cash flow
$1,568/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
Autauga County
NCES district ID
0100240
Math proficiency
23% ▼ -31.00%
Reading proficiency
50% ▼ -5.00%
Median HH income
$52,974
Composite
31.77/100
National rank
#5892
State rank
#34 of 129 in AL

Livability — Prattville

Score
76/100
State rank
#11
US rank
#3273

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prattville, AL
County
Autauga County · 50,925 people
City population
50,925
Metro
Montgomery, AL
Population (ZIP)
22,632
Household income
$86,278
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
683.0

Population outlook (Autauga County) Hauer SSP2

Today (2025)
55,958 people
By 2030
55,810 · -0.3%
By 2040
54,892 · -1.9%
By 2050
53,062 · -5.2%
By 2075
49,425 · -11.7%
By 2100
45,110 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 21% Two or more races 5% Hispanic / Latino 4% Asian 2%
Common ancestry
Slovak 3% Lithuanian 2% Serbian 1%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Spanish 3% Other Asian/Pacific 1% Tagalog/Filipino 1%

Political lean MEDSL · Autauga

2024 margin
Solid R (+46.3) · D 26.4% · R 72.7%
2008→2024 swing
+1.6pp toward D · 2008: -47.8pp · 2024: -46.3pp
All cycles
2024: R+46.3 2020: R+44.4 2016: R+49.5 2012: R+46.0 2008: R+47.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -30.80%
Current HPI
198.2636
Rent YoY
▲ 2.86%
Metro
Montgomery, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+340.5% since first listed
7 events — show timeline
  • 2026-05-09 Listed $185,000 MAAR
  • 2018-11-01 Listed $115,000 MAAR
  • 2017-06-02 Listed $125,000 MAAR
  • 2010-06-03 Listed $75,000 MAAR
  • 2008-07-25 Listed $114,890 MAAR
  • 2005-05-24 Listed $91,000 MAAR
  • 1995-05-01 Sold (Public Records) $42,000 Public Records

Property tax history

+0.5%/yr

Latest (2025): $333 · -28.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…