CashFlowRE
Sign in Sign up
2600 Lost River Rd
C- Composite 50.63
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 +19.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • Rent growth +4.6/5.0
  • 1% rule +3.9/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$165,000

2600 Lost River Rd · Mobile, AL 36605
3 bd · 2.0 ba · 1,220 sqft · SingleFamily public records · 28 Days on market
Built 1980 0.32 ac lot $135/sqft · 51% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This beautiful corner lot home is ready for its new owner. From the moment you arrive, you will notice the strong curb appeal, spacious lot, and welcoming feel this home offers. The home sits nicely on the corner, giving it a great presence and plenty of space to enjoy. Inside, you are welcomed by a large living room and family room that give you plenty of room to relax, entertain, and make memories. Whether you are hosting guests, enjoying a quiet night in, or spending time with family, this home gives you the space to do it comfortably. The cozy kitchen is easy to maintain and keeps daily life simple, while still giving you a great place to prepare meals and stay connected with the rest o

Key facts

  • 0.32 acre lot
  • Built 1980
  • Listed 28 days

Property features AI

Finance

  • Other: Located in the Piele subdivision; Address: 2600 Lost River Rd, Mobile AL 36605; Directions available from I-10 via Dauphin Island Pkwy to Lost River Rd

Exterior

  • Parking: No parking
  • Security: No accessibility or special security features listed
  • Utilities: Electricity available; Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Wood siding exterior; Ridge vents on roof; Built in 1980; No foundation details specified; No other structures noted
  • Exterior features: No exterior features specified; Fenced yard; Property has a view; No waterfront

Interior

  • Kitchen: No kitchen features specified; Appliances listed as Other
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; No cooling system
  • Interior features: Other interior features; No fireplace; Basement not present
  • Laundry & utility: No specific laundry or utility appliances listed

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 $165k.

Deal economics

  • At list price, monthly cash flow is $130 ($2k/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 $148k (10.6% below list).
  • Recommended offer: $148k (10.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% 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: 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.
  • Zoned schools: Murphy High School (math 10% / reading 19%, grade F, #220 of 305 statewide, top 77%, 1,254 students, 66% FRL) — zoned schools at 66% FRL track the district average.
  • Zoned-school proficiency averages 14% at this address vs 27% district-wide (-12 pts) — the specific schools serving this property underperform the Mobile County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.3%/yr); 139 active listings in the ZIP; 3 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; lower-income renter base — watch delinquency; 1,678 units permitted in Mobile County in 2024 (264 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 $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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $46k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $98k; list at $165k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,583 (10.6% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  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
0.89%
Cap rate
7.72%
Cash-on-cash
5.11%
DSCR
1.23
GRM
9.3

CMA / ARV

ARV (median comp)
$109,284
List price
$165,000
Delta
50.98%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3820 Inerarity Rd 0.21mi 3/2.0 1,232 (+1%) 9mo $141,000 $114 82
2416 Lost River Rd 0.20mi 3/1.5 1,125 (-8%) 5mo $115,000 $102 72
3005 Club House Rd 0.49mi 3/1.5 1,222 (+0%) 10mo $170,000 $139 67
3828 MCGRUE Ln 0.42mi 3/2.0 1,232 (+1%) 19mo $150,000 $122 63
3420 Fairfield Rd 0.48mi 3/2.0 1,285 (+5%) 23mo $132,625 $103 50
2511 Club House Rd 0.63mi 3/1.5 1,092 (-10%) 3mo $140,000 $128 48
2665 Club House Rd 0.48mi 3/1.0 1,104 (-10%) 18mo $33,000 $30 43
2855 Gill Rd 0.70mi 3/1.0 1,089 (-11%) 5mo $24,500 $22 42
2754 Club House Rd 0.49mi 2/1.0 (-1) 1,092 (-10%) 21mo $30,000 $27 33
3916 Del Monte Ct 0.65mi 2/2.0 (-1) 1,044 (-14%) 19mo $93,000 $89 25

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.77×
Total profit
$-10,689
Equity at exit
$24,602
10-year hold
IRR
8.6%
Equity multiple
1.79×
Total profit
$36,696
Equity at exit
$14,266

Cash invested: $46,200 (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 36605

Rents YoY
8.3%
Active inventory
139
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,476 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$35 /mo · $423/yr
Insurance
$69
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$130

Break-even live

Break-even rent $1,311
Max offer price $165,000
Occupancy floor 86%

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
$41,250
Closing costs
$4,950
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
2897 Arc Rd Mobile, AL 4.0 2.0 1200 $1,550 $1.29 44d 1 0.15mi
3922 Wiggins Dr Mobile, AL 2.0 1.0 720 $1,000 $1.39 44d 1 0.49mi
3311 Alba Club Rd Mobile, AL 3.0 1.0 1200 $1,200 $1.00 44d 1 0.81mi

Listing history 17 events

  1. 2026-06-15
    status $165,000 Pending 28 DOM
  2. 2026-06-15
    days on market $165,000 Active 28 DOM
  3. 2026-06-14
    days on market $165,000 Active 26 DOM
  4. 2026-06-13
    days on market $165,000 Active 25 DOM
  5. 2026-06-10
    days on market $165,000 Active 23 DOM
  6. 2026-06-09
    days on market $165,000 Active 22 DOM
  7. 2026-06-08
    days on market $165,000 Active 21 DOM
  8. 2026-06-07
    days on market $165,000 Active 20 DOM
  9. 2026-06-05
    days on market $165,000 Active 17 DOM
  10. 2026-06-03
    days on market $165,000 Active 16 DOM
  11. 2026-06-02
    days on market $165,000 Active 15 DOM
  12. 2026-06-01
    days on market $165,000 Active 14 DOM
  13. 2026-05-31
    days on market $165,000 Active 13 DOM
  14. 2026-05-30
    days on market $165,000 Active 12 DOM
  15. 2026-05-18
    listed $165,000 Active 1334-char remark
  16. 2026-04-24
    historical $165,000 1334-char remark
  17. 2007-07-09
    soldstatus $97,845

ⓘ 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
$423 · $35/mo
Projected year-2 tax
$677 · $56/mo
Expected delta
+$254/yr (+$21/mo · 59.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 97% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 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
$17,710
− Mortgage interest
−$9,243
− Property taxes
−$423
− Insurance
−$1,622
− Repairs & maintenance
−$1,417
− Management
−$1,417
− Depreciation
−$4,800
Taxable loss
−$1,212
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$291
After-tax cash flow
$1,853/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)
25,104
Household income
$43,538
Rent vs Own
46.3% rent · 53.7% own
Severe rent burden
1521.0

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 Black (67%)
Race & ethnicity
Black 67% White 27% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -96.46%
Current HPI
125.9526
Rent YoY
▲ 8.26%
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

+68.6% since first listed
4 events — show timeline
  • 2026-06-15 Pending GCMLS AL
  • 2026-05-18 Listed $165,000 GCMLS AL
  • 2026-04-24 Coming Soon $165,000 GCMLS AL
  • 2007-07-09 Sold (Public Records) $97,845 Public Records

Property tax history

-0.2%/yr

Latest (2025): $423 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…