CashFlowRE
Sign in Sign up
1558 Homestead Dr
D Composite 41.38
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 +15.9/30.0
  • ARV discount +6.5/15.0
  • DSCR +4.9/10.0
  • Livability +3.8/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$220,000

1558 Homestead Dr · Mobile, AL 36575
3 bd · 2.0 ba · 1,407 sqft · SingleFamily public records · 12 Days on market
Built 1999 0.25 ac lot $156/sqft · at area comps Est $215k · at est. ↓ 17% since listing

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

Listing remarks MLS

OPEN HOUSE THIS SUNDAY 5/17 1-3pm Welcome to 1558 Homestead Dr. in Semmes, Alabama where comfort, style, and functionality come together in this 3-bedroom, 2-bath home offering approximately 1,441 square feet of living space. Step inside to a spacious family room featuring vaulted ceilings and a cozy gas log fireplace, creating an inviting focal point for everyday living and entertaining. The kitchen is thoughtfully designed with granite countertops, an undermount sink, stainless steel appliances, and crisp white cabinetry, all complemented by durable LVP flooring that flows throughout the home. The primary suite features a tray ceiling and a private en suite bath with double vanities and granite countertops. A conveniently located laundry area just off the kitchen adds everyday ease. Enjoy outdoor living with a back patio overlooking a fully fenced backyard—perfect for relaxing or hosting gatherings. Additional highlights include fresh interior paint and a tankless water heater for energy efficiency, and remolded baths. This move-in ready home offers a great blend of modern updates and practical design—schedule your showing today! Buyer to verify all information during due diligence.

Key facts

  • Undermount sink
  • Gas log fireplace
  • Vaulted ceilings

Tags

VAULTED CEILINGSGAS LOG FIREPLACEGRANITE COUNTERTOPSUNDERMOUNT SINKSTAINLESS STEEL APPLIANCESWHITE CABINETRY

Property features AI

Finance

  • HOA & community: No transfer fees

Exterior

  • Parking: 2 total parking spaces
  • Utilities: Public water; Public sewer; Alabama Power; Tankless water heater
  • Home design: Single-family residence; One-level home; Resale property
  • Construction: Brick and vinyl siding exterior; Composition roof; Slab foundation; Built by builder (building area source)
  • Exterior features: Front porch; Rear porch; Patio; Fenced yard; Lot approximately 1–3 acres; No waterfront

Interior

  • Kitchen: Electric range; Cooktop; Dishwasher; Refrigerator with ice maker
  • Bedrooms: Primary bedroom with attached bath; Primary bedroom has walk-in closet(s)
  • Bathrooms: 2 full bathrooms; Master bath with double vanity and tub/shower combo
  • Heating & cooling: Central electric heating; Central electric cooling; Ceiling fans
  • Interior features: Ceiling fans; En-suite bathroom; High ceilings; Vaulted ceilings; Additional storage; Gas-log fireplace in the living room
  • Laundry & utility: Washer and dryer included; Laundry located inside

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 $220k.

Deal economics

  • At list price, monthly cash flow is $104 ($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 $178k (19.2% below list).
  • Recommended offer: $178k (19.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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: Allentown Elementary School (math 31% / reading 59%, grade D-, #169 of 627 statewide, top 27%, 776 students, 53% FRL); Semmes Middle School (math 8% / reading 35%, grade F, #185 of 257 statewide, top 73%, 1,318 students, 68% FRL); Baker High School (math 25% / reading 28%, grade F, #107 of 305 statewide, top 36%, 2,491 students, 42% FRL).
  • Market conditions: 185 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 10y 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 $131k; list at $220k implies a 68% 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; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,745 (19.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
0.81%
Cap rate
6.86%
Cash-on-cash
2.02%
DSCR
1.09
GRM
10.3

CMA / ARV

ARV (median comp)
$215,161
List price
$220,000
Delta
2.25%
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
9380 Sagebrush Ct 0.27mi 3/2.0 1,419 (+1%) 0mo $167,500 $118 86
9395 Settlers Cir 0.08mi 3/2.0 1,468 (+4%) 4mo $232,000 $158 86
9365 Chisholm Ct 0.20mi 3/2.0 1,452 (+3%) 1mo $220,000 $152 85
1551 Homestead Dr W 0.14mi 3/2.0 1,507 (+7%) 6mo $228,000 $151 76
9143 Prairie Dr 0.48mi 3/2.0 1,422 (+1%) 5mo $190,000 $134 71
1779 Ranch House Dr 0.33mi 3/2.0 1,325 (-6%) 6mo $225,000 $170 70
1837 Sandy Creek Dr 0.44mi 3/2.0 1,313 (-7%) 0mo $227,500 $173 68
1497 Champion Cv 0.10mi 3/2.5 1,588 (+13%) 5mo $198,000 $125 68
1850 Wagon Wheel Dr 0.58mi 3/2.0 1,370 (-3%) 3mo $210,000 $153 66
1820 Wagon Wheel Dr 0.56mi 3/2.0 1,341 (-5%) 3mo $190,000 $142 64
1835 Corral Dr 0.40mi 3/2.0 1,219 (-13%) 2mo $205,000 $168 58
1679 Wagon Wheel Dr 0.47mi 3/2.0 1,227 (-13%) 2mo $195,000 $159 55

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
-13.2%
Equity multiple
0.53×
Total profit
$-29,154
Equity at exit
$32,803
10-year hold
IRR
-4.3%
Equity multiple
0.72×
Total profit
$-17,322
Equity at exit
$19,022

Cash invested: $61,600 (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 36575

Home prices YoY
-21.8%
Active inventory
185
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,777 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$55 /mo · $661/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$104

Break-even live

Break-even rent $1,646
Max offer price $220,000
Occupancy floor 89%

Sensitivity live

Price -10% $228 -5% $166 +0% $104 +5% $41 +10% $-21
Rent -10% $-37 -5% $33 +0% $104 +5% $174 +10% $244
Rate -1.0pp $214 -0.5pp $160 base $104 +0.5pp $47 +1.0pp $-11

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
$55,000
Closing costs
$6,600
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.

Listing history 11 events

  1. 2026-05-15
    status Pending 1215-char remark
    Show marketing remark (1215 chars)

    OPEN HOUSE THIS SUNDAY 5/17 1-3pm Welcome to 1558 Homestead Dr. in Semmes, Alabama where comfort, style, and functionality come together in this 3-bedroom, 2-bath home offering approximately 1,441 square feet of living space. Step inside to a spacious family room featuring vaulted ceilings and a cozy gas log fireplace, creating an inviting focal point for everyday living and entertaining. The kitchen is thoughtfully designed with granite countertops, an undermount sink, stainless steel appliances, and crisp white cabinetry, all complemented by durable LVP flooring that flows throughout the home. The primary suite features a tray ceiling and a private en suite bath with double vanities and granite countertops. A conveniently located laundry area just off the kitchen adds everyday ease. Enjoy outdoor living with a back patio overlooking a fully fenced backyard—perfect for relaxing or hosting gatherings. Additional highlights include fresh interior paint and a tankless water heater for energy efficiency, and remolded baths. This move-in ready home offers a great blend of modern updates and practical design—schedule your showing today! Buyer to verify all information during due diligence.

  2. 2026-05-15
    status Pending 1215-char remark
    Show marketing remark (1215 chars)

    OPEN HOUSE THIS SUNDAY 5/17 1-3pm Welcome to 1558 Homestead Dr. in Semmes, Alabama where comfort, style, and functionality come together in this 3-bedroom, 2-bath home offering approximately 1,441 square feet of living space. Step inside to a spacious family room featuring vaulted ceilings and a cozy gas log fireplace, creating an inviting focal point for everyday living and entertaining. The kitchen is thoughtfully designed with granite countertops, an undermount sink, stainless steel appliances, and crisp white cabinetry, all complemented by durable LVP flooring that flows throughout the home. The primary suite features a tray ceiling and a private en suite bath with double vanities and granite countertops. A conveniently located laundry area just off the kitchen adds everyday ease. Enjoy outdoor living with a back patio overlooking a fully fenced backyard—perfect for relaxing or hosting gatherings. Additional highlights include fresh interior paint and a tankless water heater for energy efficiency, and remolded baths. This move-in ready home offers a great blend of modern updates and practical design—schedule your showing today! Buyer to verify all information during due diligence.

  3. 2026-05-02
    listed $220,000 Active 1215-char remark
    Show marketing remark (1215 chars)

    OPEN HOUSE THIS SUNDAY 5/17 1-3pm Welcome to 1558 Homestead Dr. in Semmes, Alabama where comfort, style, and functionality come together in this 3-bedroom, 2-bath home offering approximately 1,441 square feet of living space. Step inside to a spacious family room featuring vaulted ceilings and a cozy gas log fireplace, creating an inviting focal point for everyday living and entertaining. The kitchen is thoughtfully designed with granite countertops, an undermount sink, stainless steel appliances, and crisp white cabinetry, all complemented by durable LVP flooring that flows throughout the home. The primary suite features a tray ceiling and a private en suite bath with double vanities and granite countertops. A conveniently located laundry area just off the kitchen adds everyday ease. Enjoy outdoor living with a back patio overlooking a fully fenced backyard—perfect for relaxing or hosting gatherings. Additional highlights include fresh interior paint and a tankless water heater for energy efficiency, and remolded baths. This move-in ready home offers a great blend of modern updates and practical design—schedule your showing today! Buyer to verify all information during due diligence.

  4. 2026-05-02
    listed $220,000 Active 1215-char remark
    Show marketing remark (1215 chars)

    OPEN HOUSE THIS SUNDAY 5/17 1-3pm Welcome to 1558 Homestead Dr. in Semmes, Alabama where comfort, style, and functionality come together in this 3-bedroom, 2-bath home offering approximately 1,441 square feet of living space. Step inside to a spacious family room featuring vaulted ceilings and a cozy gas log fireplace, creating an inviting focal point for everyday living and entertaining. The kitchen is thoughtfully designed with granite countertops, an undermount sink, stainless steel appliances, and crisp white cabinetry, all complemented by durable LVP flooring that flows throughout the home. The primary suite features a tray ceiling and a private en suite bath with double vanities and granite countertops. A conveniently located laundry area just off the kitchen adds everyday ease. Enjoy outdoor living with a back patio overlooking a fully fenced backyard—perfect for relaxing or hosting gatherings. Additional highlights include fresh interior paint and a tankless water heater for energy efficiency, and remolded baths. This move-in ready home offers a great blend of modern updates and practical design—schedule your showing today! Buyer to verify all information during due diligence.

  5. 2019-10-24
    soldstatus $130,900
    Show marketing remark (751 chars)

    Beautiful home, this brick, 3 bedroom 2 bath has so much to see! Upon entering the front door you will be wowed with a huge family room. This very open layout allows for the family room and kitchen to be adjoining. The kitchen has a great layout with plenty of granite counter-top work space, under-mount kitchen sink, stainless appliances, and great lighting. All lighting in home is new and the other amenities include a wood burning fireplace, solid wood style flooring throughout, great stylish bathrooms with granite and a wonderful location. This home has been renovated by a licensed home builder and is also professionally staged. This home may be subject to the Alabama right of redemption laws. The seller is a relative of the listing agent.

  6. 2016-03-30
    soldstatus $81,350
  7. 2016-01-12
    listed $75,000
  8. 2013-01-15
    soldstatus $110,000
  9. 2009-10-20
    soldstatus $130,601
  10. 2008-08-15
    soldstatus $135,099
  11. 2006-10-18
    soldstatus $266,054

ⓘ 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
$661 · $55/mo
Projected year-2 tax
$902 · $75/mo
Expected delta
+$241/yr (+$20/mo · 36.4%)

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$21,329
− Mortgage interest
−$12,323
− Property taxes
−$661
− Insurance
−$1,100
− Repairs & maintenance
−$1,706
− Management
−$1,706
− Depreciation
−$6,400
Taxable loss
−$2,568
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$616
After-tax cash flow
$1,861/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

City population
205,729
Population (ZIP)
22,444

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 19% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Lithuanian 2% Slovak 2% Serbian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2% 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
▼ -60.58%
Current HPI
217.5112
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

-17.3% since first listed
11 events — show timeline
  • 2026-05-15 Pending GCMLS AL
  • 2026-05-15 Pending BCAR
  • 2026-05-02 Listed $220,000 GCMLS AL
  • 2026-05-02 Listed $220,000 BCAR
  • 2019-10-24 Sold (MLS) $130,900 GCMLS AL
  • 2016-03-30 Sold (MLS) $81,350 BCAR
  • 2016-01-12 Listed $75,000 BCAR
  • 2013-01-15 Sold (Public Records) $110,000 Public Records
  • 2009-10-20 Sold (Public Records) $130,601 Public Records
  • 2008-08-15 Sold (Public Records) $135,099 Public Records
  • 2006-10-18 Sold (Public Records) $266,054 Public Records

Property tax history

+4.1%/yr

Latest (2025): $661 · -7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…