CashFlowRE
Sign in Sign up
108 Davison Loop
D- Composite 39.8
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 +12.0/30.0
  • ARV discount +8.0/15.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • DSCR +3.5/10.0
  • Rent growth +3.2/5.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$272,500

108 Davison Loop · Fairhope, AL 36532
3 bd · 2.0 ba · 1,548 sqft · SingleFamily public records · 77 Days on market
Built 2004 6,359 sqft lot Est $276k · at est. $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Seller offering 2500 credit to use the way you want! Welcome to comfortable, low-maintenance living in Fairhope.This well-maintained three-bedroom, two-bath home offers a smart, functional layout paired with meaningful updates that make it truly move-in ready.Step inside to a bright, refreshed interior featuring fresh paint throughout and brand-new ceiling fans, creating a clean and inviting atmosphere from the moment you enter. The living space flows naturally into the main areas of the home, making everyday living and entertaining feel easy and efficient.The kitchen is equipped with a brand-new refrigerator and a newer dishwasher, adding both convenience and peace of mind. The private primary suite includes an en-suite bath and ample closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. A second full bathroom is well-positioned to serve the additional bedrooms and common areas.One of the most valuable features of this home is the FORTIFIED™ roof, offering superior storm protection, long-term durability, and potential insurance savings — a major advantage for coastal living.Outside, enjoy a private back patio area and a manageable backyard, perfect for relaxing, grilling, or enjoying the outdoors without the maintenance of a large yard.Located in Fairhope with convenient access to surrounding areas, this home is ideal for buyers looking for comfort, smart upgrades, and lasting value. Buyer to verify all information during due diligence.

Key facts

  • Newer dishwasher
  • En suite bath
  • 6,359 sq ft lot

Tags

BRIGHT REFRESHED INTERIORBRAND NEW CEILING FANSBRAND NEW REFRIGERATORNEWER DISHWASHERPRIVATE PRIMARY SUITEEN SUITE BATH

Property features AI

Finance

  • HOA & community: Annual association fee of $300 (includes association management); No community features listed

Exterior

  • Parking: Attached double garage (2 covered spaces, 2 total parking spaces)
  • Utilities: Public water; Public sewer; Electric service by Baldwin EMC; Cable available and connected (Fairhope Utilities)
  • Home design: Single-story residence; Resale condition; Zoned for single-family or 2+ family residence
  • Construction: Brick construction; Fortified-Gold build standard; Composition roof; Slab foundation; Built area reported as 1,548 square feet (seller source)
  • Exterior features: Covered patio/porch; Satellite dish; Less than 1 acre lot; No waterfront

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator with ice maker; Cooktop
  • Bedrooms: Master bedroom on the main level (approx. 13.7' x 11.8'); Second bedroom (approx. 11.6' x 9.6'); Third bedroom (approx. 12' x 9.8')
  • Flooring: Carpet; Laminate
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heat; Central electric cooling
  • Interior features: Sun room; Ceiling fans; No fireplace
  • Laundry & utility: Laundry on the main level; Utility room (approx. 9'4" x 5'9")

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 $272k.

Deal economics

  • At list price, monthly cash flow is $-65 ($-785/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (4.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (21.2% below list).
  • Recommended offer: $215k (21.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 2.8% in Fairhope — 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 (#15 in AL, #3,577 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living D, 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: Fairhope West Elementary (math 54% / reading 73%, grade B, #46 of 627 statewide, top 8%, 1,007 students, 39% FRL); Fairhope Middle School (math 54% / reading 75%, grade A-, #3 of 257 statewide, top 1%, 777 students, 33% FRL); Fairhope High School (math 43% / reading 46%, grade F, #22 of 305 statewide, top 8%, 1,629 students, 31% FRL) — zoned schools at 34% FRL track the district average.
  • Zoned-school proficiency averages 58% at this address vs 45% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Baldwin County average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.0%/yr); 629 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($256k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $145k; list at $272k implies a 88% 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $214,609 (21.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.79%
Cap rate
6.00%
Cash-on-cash
-1.03%
DSCR
0.95
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$275,544
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 Davison Loop 0.00mi 3/2.0 1,548 (0%) 1mo $250,000 $161 99
162 Vivian Loop 0.11mi 3/2.0 1,548 (0%) 10mo $275,000 $178 86
206 Farringdon Blvd 0.39mi 3/2.0 1,586 (+2%) 5mo $280,000 $177 73
106 Southwark Ave 0.29mi 3/2.0 1,668 (+8%) 1mo $295,000 $177 73
18794 Founders Dr 0.53mi 3/2.0 1,547 (-0%) 4mo $273,500 $177 72
304 Bloomsbury Ave 0.41mi 3/2.0 1,574 (+2%) 11mo $293,000 $186 69
18738 Founders Dr 0.48mi 3/2.0 1,545 (-0%) 11mo $285,000 $184 68
8677 Gale Rowe Ln 0.60mi 3/2.0 1,528 (-1%) 6mo $349,900 $229 65
319 Bloomsbury Ave 0.45mi 3/2.0 1,664 (+8%) 4mo $299,000 $180 63
316 Blackfriars St 0.39mi 3/2.0 1,751 (+13%) 1mo $312,500 $178 59
8141 Twin Beech Rd 0.61mi 3/2.0 1,509 (-2%) 11mo $265,000 $176 58
8615 Gale Rowe Ln 0.66mi 3/2.0 1,484 (-4%) 6mo $295,000 $199 57

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 · 2.95% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.36×
Total profit
$-48,474
Equity at exit
$40,631
10-year hold
IRR
-10.4%
Equity multiple
0.37×
Total profit
$-48,193
Equity at exit
$23,561

Cash invested: $76,300 (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 36532

Rents YoY
3.0%
Active inventory
629
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,146 high interval (Pro) →
Mortgage (P&I)
$1,429
Tax from tax record
$193 /mo · $2,319/yr
Insurance
$114
HOA
$25
Vacancy / Maint / Mgmt
$451
Net cashflow
$-65

Break-even live

Break-even rent $2,229
Max offer price $260,942
Occupancy floor 98%

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
$68,125
Closing costs
$8,175
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 Kemper Ln Fairhope, AL 3.0 2.0 1590 $1,895 $1.19 13d 1 0.07mi
416 Belle Chase Ct S Fairhope, AL 3.0 2.0 1377 $2,300 $1.67 43d 1 1.39mi
405 Belle Chase Ct S Fairhope, AL 3.0 2.0 1470 $1,900 $1.29 13d 1 1.44mi
19659 Young St Fairhope, AL 3.0 3.0 2200 $2,100 $0.95 21d 1 1.46mi
106 Northchase Ct Fairhope, AL 4.0 2.0 1569 $1,900 $1.21 21d 1 1.50mi

HOA detail

Monthly dues
$25 · $300/yr

Listing history 11 events

  1. 2026-04-29
    status Pending
    Show marketing remark (1521 chars)

    Seller offering 2500 credit to use the way you want! Welcome to comfortable, low-maintenance living in Fairhope.This well-maintained three-bedroom, two-bath home offers a smart, functional layout paired with meaningful updates that make it truly move-in ready.Step inside to a bright, refreshed interior featuring fresh paint throughout and brand-new ceiling fans, creating a clean and inviting atmosphere from the moment you enter. The living space flows naturally into the main areas of the home, making everyday living and entertaining feel easy and efficient.The kitchen is equipped with a brand-new refrigerator and a newer dishwasher, adding both convenience and peace of mind. The private primary suite includes an en-suite bath and ample closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. A second full bathroom is well-positioned to serve the additional bedrooms and common areas.One of the most valuable features of this home is the FORTIFIED™ roof, offering superior storm protection, long-term durability, and potential insurance savings — a major advantage for coastal living.Outside, enjoy a private back patio area and a manageable backyard, perfect for relaxing, grilling, or enjoying the outdoors without the maintenance of a large yard.Located in Fairhope with convenient access to surrounding areas, this home is ideal for buyers looking for comfort, smart upgrades, and lasting value. Buyer to verify all information during due diligence.

  2. 2026-04-29
    status Pending 1521-char remark
    Show marketing remark (1521 chars)

    Seller offering 2500 credit to use the way you want! Welcome to comfortable, low-maintenance living in Fairhope.This well-maintained three-bedroom, two-bath home offers a smart, functional layout paired with meaningful updates that make it truly move-in ready.Step inside to a bright, refreshed interior featuring fresh paint throughout and brand-new ceiling fans, creating a clean and inviting atmosphere from the moment you enter. The living space flows naturally into the main areas of the home, making everyday living and entertaining feel easy and efficient.The kitchen is equipped with a brand-new refrigerator and a newer dishwasher, adding both convenience and peace of mind. The private primary suite includes an en-suite bath and ample closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. A second full bathroom is well-positioned to serve the additional bedrooms and common areas.One of the most valuable features of this home is the FORTIFIED™ roof, offering superior storm protection, long-term durability, and potential insurance savings — a major advantage for coastal living.Outside, enjoy a private back patio area and a manageable backyard, perfect for relaxing, grilling, or enjoying the outdoors without the maintenance of a large yard.Located in Fairhope with convenient access to surrounding areas, this home is ideal for buyers looking for comfort, smart upgrades, and lasting value. Buyer to verify all information during due diligence.

  3. 2026-04-07
    price $272,500 1521-char remark
    Show marketing remark (1521 chars)

    Seller offering 2500 credit to use the way you want! Welcome to comfortable, low-maintenance living in Fairhope.This well-maintained three-bedroom, two-bath home offers a smart, functional layout paired with meaningful updates that make it truly move-in ready.Step inside to a bright, refreshed interior featuring fresh paint throughout and brand-new ceiling fans, creating a clean and inviting atmosphere from the moment you enter. The living space flows naturally into the main areas of the home, making everyday living and entertaining feel easy and efficient.The kitchen is equipped with a brand-new refrigerator and a newer dishwasher, adding both convenience and peace of mind. The private primary suite includes an en-suite bath and ample closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. A second full bathroom is well-positioned to serve the additional bedrooms and common areas.One of the most valuable features of this home is the FORTIFIED™ roof, offering superior storm protection, long-term durability, and potential insurance savings — a major advantage for coastal living.Outside, enjoy a private back patio area and a manageable backyard, perfect for relaxing, grilling, or enjoying the outdoors without the maintenance of a large yard.Located in Fairhope with convenient access to surrounding areas, this home is ideal for buyers looking for comfort, smart upgrades, and lasting value. Buyer to verify all information during due diligence.

  4. 2026-04-07
    price $272,500
    Show marketing remark (1521 chars)

    Seller offering 2500 credit to use the way you want! Welcome to comfortable, low-maintenance living in Fairhope.This well-maintained three-bedroom, two-bath home offers a smart, functional layout paired with meaningful updates that make it truly move-in ready.Step inside to a bright, refreshed interior featuring fresh paint throughout and brand-new ceiling fans, creating a clean and inviting atmosphere from the moment you enter. The living space flows naturally into the main areas of the home, making everyday living and entertaining feel easy and efficient.The kitchen is equipped with a brand-new refrigerator and a newer dishwasher, adding both convenience and peace of mind. The private primary suite includes an en-suite bath and ample closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. A second full bathroom is well-positioned to serve the additional bedrooms and common areas.One of the most valuable features of this home is the FORTIFIED™ roof, offering superior storm protection, long-term durability, and potential insurance savings — a major advantage for coastal living.Outside, enjoy a private back patio area and a manageable backyard, perfect for relaxing, grilling, or enjoying the outdoors without the maintenance of a large yard.Located in Fairhope with convenient access to surrounding areas, this home is ideal for buyers looking for comfort, smart upgrades, and lasting value. Buyer to verify all information during due diligence.

  5. 2026-02-12
    listed $275,000 Active 1521-char remark
    Show marketing remark (1521 chars)

    Seller offering 2500 credit to use the way you want! Welcome to comfortable, low-maintenance living in Fairhope.This well-maintained three-bedroom, two-bath home offers a smart, functional layout paired with meaningful updates that make it truly move-in ready.Step inside to a bright, refreshed interior featuring fresh paint throughout and brand-new ceiling fans, creating a clean and inviting atmosphere from the moment you enter. The living space flows naturally into the main areas of the home, making everyday living and entertaining feel easy and efficient.The kitchen is equipped with a brand-new refrigerator and a newer dishwasher, adding both convenience and peace of mind. The private primary suite includes an en-suite bath and ample closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. A second full bathroom is well-positioned to serve the additional bedrooms and common areas.One of the most valuable features of this home is the FORTIFIED™ roof, offering superior storm protection, long-term durability, and potential insurance savings — a major advantage for coastal living.Outside, enjoy a private back patio area and a manageable backyard, perfect for relaxing, grilling, or enjoying the outdoors without the maintenance of a large yard.Located in Fairhope with convenient access to surrounding areas, this home is ideal for buyers looking for comfort, smart upgrades, and lasting value. Buyer to verify all information during due diligence.

  6. 2026-02-11
    listed $275,000 Active
  7. 2026-01-20
    historical $1,800
  8. 2025-12-18
    price $1,800
  9. 2025-12-02
    price $1,850
  10. 2025-08-15
    listed $1,900
  11. 2008-04-07
    soldstatus $145,000

ⓘ 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
$2,319 · $193/mo
Projected year-2 tax
$2,319 · $193/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$25,753
− Mortgage interest
−$15,264
− Property taxes
−$2,319
− Insurance
−$1,362
− Repairs & maintenance
−$2,060
− Management
−$2,060
− HOA
−$300
− Depreciation
−$7,927
Taxable loss
−$5,541
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,330
After-tax cash flow
$545/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 — Fairhope

Score
76/100
State rank
#15
US rank
#3577

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairhope, AL
County
Baldwin County · 181,514 people
City population
38,108
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
38,108
Household income
$89,694
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
665.0

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 6% Black 4% Two or more races 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Serbian 4% Slovak 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 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
▼ -175.08%
Current HPI
299.6643
Rent YoY
▲ 2.95%
Metro
Daphne-Fairhope-Foley, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+87.9% since first listed
11 events — show timeline
  • 2026-04-29 Pending BCAR
  • 2026-04-29 Pending GCMLS AL
  • 2026-04-07 Price Changed $272,500 GCMLS AL
  • 2026-04-07 Price Changed $272,500 BCAR
  • 2026-02-12 Listed $275,000 GCMLS AL
  • 2026-02-11 Listed $275,000 BCAR
  • 2026-01-20 Rental Removed $1,800 BCAR
  • 2025-12-18 Price Changed $1,800 BCAR
  • 2025-12-02 Price Changed $1,850 BCAR
  • 2025-08-15 Listed for Rent $1,900 BCAR
  • 2008-04-07 Sold (Public Records) $145,000 Public Records

Property tax history

+32.3%/yr

Latest (2025): $2,319 · +183.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…