CashFlowRE
Sign in Sign up
816 Sweet Ridge Rd
D- Composite 39.89
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 +14.1/30.0
  • ARV discount +6.0/15.0
  • DSCR +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

816 Sweet Ridge Rd · Prattville, AL 36066
3 bd · 2.0 ba · 1,602 sqft · SingleFamily public records · 19 Days on market
Built 1991 10,454 sqft lot Est $237k · at est.

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

Listing remarks MLS

Located in the Daniel Pratt Shcool District, this home is tucked away on Sweet Ridge Rd. within walking distance of Journey Church. This home offers many extras throughout. In the Living Room area, you will find a corner set wood burning fireplace. In here is also an inset especially for the TV of your dreams. There is a closet off of this room that is vented and has a cat door. The owners kept the litter box in this closet and there is a timer to set the vent to work automatically so you never have to worry with kitty odor! The kitchen enjoys a pop of red with the cabinetry, accented with a darker granite looking countertop. The appliances are stainless and included is an undermount CD player and great space for computer, printer and all just by the windows looking out over the driveway. The kitchen connects to a spacious breakfast area, both enjoying enhanced woodlike laminte flooring flowing throughout. Back through the living room and down the hall is first the hall bath with full tub and shower combo. The second and third bedrooms are found on the left side of the hall and the main bedroom is at the end of the hall to the right. The main bedroom has two closets, one housing a magnificant gun safe, which remains. The main bath area has a double vanity, large garden tub area, separate shower and private toilet area. Out back in the fully fenced yard, you will find not one but two storage sheds, one with power and a/c, as well as a great playhouse for the kids. This home is finished with a eucalyptus tree in the back yard and day lillies surrounding. Be sure to stop in to see this great find soon.

Key facts

  • Brand new roof
  • Premium hvac
  • 0.24 acre lot

Tags

SILVER HILLS NEIGHBORHOODBRAND NEW ROOFPREMIUM HVACHISTORIC DOWNTOWN PRATTVILLE

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Electricity available; Public water; Public sewer
  • Home design: Single-story home; Brick construction; Entry level: First floor
  • Construction: Brick construction; Slab foundation; Built by owner (year built source: Owner)
  • Exterior features: Covered patio; Enclosed screened patio/porch; Fence (partial); Storage; Workshop

Interior

  • Bedrooms: Bedrooms located on the first floor
  • Flooring: Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Wood flooring; Sound system and wired for sound; Walk-in closet(s)
  • Laundry & utility: Washer and dryer available; Electric 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/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $34 ($406/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 $193k (21.2% below list).
  • Recommended offer: $193k (21.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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: Daniel Pratt Elementary School (math 36% / reading 60%, grade D, #135 of 627 statewide, top 22%, 1,002 students, 54% FRL); Prattville High School (math 32% / reading 41%, grade F, #42 of 305 statewide, top 13%, 1,929 students, 48% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 239 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $2k of loan paydown is wiped out by about $7k 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 19 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 29y 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 $170k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $193,027 (21.2% 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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
6.46%
Cash-on-cash
0.59%
DSCR
1.03
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$237,096
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
821 Sweet Ridge Rd 0.05mi 3/2.0 1,725 (+8%) 0mo $259,900 $151 84
520 Sheila Blvd 0.25mi 3/2.0 1,560 (-3%) 5mo $210,000 $135 80
728 Sweet Ridge Rd 0.18mi 3/2.0 1,752 (+9%) 1mo $260,000 $148 76
111 W Teri Ct 0.17mi 3/2.0 1,459 (-9%) 5mo $245,000 $168 73
739 Silver Hills Dr 0.22mi 3/2.5 1,513 (-6%) 8mo $200,000 $132 72
107 W Teri Ct 0.18mi 3/2.0 1,792 (+12%) 2mo $249,900 $139 70
425 Sheila Blvd 0.20mi 3/2.0 1,751 (+9%) 7mo $225,000 $128 70
905 Silver Creek Cir 0.27mi 3/2.0 1,773 (+11%) 5mo $265,000 $149 65
220 Cynthia St 0.54mi 3/2.0 1,623 (+1%) 9mo $224,000 $138 65
606 Sheila Blvd 0.37mi 3/2.0 1,362 (-15%) 1mo $200,000 $147 57
819 Running Brook Dr 0.45mi 3/2.0 1,802 (+12%) 9mo $299,000 $166 51
1912 Tara Dr 0.74mi 4/2.0 (+1) 1,791 (+12%) 4mo $277,000 $155 38

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
-15.5%
Equity multiple
0.45×
Total profit
$-37,914
Equity at exit
$36,530
10-year hold
IRR
-7.4%
Equity multiple
0.54×
Total profit
$-31,739
Equity at exit
$21,183

Cash invested: $68,600 (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 36066

Home prices YoY
-13.4%
Rents YoY
2.9%
Active inventory
239
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,930 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$104 /mo · $1,251/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$405
Net cashflow
$34

Break-even live

Break-even rent $1,887
Max offer price $245,000
Occupancy floor 93%

Sensitivity live

Price -10% $173 -5% $103 +0% $34 +5% $-36 +10% $-105
Rent -10% $-119 -5% $-42 +0% $34 +5% $110 +10% $186
Rate -1.0pp $157 -0.5pp $96 base $34 +0.5pp $-30 +1.0pp $-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
$61,250
Closing costs
$7,350
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
928 Running Brook Dr Prattville, AL 4.0 2.0 2048 $2,000 $0.98 15d 1 0.35mi
710 Summer Ln Prattville, AL 3.0 2.0 1539 $1,600 $1.04 45d 1 0.38mi
113 Lori St Prattville, AL 4.0 2.0 1489 $1,700 $1.14 45d 1 0.45mi
498 Greystone Way Prattville, AL 3.0 2.0 1873 $1,750 $0.93 15d 1 0.76mi
110 Dellwood Ct Prattville, AL 3.0 2.0 1424 $1,700 $1.19 45d 1 0.77mi
1291 Huie St Prattville, AL 3.0 2.0 1528 $1,761 $1.15 45d 1 0.89mi
601 McQueen Village Rd Prattville, AL 1.0–3.0 1.0–2.0 937 $1,364 $1.45 15d 4 0.93mi
1122 Oates Rd Prattville, AL 3.0 2.0 1707 $1,656 $0.97 45d 1 0.93mi
790 Old Quarters Rd Prattville, AL 1.0–3.0 1.0–2.0 1146 $2,486 $2.17 15d 13 1.03mi
2100 Legends Dr Prattville, AL 1.0–3.0 1.0–2.0 1315 $2,213 $1.68 15d 13 1.19mi
1117 Newton St Prattville, AL 3.0 1.5 1422 $1,400 $0.98 45d 1 1.22mi
106 Sweet Meadow Ct Prattville, AL 3.0 2.0 1752 $2,100 $1.20 15d 1 1.27mi
211 Lee Audis Ln Prattville, AL 4.0 2.0 2146 $2,500 $1.16 15d 1 1.34mi
130 Graylynn Dr Prattville, AL 3.0 2.0 1281 $1,300 $1.01 15d 1 1.36mi
107 Richmond Way Prattville, AL 3.0 2.0 1232 $1,400 $1.14 15d 1 1.47mi
113 Tew St Prattville, AL 4.0 2.0 1563 $1,731 $1.11 15d 1 1.49mi
615 Castle Brook Dr Prattville, AL 4.0 2.0 2038 $2,000 $0.98 23d 1 1.50mi

Listing history 13 events

  1. 2026-06-22
    days on market $245,000 Active 19 DOM
  2. 2026-06-18
    days on market $245,000 Active 16 DOM
  3. 2026-06-17
    days on market $245,000 Active 15 DOM
  4. 2026-06-16
    days on market $245,000 Active 14 DOM
  5. 2026-06-15
    days on market $245,000 Active 13 DOM
  6. 2026-06-14
    days on market $245,000 Active 11 DOM
  7. 2026-06-13
    days on market $245,000 Active 10 DOM
  8. 2026-06-10
    days on market $245,000 Active 8 DOM
  9. 2026-06-09
    days on market $245,000 Active 7 DOM
  10. 2026-06-08
    days on market $245,000 Active 6 DOM
  11. 2026-06-07
    days on market $245,000 Active 5 DOM
  12. 2026-06-03
    remarks 687-char remark
  13. 2026-06-03
    listed $245,000 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
$1,251 · $104/mo
Projected year-2 tax
$1,251 · $104/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°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
$23,163
− Mortgage interest
−$13,724
− Property taxes
−$1,251
− Insurance
−$1,225
− Repairs & maintenance
−$1,853
− Management
−$1,853
− Depreciation
−$7,127
Taxable loss
−$3,870
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$929
After-tax cash flow
$1,334/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

+145.2% since first listed
12 events — show timeline
  • 2026-05-31 Listed $245,000 MAAR
  • 2026-03-24 Price Changed $239,900 MAAR
  • 2026-03-09 Price Changed $250,000 MAAR
  • 2026-02-23 Listed $280,000 MAAR
  • 2022-05-23 Sold (Public Records) $170,000 Public Records
  • 2013-08-09 Sold (Public Records) $136,000 Public Records
  • 2013-08-09 Sold (MLS) $136,000 MAAR
  • 2013-06-29 Listed $149,900 MAAR
  • 2012-06-26 Listed $149,900 MAAR
  • 1998-07-08 Sold (Public Records) $99,900 Public Records
  • 1998-07-08 Sold (MLS) $99,900 MAAR
  • 1997-10-22 Listed $99,900 MAAR

Property tax history

+10.8%/yr

Latest (2025): $1,251 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…