CashFlowRE
Sign in Sign up
1007 Patton Creek Ln #1007
C Composite 56.89
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 +20.7/30.0
  • 1% rule +7.8/10.0
  • ARV discount +7.0/15.0
  • DSCR +6.6/10.0
  • Schools +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$169,900

1007 Patton Creek Ln #1007 · Hoover, AL 35226
3 bd · 2.0 ba · 1,414 sqft · Condo · 70 Days on market
Built 1978 Fair condition $120/sqft · at area comps Est $168k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1007 Patton Creek Lane, a spacious 3-bedroom, 2-bath condo in a retreat-style community. Hardwood laminates allow for easy living in the living areas and carpet in the bedrooms. Recent updates include primary suite and guest bath improvements in 2021 with painted cabinets, new tub, and tile, kitchen cabinets painted in 2026, dishwasher (2025), refrigerator (2021), and a roof replaced 2024. The home features large walk-in closets, washer/dryer hookups, a covered porch and a fireplace that the association services each year. Two exterior storage closets for those miscellaneous items or holiday decor. Community amenities include a clubhouse, 24-hour fitness center, lighted tennis court, and pool. Conveniently located within a short distance to Simmons Middle School and Gwin Elementary, and just minutes from shopping, the library, restaurants, and more. Hurry before this one is gone!

Key facts

  • Community pool
  • Built 1978
  • Listed 70 days

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 condo listed at $170k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $229 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $160k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 2.4% in Hoover — 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 84/100 on livability (#1 in AL, #630 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+.
  • Hoover City (urban): math 45% / reading 66% proficiency, ranked #8 of 129 in AL (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.7%/yr); 203 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 2,114 units permitted in Jefferson County in 2024 (556 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.
  • Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 $145k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $159,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.28%
Cap rate
7.91%
Cash-on-cash
5.78%
DSCR
1.26
GRM
6.5

CMA / ARV

ARV (median comp)
$168,138
List price
$169,900
Delta
1.05%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.7% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-11,174
Equity at exit
$25,333
10-year hold
IRR
4.5%
Equity multiple
1.34×
Total profit
$16,374
Equity at exit
$14,690

Cash invested: $47,572 (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 35226

Rents YoY
3.7%
Active inventory
203
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,169 medium interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,548/yr
Insurance
$71
HOA est. from 1 same-building comp
$310
Vacancy / Maint / Mgmt
$455
Net cashflow
$229

Break-even live

Break-even rent $1,879
Max offer price $169,900
Occupancy floor 84%

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
$42,475
Closing costs
$5,097
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1755 Napier Dr Hoover, AL 4.0 3.0 1722 $2,250 $1.31 43d 1 0.45mi
3801 Galleria Woods Dr Hoover, AL 1.0–3.0 1.0–2.0 1115 $1,535 $1.38 1d 47 1.45mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 22 events

  1. 2026-06-18
    days on market $169,900 Active 70 DOM
  2. 2026-06-17
    days on market $169,900 Active 69 DOM
  3. 2026-06-16
    days on market $169,900 Active 68 DOM
  4. 2026-06-15
    days on market $169,900 Active 67 DOM
  5. 2026-06-13
    days on market $169,900 Active 65 DOM
  6. 2026-06-10
    days on market $169,900 Active 62 DOM
  7. 2026-06-09
    days on market $169,900 Active 61 DOM
  8. 2026-06-08
    days on market $169,900 Active 60 DOM
  9. 2026-06-07
    days on market $169,900 Active 59 DOM
  10. 2026-06-05
    days on market $169,900 Active 56 DOM
  11. 2026-06-03
    days on market $169,900 Active 55 DOM
  12. 2026-06-02
    days on market $169,900 Active 54 DOM
  13. 2026-06-01
    days on market $169,900 Active 53 DOM
  14. 2026-05-31
    days on market $169,900 Active 52 DOM
  15. 2026-04-25
    price $169,900 903-char remark
    Show marketing remark (903 chars)

    Welcome to 1007 Patton Creek Lane, a spacious 3-bedroom, 2-bath condo in a retreat-style community. Hardwood laminates allow for easy living in the living areas and carpet in the bedrooms. Recent updates include primary suite and guest bath improvements in 2021 with painted cabinets, new tub, and tile, kitchen cabinets painted in 2026, dishwasher (2025), refrigerator (2021), and a roof replaced 2024. The home features large walk-in closets, washer/dryer hookups, a covered porch and a fireplace that the association services each year. Two exterior storage closets for those miscellaneous items or holiday decor. Community amenities include a clubhouse, 24-hour fitness center, lighted tennis court, and pool. Conveniently located within a short distance to Simmons Middle School and Gwin Elementary, and just minutes from shopping, the library, restaurants, and more. Hurry before this one is gone!

  16. 2026-04-09
    listed $174,900 Active 903-char remark
    Show marketing remark (903 chars)

    Welcome to 1007 Patton Creek Lane, a spacious 3-bedroom, 2-bath condo in a retreat-style community. Hardwood laminates allow for easy living in the living areas and carpet in the bedrooms. Recent updates include primary suite and guest bath improvements in 2021 with painted cabinets, new tub, and tile, kitchen cabinets painted in 2026, dishwasher (2025), refrigerator (2021), and a roof replaced 2024. The home features large walk-in closets, washer/dryer hookups, a covered porch and a fireplace that the association services each year. Two exterior storage closets for those miscellaneous items or holiday decor. Community amenities include a clubhouse, 24-hour fitness center, lighted tennis court, and pool. Conveniently located within a short distance to Simmons Middle School and Gwin Elementary, and just minutes from shopping, the library, restaurants, and more. Hurry before this one is gone!

  17. 2026-04-03
    historical $174,900 903-char remark
    Show marketing remark (903 chars)

    Welcome to 1007 Patton Creek Lane, a spacious 3-bedroom, 2-bath condo in a retreat-style community. Hardwood laminates allow for easy living in the living areas and carpet in the bedrooms. Recent updates include primary suite and guest bath improvements in 2021 with painted cabinets, new tub, and tile, kitchen cabinets painted in 2026, dishwasher (2025), refrigerator (2021), and a roof replaced 2024. The home features large walk-in closets, washer/dryer hookups, a covered porch and a fireplace that the association services each year. Two exterior storage closets for those miscellaneous items or holiday decor. Community amenities include a clubhouse, 24-hour fitness center, lighted tennis court, and pool. Conveniently located within a short distance to Simmons Middle School and Gwin Elementary, and just minutes from shopping, the library, restaurants, and more. Hurry before this one is gone!

  18. 2021-08-27
    soldstatus $145,000 Sold 439-char remark
    Show marketing remark (439 chars)

    Come see this spacious 3 bedroom, 2 bathroom condo a retreat-style community. Neighborhood features a clubhouse for entertaining, 24-hour fitness center, lighted tennis court, and a pool. Condo includes washer/dryer hookup, large walk-in closets and a cozy fireplace. The convenience of this home can't be beat! Walking distance to Simmons Middle School and Gwin Elementary School. Minutes from shopping, library, schools, and restaurants.

  19. 2021-07-29
    historical 439-char remark
    Show marketing remark (439 chars)

    Come see this spacious 3 bedroom, 2 bathroom condo a retreat-style community. Neighborhood features a clubhouse for entertaining, 24-hour fitness center, lighted tennis court, and a pool. Condo includes washer/dryer hookup, large walk-in closets and a cozy fireplace. The convenience of this home can't be beat! Walking distance to Simmons Middle School and Gwin Elementary School. Minutes from shopping, library, schools, and restaurants.

  20. 2021-07-25
    status Active 439-char remark
    Show marketing remark (439 chars)

    Come see this spacious 3 bedroom, 2 bathroom condo a retreat-style community. Neighborhood features a clubhouse for entertaining, 24-hour fitness center, lighted tennis court, and a pool. Condo includes washer/dryer hookup, large walk-in closets and a cozy fireplace. The convenience of this home can't be beat! Walking distance to Simmons Middle School and Gwin Elementary School. Minutes from shopping, library, schools, and restaurants.

  21. 2021-07-19
    historical Contingent 439-char remark
    Show marketing remark (439 chars)

    Come see this spacious 3 bedroom, 2 bathroom condo a retreat-style community. Neighborhood features a clubhouse for entertaining, 24-hour fitness center, lighted tennis court, and a pool. Condo includes washer/dryer hookup, large walk-in closets and a cozy fireplace. The convenience of this home can't be beat! Walking distance to Simmons Middle School and Gwin Elementary School. Minutes from shopping, library, schools, and restaurants.

  22. 2021-07-14
    listed $124,900 Active 439-char remark
    Show marketing remark (439 chars)

    Come see this spacious 3 bedroom, 2 bathroom condo a retreat-style community. Neighborhood features a clubhouse for entertaining, 24-hour fitness center, lighted tennis court, and a pool. Condo includes washer/dryer hookup, large walk-in closets and a cozy fireplace. The convenience of this home can't be beat! Walking distance to Simmons Middle School and Gwin Elementary School. Minutes from shopping, library, schools, and restaurants.

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 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
$26,025
− Mortgage interest
−$9,517
− Property taxes
−$2,548
− Insurance
−$850
− Repairs & maintenance
−$2,082
− Management
−$2,082
− HOA
−$3,720
− Depreciation
−$4,943
Taxable income
$283
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$68
After-tax cash flow
$2,682/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This 3-bedroom, 2-bath condo requires moderate repairs and updates to improve its condition and value. Fresh paint and updated fixtures would significantly enhance its appeal.

Repairs flagged

  • Moderate Kitchen cabinets — Appears dated and in need of updating
  • Minor Bathroom fixtures — Slight discoloration and wear
  • Moderate Exterior siding — Weathered and in need of repainting

Value-add opportunities

  • Both Paint interior walls and exterior siding — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace dated kitchen cabinets — Modern cabinets improve functionality and aesthetics
  • Both Replace dated bathroom fixtures — Updated fixtures enhance functionality and aesthetics
  • Both Landscaping and curb appeal improvements — Fresh landscaping enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Appears dated and in need of updating Moderate $3,000–15,000
Bathroom fixtures · Slight discoloration and wear Minor $500–3,000
Exterior siding · Weathered and in need of repainting Moderate $3,000–15,000
Total estimated repair cost · 3 items $6,500–33,000

Value-add ROI direction

  • Both Paint interior walls and exterior siding — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace dated kitchen cabinets — Modern cabinets improve functionality and aesthetics
  • Both Replace dated bathroom fixtures — Updated fixtures enhance functionality and aesthetics
  • Both Landscaping and curb appeal improvements — Fresh landscaping enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hoover City
NCES district ID
0100007
Math proficiency
45% ▼ -25.00%
Reading proficiency
66% ▲ 1.00%
Median HH income
$76,210
Composite
49.77/100
National rank
#1960
State rank
#8 of 129 in AL

Livability — Hoover

Score
84/100
State rank
#1
US rank
#630

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hoover, AL
County
Jefferson County · 527,445 people
City population
76,805
Metro
Birmingham-Hoover, AL
Population (ZIP)
38,588
Household income
$124,516
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
539.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
669,185 people
By 2030
669,694 · +0.1%
By 2040
661,388 · -1.2%
By 2050
643,086 · -3.9%
By 2075
577,267 · -13.7%
By 2100
474,758 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 13% Asian 8% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Italian 6% Slovak 3% Serbian 3%
Foreign-born
8% · Canada, China, South Korea
Languages at home
90% English-only · Spanish 2% Other Indo-European 2% Chinese 2%

Political lean MEDSL · Jefferson

2024 margin
D (+10.4) · D 54.6% · R 44.2% · Other 1.2%
2008→2024 swing
+5.4pp toward D · 2008: 5.1pp · 2024: 10.4pp
All cycles
2024: D+10.4 2020: D+13.2 2016: D+7.2 2012: D+6.0 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -200.60%
Current HPI
214.5202
Rent YoY
▲ 3.70%
Metro
Birmingham-Hoover, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+36.0% since first listed
8 events — show timeline
  • 2026-04-25 Price Changed $169,900 Greater Alabama MLS
  • 2026-04-09 Listed $174,900 Greater Alabama MLS
  • 2026-04-03 Coming Soon $174,900 Greater Alabama MLS
  • 2021-08-27 Sold (MLS) $145,000 Greater Alabama MLS
  • 2021-07-29 Delisted Greater Alabama MLS
  • 2021-07-25 Relisted Greater Alabama MLS
  • 2021-07-19 Contingent Greater Alabama MLS
  • 2021-07-14 Listed $124,900 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…