CashFlowRE
Sign in Sign up
7071 Wedgewood Ct
D Composite 42.7
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 +13.3/30.0
  • ARV discount +9.6/15.0
  • DSCR +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

7071 Wedgewood Ct · Daphne, AL 36526
4 bd · 3.0 ba · 2,083 sqft · SingleFamily public records · 4 Days on market
Built 2000 0.30 ac lot Est $283k · at est. $13/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rare opportunity to own a 4-bedroom, 3-bath Daphne home for under $275,000! Whether you're looking for your next home or a smart investment property, this one checks all the boxes with some major updates already completed, including a new Fortified Roof (2021) and new HVAC system (2022). The split floor plan offers three bedrooms and two baths on one side of the home, with a separate guest bedroom and full bath on the opposite side.The open living area flows into a designated dining room and separate breakfast room, with an additional breakfast bar for extra seating. The primary bedroom includes a sitting area, while the en-suite bath features dual sinks, a separate tub and shower, and a walk-in closet.Four-sided brick exterior and a functional layout make this a great option for homeowners or investors alike. Buyer to verify all information during due diligence.

Key facts

  • Split floor plan
  • Fortified roof
  • Breakfast bar

Tags

FORTIFIED ROOFNEW HVAC SYSTEMSPLIT FLOOR PLANDESIGNATED DINING ROOMSEPARATE BREAKFAST ROOMBREAKFAST BAR

Property features AI

Finance

  • Other: Property zoned for single-family residence; Less than one acre lot within a subdivision; Ownership: whole/full
  • HOA & community: Annual association fee of $150 (includes association management and common area taxes); No community features listed

Exterior

  • Parking: Attached double garage with automatic door; Two covered parking spaces (total 2 parking spaces)
  • Utilities: Daphne Utilities; Riviera Utilities
  • Home design: Single-family residence; One story; Resale property
  • Construction: Brick construction; Metal roof; Slab foundation; Building area recorded at 1865 (agent measured)
  • Exterior features: Termite contract in place; Fenced yard; Rear porch

Interior

  • Kitchen: Dishwasher; Convection oven; Microwave; Electric range; Kitchen with breakfast area (main level)
  • Bedrooms: Primary suite on main level with sitting area and walk-in closet; Bedroom 2 approximately 11 x 11; Bedroom 3 approximately 10 x 11; Bedroom 4 approximately 10 x 12
  • Flooring: Carpet; Tile; Laminate
  • Bathrooms: Three full bathrooms; Primary bath with jetted tub and separate shower
  • Heating & cooling: Electric heating; Ceiling fan cooling
  • Interior features: Family room; Ceiling fans; En-suite; High ceilings; One fireplace (family room; currently inoperable); Unfurnished
  • Laundry & utility: Laundry on main level; Utility room approximately 6 x 6

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 4-bed/3.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-1 ($-14/yr) — negative.
  • To cash-flow at today's rent, offer at most $270k (0.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (22.3% below list).
  • Recommended offer: $210k (22.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.9% in Daphne — 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 (#18 in AL, #3,949 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A; Watch: 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: Daphne East Elementary School (math 44% / reading 68%, grade C+, #83 of 627 statewide, top 13%, 930 students, 40% FRL); Daphne Middle School (math 25% / reading 62%, grade D, #45 of 257 statewide, top 18%, 846 students, 45% FRL); Daphne High School (math 41% / reading 40%, grade F, #33 of 305 statewide, top 11%, 1,725 students, 40% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: Rents rising (+1.7%/yr); 590 active listings in the ZIP; 3 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $210k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: 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 $209,638 (22.3% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.78%
Cap rate
6.29%
Cash-on-cash
-0.02%
DSCR
1.00
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$283,288
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7001 Wedgewood Ct 0.07mi 4/2.5 2,007 (-4%) 6mo $288,000 $143 83
28618 Cherrywood Ct 0.06mi 4/3.0 2,386 (+14%) 2mo $280,000 $117 71
137 Fairway Dr 0.40mi 4/2.0 2,008 (-4%) 3mo $320,000 $159 69
101 Windsor Ct 0.27mi 3/2.0 (-1) 1,949 (-6%) 1mo $250,000 $128 67
134 Fairway Dr 0.37mi 3/2.0 (-1) 1,960 (-6%) 2mo $240,000 $122 63
111 Tibidow Cir 0.37mi 3/2.0 (-1) 1,937 (-7%) 1mo $288,000 $149 62
139 Fairway Dr 0.39mi 3/2.0 (-1) 1,928 (-7%) 1mo $290,000 $150 60
119 Lake Forest Blvd 0.29mi 3/2.0 (-1) 1,839 (-12%) 3mo $180,000 $98 56
28374 N Main St 0.57mi 3/2.0 (-1) 2,010 (-4%) 5mo $260,000 $129 54
192 Bayview Dr 0.71mi 3/2.0 (-1) 2,098 (+1%) 8mo $271,500 $129 50
192 Ridgewood Dr 0.47mi 3/2.0 (-1) 1,833 (-12%) 2mo $250,000 $136 47
118 Lancaster Way 0.51mi 3/2.0 (-1) 1,770 (-15%) 9mo $242,000 $137 34

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-46,571
Equity at exit
$40,243
10-year hold
IRR
-12.2%
Equity multiple
0.32×
Total profit
$-51,701
Equity at exit
$23,336

Cash invested: $75,572 (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 36526

Home prices YoY
-21.3%
Rents YoY
1.7%
Active inventory
590
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,096 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$116 /mo · $1,397/yr
Insurance
$112
HOA
$13
Vacancy / Maint / Mgmt
$440
Net cashflow
$-1

Break-even live

Break-even rent $2,098
Max offer price $269,695
Occupancy floor 95%

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
$67,475
Closing costs
$8,097
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
110 Windsor Dr Daphne, AL 4.0 2.0 1706 $1,800 $1.06 21d 1 0.42mi
233 Ridgewood Dr Daphne, AL 3.0 2.0 1922 $1,750 $0.91 43d 1 0.71mi
662 Ridgewood Dr Daphne, AL 4.0 2.0 2548 $2,500 $0.98 13d 1 0.87mi

HOA detail

Monthly dues
$13 · $156/yr

Listing history 4 events

  1. 2026-06-09
    statusdays on market $269,900 Pending 4 DOM
  2. 2026-06-08
    days on market $269,900 Active 3 DOM
  3. 2026-06-07
    remarks 699-char remark
  4. 2026-06-07
    listed $269,900 Active 2 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
$1,397 · $116/mo
Projected year-2 tax
$1,397 · $116/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 22 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 · 5 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
$25,157
− Mortgage interest
−$15,119
− Property taxes
−$1,397
− Insurance
−$1,350
− Repairs & maintenance
−$2,013
− Management
−$2,013
− HOA
−$156
− Depreciation
−$7,852
Taxable loss
−$4,742
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,138
After-tax cash flow
$1,124/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 — Daphne

Score
75/100
State rank
#18
US rank
#3949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Daphne, AL
County
Baldwin County · 181,514 people
City population
36,484
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
36,484
Household income
$88,750
Rent vs Own
26.4% rent · 73.6% own
Severe rent burden
535.0

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 (78%)
Race & ethnicity
White 78% Black 12% Two or more races 6% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 1% Russian/Polish/Slavic 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
▼ -61.47%
Current HPI
227.2692
Rent YoY
▲ 1.72%
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

+58.8% since first listed
5 events — show timeline
  • 2026-06-05 Listed $269,900 GCMLS AL
  • 2026-06-05 Listed $269,900 BCAR
  • 2008-03-07 Sold (Public Records) $210,000 Public Records
  • 2004-08-31 Sold (Public Records) $236,000 Public Records
  • 2004-08-31 Sold (Public Records) $170,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $1,397 · +15.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…