CashFlowRE
Sign in Sign up
210 Apache Dr Fourplex
C- Composite 52.78
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 +20.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.3/10.0
  • Schools +4.3/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$520,500

210 Apache Dr · Enterprise, AL 36330
12 bd · 6.0 ba · 1,088 sqft · MultiFamily public records · 55 Days on market
Built 1980

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

CHAIN LINK & WOOD 1,2,3,4 HAVE BEEN RENOVATED RECENTLY , PAINT, LIGHT FIXTURES AND FANS. UNIT 5 IS IN GOOD SHAPE BUT NOT RENOVATED; LONG TIME TENANT IN IT. UNIT 6 JUST RECENTLY RENOVATED. UNIT 1 HAS ALL TILE DOWN STAIRS AND CARPET AND TILE UPSTAIRS, 2-5 HAS CARPET AND LINOLEUM, & 6 HAS FLOATING WOOD FLOOR AND TILE DOWN STAIRS, CARPET AND TILE UPSTAIRS. STORAGE IN BACK OF UNIT, #5 HAS RECENTLY INSTALLED INSIDE/OUTSIDE AC, RECENTLY INSTALLED OUTSIDE AC UNIT ON #1-5. ALL OCCUPIED,

Key facts

  • Built 1980
  • Listed 54 days

Property features AI

Exterior

  • Parking: No parking listed
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Residential income property; Two levels
  • Construction: Brick construction; Slab foundation
  • Exterior features: City lot

Interior

  • Kitchen: Dishwasher; Electric range; Disposal; Plumbed for ice maker; Refrigerator
  • Bedrooms: Multiple 2-bedroom units (each unit listed as 2 bedrooms)
  • Flooring: Brick flooring
  • Bathrooms: Multiple 1-bathroom units (each unit listed as 1 bathroom)
  • Heating & cooling: Central heating; Hot water heating; Electric heating; Ceiling fan(s)
  • Interior features: Eat-in kitchen
  • Laundry & utility: 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 4 × 3-bed/?-bath units multifamily listed at $520k.

Deal economics

  • At list price, monthly cash flow is $646 ($8k/yr) — positive. Per door: $162/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $520k).
  • Recommended offer: $505k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 4.1% in Enterprise — 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 65/100 on livability (#127 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety D, crime F, amenities F.
  • Enterprise City (town): math 40% / reading 60% proficiency, ranked #12 of 129 in AL (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.9%/yr); 444 active listings in the ZIP; solid renter incomes; 137 units permitted in Coffee County in 2024 (0 in 5+ unit buildings).
  • At $5,371/mo this rent would consume 85% of the median local household income ($76k/yr) (locally 1126% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($505k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $504,885 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.03%
Cap rate
7.78%
Cash-on-cash
5.32%
DSCR
1.24
GRM
8.1

CMA / ARV

ARV (median comp)
$205,000
List price
$520,500
Delta
153.90%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.92% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.74×
Total profit
$-38,099
Equity at exit
$77,608
10-year hold
IRR
3.7%
Equity multiple
1.28×
Total profit
$41,112
Equity at exit
$45,003

Cash invested: $145,740 (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 36330

Home prices YoY
-19.4%
Rents YoY
3.9%
Active inventory
444
Price-to-rent
32.3×

Monthly cashflow live

Estimated rent
$5,371 medium interval (Pro) →
Mortgage (P&I)
$2,730
Tax est. 1.5%
$651 /mo · $7,808/yr
Insurance
$217
HOA
$0
Vacancy / Maint / Mgmt
$1,128
Net cashflow
$646

Break-even live

Break-even rent $4,553
Max offer price $520,500
Occupancy floor 83%

Sensitivity live

Price -10% $1,006 -5% $826 +0% $646 +5% $466 +10% $286
Rent -10% $222 -5% $434 +0% $646 +5% $858 +10% $1,070
Rate -1.0pp $908 -0.5pp $778 base $646 +0.5pp $511 +1.0pp $374

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $5,371

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
$130,125
Closing costs
$15,615
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 22 events

  1. 2026-06-21
    days on market $520,500 Active 55 DOM
  2. 2026-06-19
    days on market $520,500 Active 53 DOM
  3. 2026-06-18
    days on market $520,500 Active 52 DOM
  4. 2026-06-17
    days on market $520,500 Active 51 DOM
  5. 2026-06-16
    days on market $520,500 Active 50 DOM
  6. 2026-06-15
    days on market $520,500 Active 49 DOM
  7. 2026-06-14
    days on market $520,500 Active 47 DOM
  8. 2026-06-12
    days on market $520,500 Active 46 DOM
  9. 2026-06-09
    days on market $520,500 Active 43 DOM
  10. 2026-06-08
    days on market $520,500 Active 42 DOM
  11. 2026-06-07
    days on market $520,500 Active 41 DOM
  12. 2026-06-05
    days on market $520,500 Active 38 DOM
  13. 2026-06-03
    days on market $520,500 Active 37 DOM
  14. 2026-06-02
    days on market $520,500 Active 36 DOM
  15. 2026-06-01
    days on market $520,500 Active 35 DOM
  16. 2026-05-31
    days on market $520,500 Active 34 DOM
  17. 2026-05-30
    days on market $520,500 Active 33 DOM
  18. 2026-04-27
    listed $520,500 Active 494-char remark
  19. 2023-11-29
    historical $850
  20. 2023-11-02
    listed $850
  21. 2012-05-26
    listed $199,999
  22. 2012-05-26
    listed $199,999

ⓘ 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 8/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$64,452
− Mortgage interest
−$29,156
− Property taxes
−$7,808
− Insurance
−$2,602
− Repairs & maintenance
−$5,156
− Management
−$5,156
− Depreciation
−$15,142
Taxable loss
−$568
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$136
After-tax cash flow
$7,889/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
Enterprise City
NCES district ID
0101320
Math proficiency
40% ▼ -20.00%
Reading proficiency
60% ▲ 4.00%
Median HH income
$51,311
Composite
42.83/100
National rank
#3136
State rank
#12 of 129 in AL

Livability — Enterprise

Score
65/100
State rank
#127
US rank
#12953

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Enterprise, AL
County
Coffee County · 39,557 people
City population
39,557
Metro
Enterprise, AL
Population (ZIP)
39,557
Household income
$75,765
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
1126.0

Population outlook (Coffee County) Hauer SSP2

Today (2025)
53,133 people
By 2030
53,832 · +1.3%
By 2040
54,504 · +2.6%
By 2050
54,289 · +2.2%
By 2075
51,175 · -3.7%
By 2100
46,793 · -11.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Black 17% Hispanic / Latino 13% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 3%
Common ancestry
Italian 3% Lithuanian 2% Serbian 2%
Foreign-born
6% · Canada, Vietnam, South Korea
Languages at home
89% English-only · Spanish 8% German/W. Germanic 2%

Political lean MEDSL · Coffee

2024 margin
Solid R (+57.9) · D 20.7% · R 78.6%
2008→2024 swing
-9.0pp toward R · 2008: -48.9pp · 2024: -57.9pp
All cycles
2024: R+57.9 2020: R+53.1 2016: R+56.7 2012: R+49.4 2008: R+48.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.44%
Current HPI
184.0163
Rent YoY
▲ 3.92%
Metro
Enterprise, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+160.3% since first listed
5 events — show timeline
  • 2026-04-27 Listed $520,500 WBR
  • 2023-11-29 Rental Removed $850 APPFOLIO
  • 2023-11-02 Listed for Rent $850 APPFOLIO
  • 2012-05-26 Listed $199,999 MAAR
  • 2012-05-26 Listed $199,999 WBR

Property tax history

+3.4%/yr

Latest (2025): $525 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…