CashFlowRE
Sign in Sign up
109 Cabaha St
C+ Composite 62.79
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 +22.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.0/10.0
  • 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

$140,000

109 Cabaha St · Enterprise, AL 36330
3 bd · 1.0 ba · 1,504 sqft · SingleFamily public records · 7 Days on market
Built 1982 0.32 ac lot $93/sqft · 36% below area Est $219k · 36% under

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

Listing remarks MLS

This nice cottage has a spacious living room with vaulted ceilings, beautiful ceramic tile flooring in the living area, dining and kitchen. There are 3 bedrooms, 2 baths and a nice deck overlooking a peaceful back yard. Great location, close to shopping areas and schools. Well established subdivision. This is a VA Foreclosure to be sold as is. Alabama Right of Redemption may affect this asset. This property may qualify for seller financing (Vendee). Seller does not guarantee or warrant title to the property.

Key facts

  • 0.32 acre lot
  • Garage
  • Built 1982

Property features AI

Exterior

  • Parking: Attached garage (1 covered parking space); Total 1 parking space
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One level
  • Construction: Vinyl siding
  • Exterior features: Deck; On waterfront

Interior

  • Kitchen: Eat-in kitchen
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fan(s); Eat-in kitchen; Wood window frames with window treatments; Living room fireplace (1)
  • Laundry & utility: Laundry area located in the garage; No appliances listed

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/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 $140k (0.3% below list).
  • Recommended offer: $140k (0.3% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% vs local median 4.2% 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; 22 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 137 units permitted in Coffee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 20y 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 $139,597 (0.3% 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. 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?
  3. 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.
  4. 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.
  5. 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
1.00%
Cap rate
8.25%
Cash-on-cash
6.98%
DSCR
1.31
GRM
8.4

CMA / ARV

ARV (median comp)
$218,805
List price
$140,000
Delta
-36.02%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 Cahaba St 0.00mi 3/2.0 1,504 (0%) 0mo $162,500 $108 96
406 Iroquois Rd 0.31mi 3/2.5 1,538 (+2%) 3mo $121,500 $79 73
105 Woodley Dr 0.54mi 3/2.0 1,509 (+0%) 6mo $229,000 $152 65
608 Melbourne Dr 0.71mi 3/2.0 1,497 (-0%) 3mo $195,000 $130 60
111 Woodley Dr 0.58mi 3/2.5 1,447 (-4%) 2mo $227,500 $157 59
215 Cardinal Ln 0.63mi 3/2.0 1,549 (+3%) 4mo $125,000 $81 58
202 Deerfield Dr 0.74mi 3/2.0 1,534 (+2%) 3mo $130,000 $85 56
807 Morgan Ln 0.34mi 4/3.0 (+1) 1,625 (+8%) 3mo $250,000 $154 56
100 Doe St 0.64mi 3/2.0 1,620 (+8%) 0mo $210,000 $130 53
110 Yvonne Dr 0.65mi 3/2.0 1,386 (-8%) 5mo $217,500 $157 48
311 Antler Dr 0.48mi 3/2.0 1,278 (-15%) 1mo $115,000 $90 48
702 Dixie Dr 0.70mi 3/2.0 1,338 (-11%) 7mo $180,000 $135 39

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 · 3.92% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.82×
Total profit
$-6,892
Equity at exit
$20,874
10-year hold
IRR
6.0%
Equity multiple
1.46×
Total profit
$18,010
Equity at exit
$12,105

Cash invested: $39,200 (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
8.4×

Monthly cashflow live

Estimated rent
$1,396 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$82 /mo · $987/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$228

Break-even live

Break-even rent $1,107
Max offer price $140,000
Occupancy floor 79%

Sensitivity live

Price -10% $307 -5% $268 +0% $228 +5% $188 +10% $149
Rent -10% $118 -5% $173 +0% $228 +5% $283 +10% $338
Rate -1.0pp $299 -0.5pp $264 base $228 +0.5pp $192 +1.0pp $155

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
$35,000
Closing costs
$4,200
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
200 Cheyenne Dr Enterprise, AL 2.0 1.5 1088 $800 $0.74 45d 1 0.23mi
605 Melbourne Dr Enterprise, AL 3.0 2.0 1333 $1,650 $1.24 45d 1 0.67mi
206 Myrick Dr Enterprise, AL 3.0 2.0 1800 $1,595 $0.89 45d 1 0.68mi
210 Morgan Ln Enterprise, AL 3.0 2.0 1494 $1,300 $0.87 45d 1 0.69mi
214 Morgan Ln Enterprise, AL 3.0 2.0 1322 $1,400 $1.06 45d 1 0.71mi
106 Pineridge Dr Enterprise, AL 2.0 2.5 1427 $1,150 $0.81 45d 1 0.95mi
452 Sandy Oak Dr Enterprise, AL 2.0 1.5 1300 $1,150 $0.88 45d 1 1.04mi
206 Myrtlewood Dr Enterprise, AL 3.0 2.0 1155 $1,400 $1.21 45d 1 1.04mi
443 Sandy Oak Dr Enterprise, AL 2.0 2.5 1504 $1,350 $0.90 45d 1 1.06mi
455 Sandy Oak Dr Enterprise, AL 3.0 2.5 1504 $1,975 $1.31 45d 1 1.07mi
137 Commons Dr Unit 1 Enterprise, AL 2.0 2.5 1369 $1,100 $0.80 45d 1 1.07mi
133 Commons Dr Enterprise, AL 3.0 2.5 1400 $1,200 $0.86 45d 1 1.08mi
114 Commons Dr Enterprise, AL 2.0 2.5 1380 $1,300 $0.94 45d 1 1.13mi
102 Commons Dr Enterprise, AL 2.0 2.5 1380 $1,250 $0.91 45d 1 1.16mi
184 N Springview Dr Enterprise, AL 3.0 2.5 1494 $1,350 $0.90 45d 1 1.24mi
160 N Springview Dr Enterprise, AL 3.0 2.5 1495 $1,350 $0.90 45d 1 1.29mi
102 S Spring View Dr Enterprise, AL 2.0 2.5 1404 $1,300 $0.93 45d 1 1.33mi
114 S Spring View Dr Enterprise, AL 3.0 2.5 1494 $1,300 $0.87 45d 1 1.34mi
3101 Achey Dr Enterprise, AL 2.0 1.5 1232 $1,200 $0.97 45d 1 1.35mi
85 Courtyard Way Enterprise, AL 3.0 2.5 1460 $1,375 $0.94 45d 1 1.38mi
25 Courtyard Way Enterprise, AL 2.0 2.5 1632 $1,250 $0.77 45d 1 1.38mi
118 Baldwin Dr Enterprise, AL 3.0 2.5 1494 $1,375 $0.92 45d 1 1.42mi

Listing history 22 events

  1. 2026-05-11
    status Pending 513-char remark
    Show marketing remark (513 chars)

    This nice cottage has a spacious living room with vaulted ceilings, beautiful ceramic tile flooring in the living area, dining and kitchen. There are 3 bedrooms, 2 baths and a nice deck overlooking a peaceful back yard. Great location, close to shopping areas and schools. Well established subdivision. This is a VA Foreclosure to be sold as is. Alabama Right of Redemption may affect this asset. This property may qualify for seller financing (Vendee). Seller does not guarantee or warrant title to the property.

  2. 2026-05-11
    status Pending 513-char remark
    Show marketing remark (513 chars)

    This nice cottage has a spacious living room with vaulted ceilings, beautiful ceramic tile flooring in the living area, dining and kitchen. There are 3 bedrooms, 2 baths and a nice deck overlooking a peaceful back yard. Great location, close to shopping areas and schools. Well established subdivision. This is a VA Foreclosure to be sold as is. Alabama Right of Redemption may affect this asset. This property may qualify for seller financing (Vendee). Seller does not guarantee or warrant title to the property.

  3. 2026-05-04
    listed $140,000 Active 513-char remark
  4. 2026-05-01
    listed $140,000 Active 513-char remark
    Show marketing remark (513 chars)

    This nice cottage has a spacious living room with vaulted ceilings, beautiful ceramic tile flooring in the living area, dining and kitchen. There are 3 bedrooms, 2 baths and a nice deck overlooking a peaceful back yard. Great location, close to shopping areas and schools. Well established subdivision. This is a VA Foreclosure to be sold as is. Alabama Right of Redemption may affect this asset. This property may qualify for seller financing (Vendee). Seller does not guarantee or warrant title to the property.

  5. 2025-12-02
    price $205,000
  6. 2025-11-16
    listed $210,000 Active
  7. 2025-08-27
    price $219,000
  8. 2025-07-17
    price $220,000
  9. 2025-05-09
    listed $225,000 Active
  10. 2022-10-18
    soldstatus $202,000
  11. 2022-10-14
    soldstatus $202,000
  12. 2022-10-14
    soldstatus $202,000
  13. 2022-07-12
    listed $215,000
  14. 2022-07-12
    listed $215,000
  15. 2022-02-11
    soldstatus $148,300
  16. 2022-02-11
    soldstatus $148,300
  17. 2021-11-22
    listed $150,000
  18. 2021-11-22
    listed $150,000
  19. 2013-11-16
    listed $121,900
  20. 2013-11-16
    listed $121,900
  21. 2006-06-21
    soldstatus $114,000
  22. 2006-04-22
    listed $118,500

ⓘ 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
$987 · $82/mo
Projected year-2 tax
$987 · $82/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 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
$16,752
− Mortgage interest
−$7,842
− Property taxes
−$987
− Insurance
−$700
− Repairs & maintenance
−$1,340
− Management
−$1,340
− Depreciation
−$4,073
Taxable income
$470
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$113
After-tax cash flow
$2,624/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

+37.1% since first listed
23 events — show timeline
  • 2026-06-16 Sold (MLS) $162,500 WBR
  • 2026-05-11 Pending SAMLS
  • 2026-05-11 Pending WBR
  • 2026-05-04 Listed $140,000 SAMLS
  • 2026-05-01 Listed $140,000 WBR
  • 2025-12-02 Price Changed $205,000 WBR
  • 2025-11-16 Listed $210,000 WBR
  • 2025-08-27 Price Changed $219,000 WBR
  • 2025-07-17 Price Changed $220,000 WBR
  • 2025-05-09 Listed $225,000 WBR
  • 2022-10-18 Sold (Public Records) $202,000 Public Records
  • 2022-10-14 Sold (MLS) $202,000 MAAR
  • 2022-10-14 Sold (MLS) $202,000 WBR
  • 2022-07-12 Listed $215,000 MAAR
  • 2022-07-12 Listed $215,000 WBR
  • 2022-02-11 Sold (MLS) $148,300 WBR
  • 2022-02-11 Sold (MLS) $148,300 MAAR
  • 2021-11-22 Listed $150,000 WBR
  • 2021-11-22 Listed $150,000 MAAR
  • 2013-11-16 Listed $121,900 MAAR
  • 2013-11-16 Listed $121,900 WBR
  • 2006-06-21 Sold (MLS) $114,000 MAAR
  • 2006-04-22 Listed $118,500 MAAR

Property tax history

-0.4%/yr

Latest (2025): $987 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…