CashFlowRE
Sign in Sign up
6966 Crimson Ridge St
D+ Composite 45.75
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.1/30.0
  • Schools +5.0/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • DSCR +3.2/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$329,000

6966 Crimson Ridge St · Gulf Shores, AL 36542
4 bd · 2.0 ba · 1,983 sqft · SingleFamily public records · 79 Days on market
Built 2015 9,365 sqft lot Est $422k · 22% under $19/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The BOOTH is an OPEN FLOOR PLAN with a LARGE ISLAND in the kitchen facing the family room and LOTS OF STORAGE space. Home has SS App. upgrade. Located in the Gulf Shores School District! A QUALITY GOLD FORTIFIED HOME at an AFFORDABLE PRICE. This community is located between the Foley Beach Express and Highway 59 off of County Road 8 for convenient access to beaches, shopping, entertainment and everything else this coastal community has to offer. Just reduced!!!!

Key facts

  • Spacious island
  • Private wing
  • Backyard

Tags

OPEN-CONCEPT LIVINGSPACIOUS ISLANDPRIVATE WINGBACKYARD

Property features AI

Finance

  • HOA & community: Annual association fee of $225; Community landscaping maintained; No transfer fee

Exterior

  • Parking: Attached double garage with automatic garage door (2 covered spaces)
  • Utilities: Sewer served by grinder pump; Electric service: Baldwin EMC
  • Home design: Single-story home; One level; Resale property
  • Construction: Vinyl siding and wood siding; Slab foundation; Composition roof with ridge vent; Built area reported as 1,983 square feet (assessor source)
  • Exterior features: Covered patio/porch; Subdivision setting; No waterfront

Interior

  • Kitchen: Electric range; Cooktop; Microwave; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Primary bedroom on the main level (approx. 16 x 13); Second bedroom (approx. 12 x 11); Third bedroom (approx. 11 x 11); Fourth bedroom (approx. 12 x 10)
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms; Primary bathroom with double vanity and private water closet
  • Heating & cooling: Electric heating; Ceiling fans for cooling
  • Interior features: Ceiling fans; En-suite (primary bedroom with attached bath)
  • Laundry & utility: Unfurnished (no washer/dryer 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 4-bed/2.0-bath single-family listed at $329k.

Deal economics

  • At list price, monthly cash flow is $-133 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $306k (7.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (29.5% below list).
  • Recommended offer: $232k (29.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 0.2% in Gulf Shores — 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 69/100 on livability (#61 in AL) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing B+; Watch: amenities F, commute F.
  • Zoned schools: Gulf Shores Elementary School (math 47% / reading 72%, grade B-, #63 of 627 statewide, top 10%, 1,062 students, 44% FRL); Gulf Shores Middle School (math 34% / reading 62%, grade C-, #29 of 257 statewide, top 12%, 589 students, 48% FRL); Gulf Shores High School (math 42% / reading 47%, grade F, #22 of 305 statewide, top 8%, 799 students, 37% FRL).
  • Market conditions: Rents rising (+3.7%/yr); 1191 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,883 units permitted in Baldwin County in 2024 (481 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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

  • It's been on market 79 days — a 6% lower offer ($309k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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; list at $329k implies a 94% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $232,013 (29.5% 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. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
5.81%
Cash-on-cash
-1.73%
DSCR
0.92
GRM
11.8

CMA / ARV

ARV (on-the-fly)
$422,379
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
165 Preston Way 0.32mi 4/2.0 2,091 (+5%) 1mo $475,000 $227 75
437 Parkerman Ave 0.26mi 4/2.0 1,835 (-8%) 1mo $393,854 $215 75
449 Parkerman Ave 0.26mi 4/2.0 1,835 (-8%) 1mo $370,000 $202 74
436 Parkerman Ave 0.26mi 4/2.0 1,835 (-8%) 2mo $394,854 $215 74
445 Parkerman Ave 0.26mi 4/2.0 1,835 (-8%) 2mo $390,829 $213 74
420 Winters Ave 0.24mi 4/2.0 1,806 (-9%) 0mo $380,000 $210 74
429 Winters Ave 0.24mi 4/2.0 1,791 (-10%) 1mo $360,000 $201 72
325 Dawson Dr 0.42mi 3/2.0 (-1) 1,797 (-9%) 0mo $360,000 $200 59
107 Preston Way 0.38mi 4/2.5 2,250 (+14%) 1mo $487,900 $217 57
7332 Raintree Ln 0.45mi 3/2.0 (-1) 1,777 (-10%) 1mo $310,000 $174 56
4241 Grove St 0.66mi 3/2.0 (-1) 1,866 (-6%) 1mo $428,000 $229 53
7037 Rocky Road Loop 0.47mi 3/2.0 (-1) 2,267 (+14%) 0mo $475,000 $210 49

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 · 3.71% rent growth · sell at horizon

5-year hold
IRR
-18.5%
Equity multiple
0.35×
Total profit
$-60,262
Equity at exit
$49,055
10-year hold
IRR
-9.9%
Equity multiple
0.38×
Total profit
$-57,053
Equity at exit
$28,446

Cash invested: $92,120 (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 36542

Rents YoY
3.7%
Active inventory
1191
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,320 high interval (Pro) →
Mortgage (P&I)
$1,725
Tax from tax record
$84 /mo · $1,013/yr
Insurance
$137
HOA
$19
Vacancy / Maint / Mgmt
$487
Net cashflow
$-133

Break-even live

Break-even rent $2,488
Max offer price $305,521
Occupancy floor

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
$82,250
Closing costs
$9,870
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
452 Parkerman Ave Gulf Shores, AL 4.0 2.0 1835 $2,600 $1.42 21d 1 0.27mi
392 Parkerman Ave Gulf Shores, AL 4.0 2.0 1835 $2,600 $1.42 21d 1 0.27mi
417 Parkerman Ave Gulf Shores, AL 4.0 2.0 1835 $2,500 $1.36 13d 1 0.27mi
263 Preston Way Gulf Shores, AL 4.0 2.0 1787 $2,400 $1.34 13d 1 0.37mi
21150 Coastal Gateway Blvd Gulf Shores, AL 3.0 2.5 1516 $1,699 $1.12 21d 1 0.40mi
425 Raley Farms Dr Gulf Shores, AL 4.0 2.5 2250 $2,600 $1.16 21d 1 0.41mi
20215 Edison Ave Foley, AL 1.0–3.0 1.0–2.0 1008 $1,950 $1.93 13d 53 0.85mi
8088 Carmel Cir Foley, AL 3.0 2.0 1693 $2,300 $1.36 13d 1 1.02mi
6870 Foley Bch EXPY Orange Beach, AL 1.0–3.0 1.0–2.0 1150 $1,753 $1.52 21d 15 1.20mi
6870 Foley Bch EXPY Orange Beach, AL 1.0–3.0 1.0–2.0 1150 $1,625 $1.41 13d 11 1.20mi
224 Fulham Ln Foley, AL 4.0 2.0 1787 $2,100 $1.18 13d 1 1.20mi
212 Burnston Way Foley, AL 4.0 2.0 1768 $2,175 $1.23 43d 1 1.20mi
4500 Gulf Shores Pkwy Gulf Shores, AL 1.0–3.0 1.0–3.0 1032 $1,983 $1.92 13d 10 1.29mi

HOA detail

Monthly dues
$19 · $228/yr

Listing history 18 events

  1. 2026-06-19
    days on market $329,000 Active 79 DOM
  2. 2026-06-18
    days on market $329,000 Active 78 DOM
  3. 2026-06-17
    days on market $329,000 Active 77 DOM
  4. 2026-06-16
    days on market $329,000 Active 76 DOM
  5. 2026-06-15
    days on market $329,000 Active 75 DOM
  6. 2026-06-14
    days on market $329,000 Active 73 DOM
  7. 2026-06-13
    days on market $329,000 Active 72 DOM
  8. 2026-06-10
    days on market $329,000 Active 70 DOM
  9. 2026-06-09
    days on market $329,000 Active 69 DOM
  10. 2026-06-08
    days on market $329,000 Active 68 DOM
  11. 2026-06-07
    days on market $329,000 Active 67 DOM
  12. 2026-06-02
    days on market $329,000 Active 62 DOM
  13. 2026-06-01
    days on market $329,000 Active 61 DOM
  14. 2026-05-31
    days on market $329,000 Active 60 DOM
  15. 2026-05-30
    days on market $329,000 Active 59 DOM
  16. 2026-04-01
    listed $329,000 Active
  17. 2016-02-05
    soldstatus $169,900 466-char remark
    Show marketing remark (466 chars)

    The BOOTH is an OPEN FLOOR PLAN with a LARGE ISLAND in the kitchen facing the family room and LOTS OF STORAGE space. Home has SS App. upgrade. Located in the Gulf Shores School District! A QUALITY GOLD FORTIFIED HOME at an AFFORDABLE PRICE. This community is located between the Foley Beach Express and Highway 59 off of County Road 8 for convenient access to beaches, shopping, entertainment and everything else this coastal community has to offer. Just reduced!!!!

  18. 2015-04-01
    listed $169,900 466-char remark
    Show marketing remark (466 chars)

    The BOOTH is an OPEN FLOOR PLAN with a LARGE ISLAND in the kitchen facing the family room and LOTS OF STORAGE space. Home has SS App. upgrade. Located in the Gulf Shores School District! A QUALITY GOLD FORTIFIED HOME at an AFFORDABLE PRICE. This community is located between the Foley Beach Express and Highway 59 off of County Road 8 for convenient access to beaches, shopping, entertainment and everything else this coastal community has to offer. Just reduced!!!!

ⓘ 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
$1,013 · $84/mo
Projected year-2 tax
$1,349 · $112/mo
Expected delta
+$336/yr (+$28/mo · 33.2%)

ⓘ 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 10/10 Extreme 7 d/yr ≥105°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$27,842
− Mortgage interest
−$18,429
− Property taxes
−$1,013
− Insurance
−$1,645
− Repairs & maintenance
−$2,227
− Management
−$2,227
− HOA
−$228
− Depreciation
−$9,571
Taxable loss
−$7,499
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,800
After-tax cash flow
$205/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)

No district data.

Livability — Gulf Shores

Score
69/100
State rank
#61
US rank
#8945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gulf Shores, AL
County
Baldwin County · 181,514 people
City population
18,906
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
18,906
Household income
$79,639
Rent vs Own
27.4% rent · 72.6% own
Severe rent burden
522.0

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 5% Two or more races 3% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 3% Lithuanian 3% Italian 1%
Foreign-born
8% · Canada, Jamaica
Languages at home
91% English-only · Spanish 5% Other Indo-European 1% Other Asian/Pacific 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
▼ -153.95%
Current HPI
257.6494
Rent YoY
▲ 3.71%
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

+93.6% since first listed
3 events — show timeline
  • 2026-04-01 Listed $329,000 BCAR
  • 2016-02-05 Sold (MLS) $169,900 BCAR
  • 2015-04-01 Listed $169,900 BCAR

Property tax history

+23.0%/yr

Latest (2025): $1,013 · +23.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…