CashFlowRE
Sign in Sign up
306 Monteith Oaks Dr
D- Composite 39.11
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 +11.5/30.0
  • ARV discount +9.8/15.0
  • Schools +3.9/10.0
  • DSCR +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$299,900

306 Monteith Oaks Dr · Foley, AL 36535
4 bd · 2.0 ba · 1,741 sqft · SingleFamily public records · 225 Days on market
Built 2004 0.33 ac lot $172/sqft · 5% below area Est $316k · 5% under $10/mo HOA

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

Listing remarks MLS

Welcome to 306 Monteith Oaks Drive, a beautifully refreshed 4-bedroom, 2-bath home perfectly situated on a corner lot in one of Foley's most quiet and established neighborhoods. Located in the heart of Foley, you'll enjoy being minutes from downtown, local restaurants, shopping and community amenities. Inside, the home features new paint throughout, creating a bright, move-in-ready atmosphere. The layout offers comfortable living spaces, a functional kitchen, and four generously sized bedrooms that accommodate families, guests or a home office with ease. Step outside to relax on the screened-in-porch, an ideal spot for morning coffee or unwinding in the evenings. Additional conveniences include a two-car garage, ample yard space thanks to the corner lot, and a generator for added peace of mind during storm season. This well kept property combines comfort, convenience, and everyday practicality making it a true find in the Foley market. Buyer to verify all information during due diligence.

Key facts

  • Screened-in porch
  • Foley sports complex
  • 0.33 acre lot

Tags

LUXURY VINYL PLANK FLOORINGSCREENED-IN PORCHWELL EQUIPPED KITCHENMINUTES FROM DOWNTOWN FOLEYFOLEY SPORTS COMPLEX

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 $300k.

Deal economics

  • At list price, monthly cash flow is $-98 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $283k (5.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (29.5% below list).
  • Recommended offer: $212k (29.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.0% in Foley — 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 61/100 on livability (#241 in AL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, crime B; Watch: employment D+, 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: Foley Elementary School (math 22% / reading 44%, grade F, #323 of 627 statewide, top 52%, 992 students, 76% FRL); Foley Middle School (math 11% / reading 36%, grade F, #172 of 257 statewide, top 68%, 783 students, 82% FRL); Foley High School (math 24% / reading 25%, grade F, #118 of 305 statewide, top 45%, 1,578 students, 75% FRL) — zoned schools average 78% FRL vs 38% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 45% district-wide (-18 pts) — the specific schools serving this property underperform the Baldwin County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.8%/yr); 883 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,883 units permitted in Baldwin County in 2024 (481 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($67k/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 $9k 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 225 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $139k; list at $300k implies a 116% 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,525 (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 225 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
5.90%
Cash-on-cash
-1.41%
DSCR
0.94
GRM
11.8

CMA / ARV

ARV (median comp)
$316,102
List price
$299,900
Delta
-5.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1375 Surrey Loop 0.27mi 3/2.0 (-1) 1,745 (+0%) 3mo $318,000 $182 80
1234 Surrey Loop 0.33mi 3/2.0 (-1) 1,787 (+3%) 2mo $270,000 $151 73
1305 Majesty Loop 0.41mi 4/2.0 1,830 (+5%) 2mo $270,000 $148 71
1464 Surrey Loop 0.45mi 3/2.0 (-1) 1,756 (+1%) 2mo $262,500 $149 71
2 Magnolia Cir 0.42mi 3/2.0 (-1) 1,696 (-3%) 2mo $252,000 $149 69
1398 Majesty Loop 0.52mi 3/2.0 (-1) 1,687 (-3%) 4mo $276,000 $164 62
41 Magnolia Cir 0.50mi 3/2.0 (-1) 1,826 (+5%) 4mo $259,000 $142 60
1500 N Cedar St 0.62mi 3/2.0 (-1) 1,680 (-4%) 1mo $235,000 $140 60
1483 Majesty Loop 0.58mi 3/2.0 (-1) 1,668 (-4%) 4mo $274,500 $165 58
129 Pennbrooke Loop 0.66mi 3/2.0 (-1) 1,663 (-4%) 1mo $270,000 $162 56
1271 Cater Lee Way 0.60mi 4/2.0 1,948 (+12%) 2mo $282,900 $145 51
1553 Majesty Loop 0.44mi 3/2.0 (-1) 1,496 (-14%) 2mo $254,000 $170 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 · 1.81% rent growth · sell at horizon

5-year hold
IRR
-19.8%
Equity multiple
0.32×
Total profit
$-57,516
Equity at exit
$44,716
10-year hold
IRR
-15.1%
Equity multiple
0.18×
Total profit
$-68,803
Equity at exit
$25,930

Cash invested: $83,972 (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 36535

Home prices YoY
-24.9%
Rents YoY
1.8%
Active inventory
883
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,115 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$62 /mo · $740/yr
Insurance
$125
HOA
$10
Vacancy / Maint / Mgmt
$444
Net cashflow
$-98

Break-even live

Break-even rent $2,240
Max offer price $282,532
Occupancy floor 100%

Sensitivity live

Price -10% $71 -5% $-13 +0% $-98 +5% $-183 +10% $-268
Rent -10% $-265 -5% $-182 +0% $-98 +5% $-15 +10% $69
Rate -1.0pp $53 -0.5pp $-22 base $-98 +0.5pp $-176 +1.0pp $-255

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
$74,975
Closing costs
$8,997
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
931 Gibson Ct Foley, AL 3.0 2.0 1648 $2,000 $1.21 15d 1 0.27mi
527 W Rose Ave Foley, AL 4.0 2.0 1700 $1,850 $1.09 45d 1 0.51mi
525 W Rose Ave Unit Na Foley, AL 4.0 2.0 1692 $1,800 $1.06 45d 1 0.51mi
825 Ginger Lee St Foley, AL 4.0 2.0 1848 $1,995 $1.08 45d 1 0.58mi
1487 Majesty Loop Foley, AL 4.0 2.0 1820 $2,200 $1.21 15d 1 0.58mi
1481 Majesty Loop Foley, AL 4.0 2.0 1820 $2,200 $1.21 15d 1 0.60mi
116 S Elm St Unit 116 Foley, AL 3.0 2.0 1125 $1,350 $1.20 46d 1 0.72mi
216 W Rose Ave Foley, AL 4.0 2.0 2000 $2,200 $1.10 45d 1 0.76mi
1802 Cashew Cir Foley, AL 2.0–5.0 2.0–2.5 1702 $2,318 $1.36 45d 1 0.80mi
1701 Woodbridge Cir E Foley, AL 3.0 2.0 1622 $2,000 $1.23 15d 1 0.90mi
1924 N Pine St Foley, AL 3.0 2.0 1630 $1,600 $0.98 23d 1 1.15mi

HOA detail

Monthly dues
$10 · $120/yr

Listing history 7 events

  1. 2026-05-14
    status Pending 1003-char remark
    Show marketing remark (1003 chars)

    Welcome to 306 Monteith Oaks Drive, a beautifully refreshed 4-bedroom, 2-bath home perfectly situated on a corner lot in one of Foley's most quiet and established neighborhoods. Located in the heart of Foley, you'll enjoy being minutes from downtown, local restaurants, shopping and community amenities. Inside, the home features new paint throughout, creating a bright, move-in-ready atmosphere. The layout offers comfortable living spaces, a functional kitchen, and four generously sized bedrooms that accommodate families, guests or a home office with ease. Step outside to relax on the screened-in-porch, an ideal spot for morning coffee or unwinding in the evenings. Additional conveniences include a two-car garage, ample yard space thanks to the corner lot, and a generator for added peace of mind during storm season. This well kept property combines comfort, convenience, and everyday practicality making it a true find in the Foley market. Buyer to verify all information during due diligence.

  2. 2026-03-10
    status Active 1003-char remark
    Show marketing remark (1003 chars)

    Welcome to 306 Monteith Oaks Drive, a beautifully refreshed 4-bedroom, 2-bath home perfectly situated on a corner lot in one of Foley's most quiet and established neighborhoods. Located in the heart of Foley, you'll enjoy being minutes from downtown, local restaurants, shopping and community amenities. Inside, the home features new paint throughout, creating a bright, move-in-ready atmosphere. The layout offers comfortable living spaces, a functional kitchen, and four generously sized bedrooms that accommodate families, guests or a home office with ease. Step outside to relax on the screened-in-porch, an ideal spot for morning coffee or unwinding in the evenings. Additional conveniences include a two-car garage, ample yard space thanks to the corner lot, and a generator for added peace of mind during storm season. This well kept property combines comfort, convenience, and everyday practicality making it a true find in the Foley market. Buyer to verify all information during due diligence.

  3. 2026-03-05
    status Pending 1003-char remark
    Show marketing remark (1003 chars)

    Welcome to 306 Monteith Oaks Drive, a beautifully refreshed 4-bedroom, 2-bath home perfectly situated on a corner lot in one of Foley's most quiet and established neighborhoods. Located in the heart of Foley, you'll enjoy being minutes from downtown, local restaurants, shopping and community amenities. Inside, the home features new paint throughout, creating a bright, move-in-ready atmosphere. The layout offers comfortable living spaces, a functional kitchen, and four generously sized bedrooms that accommodate families, guests or a home office with ease. Step outside to relax on the screened-in-porch, an ideal spot for morning coffee or unwinding in the evenings. Additional conveniences include a two-car garage, ample yard space thanks to the corner lot, and a generator for added peace of mind during storm season. This well kept property combines comfort, convenience, and everyday practicality making it a true find in the Foley market. Buyer to verify all information during due diligence.

  4. 2026-02-02
    price $299,900 1003-char remark
    Show marketing remark (1003 chars)

    Welcome to 306 Monteith Oaks Drive, a beautifully refreshed 4-bedroom, 2-bath home perfectly situated on a corner lot in one of Foley's most quiet and established neighborhoods. Located in the heart of Foley, you'll enjoy being minutes from downtown, local restaurants, shopping and community amenities. Inside, the home features new paint throughout, creating a bright, move-in-ready atmosphere. The layout offers comfortable living spaces, a functional kitchen, and four generously sized bedrooms that accommodate families, guests or a home office with ease. Step outside to relax on the screened-in-porch, an ideal spot for morning coffee or unwinding in the evenings. Additional conveniences include a two-car garage, ample yard space thanks to the corner lot, and a generator for added peace of mind during storm season. This well kept property combines comfort, convenience, and everyday practicality making it a true find in the Foley market. Buyer to verify all information during due diligence.

  5. 2025-12-12
    price $315,000 1003-char remark
    Show marketing remark (1003 chars)

    Welcome to 306 Monteith Oaks Drive, a beautifully refreshed 4-bedroom, 2-bath home perfectly situated on a corner lot in one of Foley's most quiet and established neighborhoods. Located in the heart of Foley, you'll enjoy being minutes from downtown, local restaurants, shopping and community amenities. Inside, the home features new paint throughout, creating a bright, move-in-ready atmosphere. The layout offers comfortable living spaces, a functional kitchen, and four generously sized bedrooms that accommodate families, guests or a home office with ease. Step outside to relax on the screened-in-porch, an ideal spot for morning coffee or unwinding in the evenings. Additional conveniences include a two-car garage, ample yard space thanks to the corner lot, and a generator for added peace of mind during storm season. This well kept property combines comfort, convenience, and everyday practicality making it a true find in the Foley market. Buyer to verify all information during due diligence.

  6. 2025-09-27
    listed $325,000 Active 1003-char remark
    Show marketing remark (1003 chars)

    Welcome to 306 Monteith Oaks Drive, a beautifully refreshed 4-bedroom, 2-bath home perfectly situated on a corner lot in one of Foley's most quiet and established neighborhoods. Located in the heart of Foley, you'll enjoy being minutes from downtown, local restaurants, shopping and community amenities. Inside, the home features new paint throughout, creating a bright, move-in-ready atmosphere. The layout offers comfortable living spaces, a functional kitchen, and four generously sized bedrooms that accommodate families, guests or a home office with ease. Step outside to relax on the screened-in-porch, an ideal spot for morning coffee or unwinding in the evenings. Additional conveniences include a two-car garage, ample yard space thanks to the corner lot, and a generator for added peace of mind during storm season. This well kept property combines comfort, convenience, and everyday practicality making it a true find in the Foley market. Buyer to verify all information during due diligence.

  7. 2004-04-13
    soldstatus $139,000

ⓘ 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
$740 · $62/mo
Projected year-2 tax
$1,230 · $102/mo
Expected delta
+$489/yr (+$41/mo · 66.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$25,383
− Mortgage interest
−$16,799
− Property taxes
−$740
− Insurance
−$1,500
− Repairs & maintenance
−$2,031
− Management
−$2,031
− HOA
−$120
− Depreciation
−$8,724
Taxable loss
−$6,562
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,575
After-tax cash flow
$395/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 — Foley

Score
61/100
State rank
#241
US rank
#17616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Foley, AL
County
Baldwin County · 181,514 people
City population
40,628
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
40,628
Household income
$66,714
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
803.0

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% Hispanic / Latino 10% Two or more races 8% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
6% · Canada, China
Languages at home
89% English-only · Spanish 7% Other Indo-European 2% Chinese 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
▼ -86.82%
Current HPI
262.2796
Rent YoY
▲ 1.81%
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

+115.8% since first listed
7 events — show timeline
  • 2026-05-14 Pending BCAR
  • 2026-03-10 Relisted BCAR
  • 2026-03-05 Pending BCAR
  • 2026-02-02 Price Changed $299,900 BCAR
  • 2025-12-12 Price Changed $315,000 BCAR
  • 2025-09-27 Listed $325,000 BCAR
  • 2004-04-13 Sold (Public Records) $139,000 Public Records

Property tax history

+7.4%/yr

Latest (2023): $740 · +21.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…