CashFlowRE
Sign in Sign up
20495 Lowry Dr
D+ Composite 49.3
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 +13.5/30.0
  • DSCR +4.1/10.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • 1% rule +3.3/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

20495 Lowry Dr · Fairhope, AL 36532
3 bd · 1.0 ba · 1,686 sqft · SingleFamily public records · 92 Days on market
Built 1998 0.29 ac lot $157/sqft · 28% below area Est $367k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 20495 Lowry Drive, a charming ranch-style home nestled in the heart of Fairhope, where comfort, space, and opportunity come together to create a truly inviting place to call home. Offering approximately 1,686 square feet of living space, this 3-bedroom, 2-bath residence presents a layout designed for both everyday living and future vision. From the moment you arrive, the welcoming front entry and attached two-car garage set the tone for a home filled with potential and character. Step inside and discover a spacious living area centered around a classic fireplace, creating a natural focal point for gathering, relaxing, or entertaining. Natural light pours through the windows, enhancing the sense of openness and warmth throughout the main living spaces. The kitchen is thoughtfully positioned to serve as the heart of daily life, offering generous cabinetry, ample workspace, and a convenient breakfast bar that opens to the living area. A cozy dining area is seamlessly integrated within the kitchen space, creating an efficient and comfortable setting for everyday meals and casual gatherings. The primary suite offers a private retreat, complete with a spacious layout and an ensuite bathroom featuring a dual vanity, a relaxing soaking tub, and a separate shower. Two additional bedrooms provide flexibility for guests, a home office, or creative spaces—each filled with natural light and ready to adapt to your lifestyle needs. A second full bathroom ensures comfort and convenience for family and visitors alike. Step outside to enjoy a fully fenced backyard, offering a private outdoor setting ideal for relaxing, entertaining, or creating your own personalized retreat. The rear porch provides the perfect spot for morning coffee or evening gatherings, while the open yard invites endless possibilities for outdoor living. With its functional single-level layout, inviting living spaces, and strong potential to make it your own, this home is a rare opportunity in a desirable Fairhope location. Conveniently situated near shopping, dining, and everyday essentials, it offers both accessibility and the charm of an established neighborhood. Whether you're looking to create your dream home or invest in a property with lasting potential, 20495 Lowry Drive delivers the space, layout, and location to make it happen. Schedule your private showing today and imagine the possibilities waiting for you here! Photos are digitally enhanced. Being sold AS IS, WHERE IS, Buyer is responsible for all inspections and any city requirements to close. All information and property details set forth in this listing, including all utilities and all room dimensions which are approximate and deemed reliable but not guaranteed and should be independently verified if any person intends to engage in a transaction based upon it. Seller/current owner does not represent and/or guarantee that all property information and details have been provided in this MLS listing.

Key facts

  • Cozy dining area
  • Generous cabinetry
  • Classic fireplace

Tags

RANCH STYLE HOMESPACIOUS LIVING AREACLASSIC FIREPLACEGENEROUS CABINETRYBREAKFAST BARCOZY DINING AREA

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 $265k.

Deal economics

  • At list price, monthly cash flow is $11 ($131/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 $220k (17.0% below list).
  • Recommended offer: $220k (17.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.8% in Fairhope — 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 76/100 on livability (#15 in AL, #3,577 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living 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.
  • Market conditions: Rents rising (+3.0%/yr); 629 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 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

  • It's been on market 92 days — a 9% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $150k; list at $265k implies a 77% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,973 (17.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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
0.83%
Cap rate
6.34%
Cash-on-cash
0.18%
DSCR
1.01
GRM
10.0

CMA / ARV

ARV (median comp)
$366,648
List price
$265,000
Delta
-27.72%
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
341 Majestic Beauty Ave 0.67mi 3/2.5 1,688 (+0%) 5mo $345,000 $204 59
20685 Lowry Dr 0.23mi 3/2.0 1,899 (+13%) 7mo $355,000 $187 58
20835 Lowry Dr 0.24mi 3/2.0 1,878 (+11%) 13mo $345,000 $184 55
203 Salvador St 0.67mi 3/2.0 1,708 (+1%) 10mo $310,000 $181 55
123 Gilbreath Ave 0.59mi 3/2.0 1,748 (+4%) 12mo $300,000 $172 53
351 Knollwood Ave 0.64mi 3/2.0 1,764 (+5%) 9mo $330,000 $187 51
348 Knollwood Ave 0.64mi 3/2.0 1,706 (+1%) 19mo $330,000 $193 49
259 Galaxy St 0.62mi 3/2.5 1,603 (-5%) 12mo $338,000 $211 47
116 Petz Ave 0.64mi 3/2.5 1,868 (+11%) 2mo $385,000 $206 44
110 Normandy St 0.64mi 3/2.0 1,818 (+8%) 12mo $355,000 $195 43
115 Marilyn Ave 0.67mi 3/2.0 1,791 (+6%) 20mo $379,000 $212 38
9750 Chariot Ave 0.74mi 4/2.0 (+1) 1,768 (+5%) 18mo $272,950 $154 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 · 2.95% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.43×
Total profit
$-42,389
Equity at exit
$39,512
10-year hold
IRR
-7.9%
Equity multiple
0.51×
Total profit
$-36,597
Equity at exit
$22,912

Cash invested: $74,200 (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 36532

Rents YoY
3.0%
Active inventory
629
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,200 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$227 /mo · $2,721/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$11

Break-even live

Break-even rent $2,186
Max offer price $265,000
Occupancy floor 94%

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
$66,250
Closing costs
$7,950
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9704 Chariot Ave Fairhope, AL 4.0 2.0 1813 $2,000 $1.10 21d 1 0.77mi
10510 Gayfer Road Ext Fairhope, AL 3.0 2.0 1460 $1,900 $1.30 44d 1 0.79mi
177 Ferdinand Ave Fairhope, AL 4.0 2.0 1790 $2,350 $1.31 44d 1 1.05mi
21154 Meadowbrook Dr Fairhope, AL 3.0 2.0 1150 $1,700 $1.48 44d 1 1.05mi
286 Hudson Loop Fairhope, AL 3.0 2.0 1320 $1,995 $1.51 13d 1 1.12mi

Listing history 21 events

  1. 2026-06-19
    days on market $265,000 Active 92 DOM
  2. 2026-06-18
    days on market $265,000 Active 91 DOM
  3. 2026-06-17
    days on market $265,000 Active 90 DOM
  4. 2026-06-16
    days on market $265,000 Active 89 DOM
  5. 2026-06-15
    price $265,000 Active 88 DOM
  6. 2026-06-15
    days on market $275,000 Active 88 DOM
  7. 2026-06-14
    days on market $275,000 Active 86 DOM
  8. 2026-06-13
    days on market $275,000 Active 85 DOM
  9. 2026-06-10
    days on market $275,000 Active 83 DOM
  10. 2026-06-09
    days on market $275,000 Active 82 DOM
  11. 2026-06-08
    days on market $275,000 Active 81 DOM
  12. 2026-06-07
    days on market $275,000 Active 80 DOM
  13. 2026-06-05
    days on market $275,000 Active 77 DOM
  14. 2026-06-03
    days on market $275,000 Active 76 DOM
  15. 2026-06-02
    days on market $275,000 Active 75 DOM
  16. 2026-06-01
    days on market $275,000 Active 74 DOM
  17. 2026-05-31
    days on market $275,000 Active 73 DOM
  18. 2026-05-30
    days on market $275,000 Active 72 DOM
  19. 2026-04-30
    price $275,000 2985-char remark
    Show marketing remark (2985 chars)

    Welcome to 20495 Lowry Drive, a charming ranch-style home nestled in the heart of Fairhope, where comfort, space, and opportunity come together to create a truly inviting place to call home. Offering approximately 1,686 square feet of living space, this 3-bedroom, 2-bath residence presents a layout designed for both everyday living and future vision. From the moment you arrive, the welcoming front entry and attached two-car garage set the tone for a home filled with potential and character. Step inside and discover a spacious living area centered around a classic fireplace, creating a natural focal point for gathering, relaxing, or entertaining. Natural light pours through the windows, enhancing the sense of openness and warmth throughout the main living spaces. The kitchen is thoughtfully positioned to serve as the heart of daily life, offering generous cabinetry, ample workspace, and a convenient breakfast bar that opens to the living area. A cozy dining area is seamlessly integrated within the kitchen space, creating an efficient and comfortable setting for everyday meals and casual gatherings. The primary suite offers a private retreat, complete with a spacious layout and an ensuite bathroom featuring a dual vanity, a relaxing soaking tub, and a separate shower. Two additional bedrooms provide flexibility for guests, a home office, or creative spaces—each filled with natural light and ready to adapt to your lifestyle needs. A second full bathroom ensures comfort and convenience for family and visitors alike. Step outside to enjoy a fully fenced backyard, offering a private outdoor setting ideal for relaxing, entertaining, or creating your own personalized retreat. The rear porch provides the perfect spot for morning coffee or evening gatherings, while the open yard invites endless possibilities for outdoor living. With its functional single-level layout, inviting living spaces, and strong potential to make it your own, this home is a rare opportunity in a desirable Fairhope location. Conveniently situated near shopping, dining, and everyday essentials, it offers both accessibility and the charm of an established neighborhood. Whether you're looking to create your dream home or invest in a property with lasting potential, 20495 Lowry Drive delivers the space, layout, and location to make it happen. Schedule your private showing today and imagine the possibilities waiting for you here! Photos are digitally enhanced. Being sold AS IS, WHERE IS, Buyer is responsible for all inspections and any city requirements to close. All information and property details set forth in this listing, including all utilities and all room dimensions which are approximate and deemed reliable but not guaranteed and should be independently verified if any person intends to engage in a transaction based upon it. Seller/current owner does not represent and/or guarantee that all property information and details have been provided in this MLS listing.

  20. 2026-03-19
    listed $280,000 Active 2985-char remark
    Show marketing remark (2985 chars)

    Welcome to 20495 Lowry Drive, a charming ranch-style home nestled in the heart of Fairhope, where comfort, space, and opportunity come together to create a truly inviting place to call home. Offering approximately 1,686 square feet of living space, this 3-bedroom, 2-bath residence presents a layout designed for both everyday living and future vision. From the moment you arrive, the welcoming front entry and attached two-car garage set the tone for a home filled with potential and character. Step inside and discover a spacious living area centered around a classic fireplace, creating a natural focal point for gathering, relaxing, or entertaining. Natural light pours through the windows, enhancing the sense of openness and warmth throughout the main living spaces. The kitchen is thoughtfully positioned to serve as the heart of daily life, offering generous cabinetry, ample workspace, and a convenient breakfast bar that opens to the living area. A cozy dining area is seamlessly integrated within the kitchen space, creating an efficient and comfortable setting for everyday meals and casual gatherings. The primary suite offers a private retreat, complete with a spacious layout and an ensuite bathroom featuring a dual vanity, a relaxing soaking tub, and a separate shower. Two additional bedrooms provide flexibility for guests, a home office, or creative spaces—each filled with natural light and ready to adapt to your lifestyle needs. A second full bathroom ensures comfort and convenience for family and visitors alike. Step outside to enjoy a fully fenced backyard, offering a private outdoor setting ideal for relaxing, entertaining, or creating your own personalized retreat. The rear porch provides the perfect spot for morning coffee or evening gatherings, while the open yard invites endless possibilities for outdoor living. With its functional single-level layout, inviting living spaces, and strong potential to make it your own, this home is a rare opportunity in a desirable Fairhope location. Conveniently situated near shopping, dining, and everyday essentials, it offers both accessibility and the charm of an established neighborhood. Whether you're looking to create your dream home or invest in a property with lasting potential, 20495 Lowry Drive delivers the space, layout, and location to make it happen. Schedule your private showing today and imagine the possibilities waiting for you here! Photos are digitally enhanced. Being sold AS IS, WHERE IS, Buyer is responsible for all inspections and any city requirements to close. All information and property details set forth in this listing, including all utilities and all room dimensions which are approximate and deemed reliable but not guaranteed and should be independently verified if any person intends to engage in a transaction based upon it. Seller/current owner does not represent and/or guarantee that all property information and details have been provided in this MLS listing.

  21. 1999-10-01
    soldstatus $150,000

ⓘ 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
$2,721 · $227/mo
Projected year-2 tax
$2,721 · $227/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 10/10 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 · 6 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
$26,397
− Mortgage interest
−$14,844
− Property taxes
−$2,721
− Insurance
−$1,325
− Repairs & maintenance
−$2,112
− Management
−$2,112
− Depreciation
−$7,709
Taxable loss
−$4,426
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,062
After-tax cash flow
$1,193/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 — Fairhope

Score
76/100
State rank
#15
US rank
#3577

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairhope, AL
County
Baldwin County · 181,514 people
City population
38,108
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
38,108
Household income
$89,694
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
665.0

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 6% Black 4% Two or more races 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Serbian 4% Slovak 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 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
▼ -175.08%
Current HPI
299.6643
Rent YoY
▲ 2.95%
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

+83.3% since first listed
3 events — show timeline
  • 2026-04-30 Price Changed $275,000 GCMLS AL
  • 2026-03-19 Listed $280,000 GCMLS AL
  • 1999-10-01 Sold (Public Records) $150,000 Public Records

Property tax history

+6.9%/yr

Latest (2025): $2,721 · +23.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…