CashFlowRE
Sign in Sign up
201 Wimbledon Dr
C+ Composite 63.13
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 +26.8/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • 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

$199,900

201 Wimbledon Dr · Enterprise, AL 36330
4 bd · 1.0 ba · 2,220 sqft · SingleFamily public records · 325 Days on market
Built 1982 0.51 ac lot

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

Listing remarks MLS

4 bedroom 3 bath home with 2 car garage and corner lot. One bedroom needs flooring and the bathroom needs flooring, toilet, and vanity, blank slate for someone to pick out their own choices. Split floor plan, eat in kitchen and formal dining, large screened in porch. Make an appointment to see this home today.

Key facts

  • Large eat in kitchen
  • Extra storage
  • Laundry room

Tags

CORNER LOTLARGE EAT IN KITCHENEXTRA STORAGELAUNDRY ROOMTWO WATER HEATERSSHINGLE ROOF

Property features AI

Exterior

  • Parking: Attached garage; 2-car garage; Driveway
  • Utilities: Public water; Septic tank; Electricity available; Natural gas available; Cable available
  • Home design: Single-family residence; One story
  • Construction: Masonite exterior; Shingled roof
  • Exterior features: Screened porch; Partial fencing; Rolling topography; City lot; Paved road access

Interior

  • Kitchen: Dishwasher; Electric range; Disposal; Refrigerator
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Hot water heating; Electric heating; Heat pump; Central air; Ceiling fans; Multiple HVAC units
  • Interior features: Gas-log fireplace (1); Washer hookup; Home warranty included
  • Laundry & utility: Washer hookup; Electric and gas water heaters

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/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $546 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% 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); 441 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 137 units permitted in Coffee County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($76k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $56k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 325 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 15y ago; this cycle's ask has dropped $50k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 325 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  5. 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.
  6. 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.
  7. 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
1.11%
Cap rate
9.57%
Cash-on-cash
11.70%
DSCR
1.52
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$421,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 W Kingswood Dr 0.29mi 4/2.0 2,359 (+6%) 2mo $369,000 $156 70
202 Wentworth Dr 0.47mi 3/2.0 (-1) 2,212 (-0%) 1mo $337,000 $152 67
802 Northside Dr 0.24mi 3/2.0 (-1) 2,387 (+8%) 3mo $260,000 $109 65
116 Birchwood Pl 0.54mi 4/3.0 2,167 (-2%) 1mo $415,000 $192 62
321 W Kingswood Dr 0.34mi 3/2.0 (-1) 2,084 (-6%) 4mo $314,900 $151 62
200 Brookshire Dr 0.57mi 3/2.5 (-1) 2,224 (+0%) 1mo $272,500 $123 61
103 Bellevue Way 0.65mi 4/3.0 2,300 (+4%) 1mo $442,000 $192 55
600 Bella Dr 0.68mi 4/3.0 2,093 (-6%) 1mo $399,900 $191 50
112 Bellevue Way 0.73mi 4/3.0 2,340 (+5%) 1mo $476,255 $204 48
102 Bellevue Way 0.69mi 4/3.0 2,393 (+8%) 3mo $455,000 $190 44
100 Ridgefield Pl 0.61mi 3/2.0 (-1) 1,999 (-10%) 3mo $144,000 $72 43
408 Bella Dr 0.68mi 4/3.0 2,456 (+11%) 0mo $556,825 $227 42

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
2.0%
Equity multiple
1.08×
Total profit
$4,364
Equity at exit
$29,806
10-year hold
IRR
12.4%
Equity multiple
2.02×
Total profit
$56,957
Equity at exit
$17,284

Cash invested: $55,972 (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 36330

Home prices YoY
-19.4%
Rents YoY
3.9%
Active inventory
441
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,227 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$82 /mo · $987/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$468
Net cashflow
$546

Break-even live

Break-even rent $1,537
Max offer price $199,900
Occupancy floor 70%

Sensitivity live

Price -10% $659 -5% $602 +0% $546 +5% $489 +10% $432
Rent -10% $370 -5% $458 +0% $546 +5% $634 +10% $721
Rate -1.0pp $646 -0.5pp $596 base $546 +0.5pp $494 +1.0pp $441

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
$49,975
Closing costs
$5,997
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
310 Wimbledon Dr Enterprise, AL 5.0 3.0 2400 $2,350 $0.98 44d 1 0.20mi
108 Avalon Ln Enterprise, AL 3.0 2.0 1634 $1,725 $1.06 44d 1 0.98mi

Listing history 35 events

  1. 2026-06-19
    days on market $199,900 Active 325 DOM
  2. 2026-06-18
    days on market $199,900 Active 324 DOM
  3. 2026-06-17
    days on market $199,900 Active 323 DOM
  4. 2026-06-16
    days on market $199,900 Active 322 DOM
  5. 2026-06-15
    days on market $199,900 Active 321 DOM
  6. 2026-06-14
    days on market $199,900 Active 319 DOM
  7. 2026-06-12
    days on market $199,900 Active 318 DOM
  8. 2026-06-09
    days on market $199,900 Active 315 DOM
  9. 2026-06-08
    days on market $199,900 Active 314 DOM
  10. 2026-06-07
    days on market $199,900 Active 313 DOM
  11. 2026-06-05
    days on market $199,900 Active 310 DOM
  12. 2026-06-03
    days on market $199,900 Active 309 DOM
  13. 2026-06-02
    days on market $199,900 Active 308 DOM
  14. 2026-06-01
    days on market $199,900 Active 307 DOM
  15. 2026-05-31
    days on market $199,900 Active 306 DOM
  16. 2026-05-30
    days on market $199,900 Active 305 DOM
  17. 2026-05-17
    status Active
  18. 2026-05-17
    price $199,900
  19. 2026-04-19
    historical Active Under Contract
  20. 2026-01-30
    status Active
  21. 2025-07-29
    listed $249,900 Active
  22. 2021-06-02
    soldstatus $185,000
  23. 2021-06-02
    soldstatus $185,000
  24. 2021-06-01
    soldstatus $185,000 311-char remark
    Show marketing remark (311 chars)

    4 bedroom 3 bath home with 2 car garage and corner lot. One bedroom needs flooring and the bathroom needs flooring, toilet, and vanity, blank slate for someone to pick out their own choices. Split floor plan, eat in kitchen and formal dining, large screened in porch. Make an appointment to see this home today.

  25. 2021-06-01
    soldstatus $185,000 311-char remark
    Show marketing remark (311 chars)

    4 bedroom 3 bath home with 2 car garage and corner lot. One bedroom needs flooring and the bathroom needs flooring, toilet, and vanity, blank slate for someone to pick out their own choices. Split floor plan, eat in kitchen and formal dining, large screened in porch. Make an appointment to see this home today.

  26. 2021-04-06
    listed $185,000 311-char remark
    Show marketing remark (311 chars)

    4 bedroom 3 bath home with 2 car garage and corner lot. One bedroom needs flooring and the bathroom needs flooring, toilet, and vanity, blank slate for someone to pick out their own choices. Split floor plan, eat in kitchen and formal dining, large screened in porch. Make an appointment to see this home today.

  27. 2021-04-06
    listed $185,000 311-char remark
    Show marketing remark (311 chars)

    4 bedroom 3 bath home with 2 car garage and corner lot. One bedroom needs flooring and the bathroom needs flooring, toilet, and vanity, blank slate for someone to pick out their own choices. Split floor plan, eat in kitchen and formal dining, large screened in porch. Make an appointment to see this home today.

  28. 2015-04-14
    listed $145,000
  29. 2015-04-14
    listed $145,000
  30. 2014-09-03
    listed $145,000
  31. 2014-09-03
    listed $145,000
  32. 2013-08-24
    listed $145,000
  33. 2013-08-24
    listed $145,000
  34. 2011-08-25
    soldstatus $142,000
  35. 2011-01-26
    listed $149,900

ⓘ 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 1/10 Low
  • 🌡 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 1/10 Low 0 unhealthy d/yr today · 0 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
$26,725
− Mortgage interest
−$11,198
− Property taxes
−$987
− Insurance
−$1,000
− Repairs & maintenance
−$2,138
− Management
−$2,138
− Depreciation
−$5,815
Taxable income
$3,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$828
After-tax cash flow
$5,719/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

+33.4% since first listed
19 events — show timeline
  • 2026-05-17 Relisted WBR
  • 2026-05-17 Price Changed $199,900 WBR
  • 2026-04-19 Contingent WBR
  • 2026-01-30 Relisted WBR
  • 2025-07-29 Listed $249,900 WBR
  • 2021-06-02 Sold (Public Records) $185,000 Public Records
  • 2021-06-02 Sold (Public Records) $185,000 Public Records
  • 2021-06-01 Sold (MLS) $185,000 MAAR
  • 2021-06-01 Sold (MLS) $185,000 WBR
  • 2021-04-06 Listed $185,000 MAAR
  • 2021-04-06 Listed $185,000 WBR
  • 2015-04-14 Listed $145,000 MAAR
  • 2015-04-14 Listed $145,000 WBR
  • 2014-09-03 Listed $145,000 MAAR
  • 2014-09-03 Listed $145,000 WBR
  • 2013-08-24 Listed $145,000 MAAR
  • 2013-08-24 Listed $145,000 WBR
  • 2011-08-25 Sold (MLS) $142,000 MAAR
  • 2011-01-26 Listed $149,900 MAAR

Property tax history

+3.3%/yr

Latest (2025): $987 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…