CashFlowRE
Sign in Sign up
107 Mohawk St
C Composite 57.76
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 +19.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • Schools +4.3/10.0
  • 1% rule +4.2/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

107 Mohawk St · Enterprise, AL 36330
3 bd · 1.0 ba · 1,436 sqft · SingleFamily public records · 7 Days on market
Built 1984 Est $194k · 23% under

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

Listing remarks MLS

Chain Link, Very nice home! Walk in closets- sprinkler system- roof new in 2003- new a/c in 2011- fireplace insert in 2013- dishwasher new in 2011- stove new in 2007. Beautiful wood windows and wood trim (both are in excellent shape). Move in ready! There is a deck and a private back yard. Large rooms and freshly painted garage door. ,

Key facts

  • Large windows
  • Wooded backyard
  • Spacious living area

Tags

SPACIOUS LIVING AREAVAULTED CEILINGSEXPOSED BEAMSCOZY BRICK FIREPLACELARGE WINDOWSWOODED BACKYARD

Property features AI

Finance

  • Other: Windows listed as green/energy-efficient

Exterior

  • Parking: Attached garage with 2 spaces; Garage door opener
  • Security: Fire alarm
  • Utilities: Public water; Public sewer; Electricity available; Cable available; Satellite dish
  • Home design: Single-family residence; One level
  • Construction: HardiPlank-type siding; Slab foundation
  • Exterior features: Deck; City lot

Interior

  • Kitchen: Oven; Dishwasher; Electric range; Microwave; Self-cleaning oven; Disposal; Water purifier; Electric water heater
  • Flooring: Tile flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating and cooling; Hot water heating; Ceiling fans
  • Interior features: Walk-in closets; Insulated double-pane windows

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 $150k.

Deal economics

  • At list price, monthly cash flow is $157 ($2k/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 $138k (7.7% below list).
  • Recommended offer: $138k (7.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.1% 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.
  • Zoned schools: Dauphin Junior High School (math 42% / reading 68%, grade B-, #17 of 257 statewide, top 7%, 500 students, 39% FRL); Enterprise High School (math 34% / reading 37%, grade F, #45 of 305 statewide, top 14%, 2,117 students, 44% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: Rents rising (+3.9%/yr); 444 active listings in the ZIP; 18 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 $1k 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.
  • 5 sale attempts since 12y 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 $112k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $138,333 (7.7% 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
0.92%
Cap rate
7.55%
Cash-on-cash
4.49%
DSCR
1.20
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$193,860
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
502 Iroquois Rd 0.17mi 3/2.0 1,471 (+2%) 11mo $203,000 $138 75
406 Iroquois Rd 0.13mi 3/2.5 1,538 (+7%) 3mo $121,500 $79 74
107 Comanche Cir 0.18mi 3/2.5 1,466 (+2%) 11mo $197,900 $135 73
109 Cahaba St 0.34mi 3/2.0 1,504 (+5%) 0mo $162,500 $108 72
105 Don Cir 0.34mi 3/2.0 1,396 (-3%) 10mo $155,000 $111 67
103 Cahaba St 0.39mi 3/2.0 1,455 (+1%) 13mo $211,000 $145 65
702 Dixie Dr 0.48mi 3/2.0 1,338 (-7%) 7mo $180,000 $135 56
105 Chickasaw Rd 0.47mi 3/2.0 1,528 (+6%) 13mo $206,000 $135 52
807 Morgan Ln 0.25mi 4/3.0 (+1) 1,625 (+13%) 3mo $250,000 $154 51
104 Seminole Dr 0.41mi 3/2.0 1,602 (+12%) 11mo $184,670 $115 49
215 Cardinal Ln 0.73mi 3/2.0 1,549 (+8%) 4mo $125,000 $81 46
311 Antler Dr 0.75mi 3/2.0 1,278 (-11%) 1mo $115,000 $90 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
-8.4%
Equity multiple
0.69×
Total profit
$-13,043
Equity at exit
$22,351
10-year hold
IRR
2.2%
Equity multiple
1.16×
Total profit
$6,752
Equity at exit
$12,961

Cash invested: $41,972 (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
444
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,383 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$87 /mo · $1,048/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$157

Break-even live

Break-even rent $1,185
Max offer price $149,900
Occupancy floor 84%

Sensitivity live

Price -10% $242 -5% $199 +0% $157 +5% $115 +10% $72
Rent -10% $48 -5% $102 +0% $157 +5% $212 +10% $266
Rate -1.0pp $232 -0.5pp $195 base $157 +0.5pp $118 +1.0pp $79

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
$37,475
Closing costs
$4,497
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
200 Cheyenne Dr Enterprise, AL 2.0 1.5 1088 $800 $0.74 45d 1 0.50mi
108 Anthony Cir Unit C Enterprise, AL 2.0 2.0 1032 $900 $0.87 45d 1 0.75mi
210 Morgan Ln Enterprise, AL 3.0 2.0 1494 $1,300 $0.87 45d 1 0.83mi
214 Morgan Ln Enterprise, AL 3.0 2.0 1322 $1,400 $1.06 45d 1 0.83mi
452 Sandy Oak Dr Enterprise, AL 2.0 1.5 1300 $1,150 $0.88 45d 1 0.97mi
443 Sandy Oak Dr Enterprise, AL 2.0 2.5 1504 $1,350 $0.90 45d 1 0.98mi
605 Melbourne Dr Enterprise, AL 3.0 2.0 1333 $1,650 $1.24 45d 1 0.99mi
455 Sandy Oak Dr Enterprise, AL 3.0 2.5 1504 $1,975 $1.31 45d 1 0.99mi
206 Myrick Dr Enterprise, AL 3.0 2.0 1800 $1,595 $0.89 45d 1 1.00mi
106 Pineridge Dr Enterprise, AL 2.0 2.5 1427 $1,150 $0.81 45d 1 1.22mi
137 Commons Dr Unit 1 Enterprise, AL 2.0 2.5 1369 $1,100 $0.80 45d 1 1.24mi
133 Commons Dr Enterprise, AL 3.0 2.5 1400 $1,200 $0.86 45d 1 1.25mi
206 Myrtlewood Dr Enterprise, AL 3.0 2.0 1155 $1,400 $1.21 45d 1 1.27mi
114 Commons Dr Enterprise, AL 2.0 2.5 1380 $1,300 $0.94 45d 1 1.29mi
102 Commons Dr Enterprise, AL 2.0 2.5 1380 $1,250 $0.91 45d 1 1.32mi
220 Candlebrook Dr Enterprise, AL 2.0 1.5 1024 $995 $0.97 45d 1 1.35mi
224 Candlebrook Dr Enterprise, AL 2.0 1.5 1024 $1,050 $1.03 45d 1 1.35mi
184 N Springview Dr Enterprise, AL 3.0 2.5 1494 $1,350 $0.90 45d 1 1.49mi

Listing history 10 events

  1. 2026-06-17
    status $149,900 Pending 7 DOM
  2. 2026-06-16
    days on market $149,900 Active 7 DOM
  3. 2026-06-15
    days on market $149,900 Active 6 DOM
  4. 2026-06-14
    status $149,900 Active 4 DOM
  5. 2026-06-07
    statusdays on market $149,900 Pending 4 DOM
  6. 2026-06-05
    days on market $149,900 Active 3 DOM
  7. 2026-06-03
    days on market $149,900 Active 2 DOM
  8. 2026-06-03
    price $149,900 Active 1 DOM
  9. 2026-06-01
    remarks 687-char remark
  10. 2026-06-01
    listed $154,900 Active 1 DOM

ⓘ 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
$1,048 · $87/mo
Projected year-2 tax
$1,048 · $87/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
$16,600
− Mortgage interest
−$8,397
− Property taxes
−$1,048
− Insurance
−$750
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$4,361
Taxable loss
−$611
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$147
After-tax cash flow
$2,030/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

+30.2% since first listed
8 events — show timeline
  • 2026-06-01 Listed $154,900 WBR
  • 2016-04-06 Sold (Public Records) $112,100 Public Records
  • 2016-04-04 Sold (MLS) $112,000 MAAR
  • 2016-04-04 Sold (MLS) $112,000 WBR
  • 2016-01-20 Listed $119,000 MAAR
  • 2016-01-20 Listed $119,000 WBR
  • 2014-08-13 Listed $119,000 WBR
  • 2014-08-13 Listed $119,000 MAAR

Property tax history

+0.0%/yr

Latest (2016): $1,048 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…