CashFlowRE
Sign in Sign up
1715 Pebble Creek Dr
D Composite 42.06
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 +12.4/15.0
  • Cash flow +11.4/30.0
  • Livability +3.8/5.0
  • DSCR +3.3/10.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$265,000

1715 Pebble Creek Dr · Prattville, AL 36066
3 bd · 2.0 ba · 1,788 sqft · SingleFamily public records · 43 Days on market
Built 1993 6,233 sqft lot $148/sqft · 11% below area Est $297k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wonderful patio home located in the heart of Prattville. The 3 bedroom/2 bath home features generous size rooms and closets. The open concept floor plan features a large den with fireplace and custom built-in cabinets. The dining room, kitchen, and breakfast room offer plenty of room for food preparation and entertaining. The kitchen features granite countertops, island, pantry, electric range, dishwasher, and refrigerator. The primary bedroom boasts an ensuite bath with garden tub, separate shower, double vanity, and large walk-in closet. The remaining bedrooms have large closets and share a hall bath. The laundry room provides easy access to the carport. The covered patio is an outdoor retreat perfect for outdoor dining and relaxation. Recent updates include a roof, appliances, and tankless hot water heater.

Key facts

  • 6,233 sq ft lot
  • 2 parking spots
  • Built 1993

Property features AI

Exterior

  • Parking: Attached carport; 2 carport spaces
  • Security: Fire alarm
  • Utilities: Cable available; Electricity available; Natural gas available; Public water; Public sewer
  • Home design: Single-story home
  • Construction: Brick exterior; Slab foundation
  • Exterior features: Covered patio; Covered porch; Porch; Partial fencing; Level lot; City lot; Subdivision; Public paved road frontage

Interior

  • Kitchen: Dishwasher; Electric range; Smooth cooktop; Self-cleaning oven; Microwave; Microwave hood fan; Disposal; Refrigerator; Plumbed for ice maker; Kitchen island
  • Bedrooms: Bedrooms located on the first floor
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning (electric); Ceiling fans
  • Interior features: Tray ceilings; Double vanity; Garden tub / Roman tub; High ceilings; Pull-down attic stairs; Separate shower; Walk-in closet(s); Kitchen island; Double-pane windows; Storm door(s); One fireplace
  • Laundry & utility: Washer hookup; Dryer hookup; Gas water heater; Tankless water heater

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/2.0-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-95 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $248k (6.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $193k (27.2% below list).
  • Recommended offer: $193k (27.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.2% in Prattville — 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 (#11 in AL, #3,273 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: amenities D, commute F.
  • Autauga County (rural): math 23% / reading 50% proficiency, ranked #34 of 129 in AL (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 235 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 221 units permitted in Autauga County in 2024 (0 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.
  • Autauga County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 27y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 76% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,018 (27.2% 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 43 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.73%
Cap rate
5.86%
Cash-on-cash
-1.53%
DSCR
0.93
GRM
11.4

CMA / ARV

ARV (median comp)
$297,461
List price
$265,000
Delta
-10.91%
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
1684 Cumberland Dr 0.51mi 3/2.0 1,759 (-2%) 3mo $285,000 $162 71
728 Sweet Ridge Rd 0.55mi 3/2.0 1,752 (-2%) 1mo $260,000 $148 71
106 Sweet Meadow Ct 0.55mi 3/2.0 1,752 (-2%) 1mo $255,000 $146 70
615 Little Farm Rd 0.53mi 3/2.0 1,623 (-9%) 1mo $250,000 $154 59
610 Linden Ln 0.70mi 3/2.0 1,709 (-4%) 1mo $262,500 $154 59
1691 Rambling Brook Ln 0.32mi 4/2.0 (+1) 2,020 (+13%) 0mo $310,000 $153 58
732 Silver Hills Dr 0.55mi 3/2.0 2,001 (+12%) 0mo $295,000 $147 54
760 Summer Ln 0.51mi 3/2.0 2,051 (+15%) 3mo $313,000 $153 49
721 Briarcliff Pl 0.67mi 4/2.0 (+1) 1,958 (+10%) 4mo $286,000 $146 45
521 Mossy Oak Rdg 0.54mi 4/3.0 (+1) 2,020 (+13%) 1mo $338,900 $168 44
123 Poplar St E 0.64mi 4/2.0 (+1) 2,000 (+12%) 3mo $349,900 $175 43
1906 Dundee Dr 0.65mi 4/2.0 (+1) 2,039 (+14%) 3mo $319,900 $157 39

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 · 2.86% rent growth · sell at horizon

5-year hold
IRR
-19.0%
Equity multiple
0.34×
Total profit
$-49,333
Equity at exit
$39,512
10-year hold
IRR
-11.9%
Equity multiple
0.30×
Total profit
$-52,232
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 36066

Home prices YoY
-13.4%
Rents YoY
2.9%
Active inventory
235
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,930 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$119 /mo · $1,431/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$405
Net cashflow
$-95

Break-even live

Break-even rent $2,050
Max offer price $248,304
Occupancy floor 100%

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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
498 Greystone Way Prattville, AL 3.0 2.0 1873 $1,750 $0.93 13d 1 0.10mi
710 Summer Ln Prattville, AL 3.0 2.0 1539 $1,600 $1.04 43d 1 0.38mi
106 Sweet Meadow Ct Prattville, AL 3.0 2.0 1752 $2,100 $1.20 13d 1 0.52mi
110 Dellwood Ct Prattville, AL 3.0 2.0 1424 $1,700 $1.19 43d 1 0.72mi
615 Castle Brook Dr Prattville, AL 4.0 2.0 2038 $2,000 $0.98 21d 1 0.80mi
1291 Huie St Prattville, AL 3.0 2.0 1528 $1,761 $1.15 43d 1 0.80mi
928 Running Brook Dr Prattville, AL 4.0 2.0 2048 $2,000 $0.98 13d 1 0.82mi
2100 Legends Dr Prattville, AL 1.0–3.0 1.0–2.0 1315 $2,213 $1.68 13d 13 0.99mi
130 Graylynn Dr Prattville, AL 3.0 2.0 1281 $1,300 $1.01 13d 1 1.01mi
525 Breckinridge Ln Prattville, AL 3.0 2.0 1560 $1,700 $1.09 43d 1 1.06mi
1235 Sadie Cir Prattville, AL 3.0 2.0 1811 $2,200 $1.21 43d 1 1.18mi
107 Richmond Way Prattville, AL 3.0 2.0 1232 $1,400 $1.14 13d 1 1.20mi
113 Lori St Prattville, AL 4.0 2.0 1489 $1,700 $1.14 43d 1 1.20mi
1117 Newton St Prattville, AL 3.0 1.5 1422 $1,400 $0.98 43d 1 1.26mi
1122 Oates Rd Prattville, AL 3.0 2.0 1707 $1,656 $0.97 43d 1 1.27mi
669 Covered Bridge Pkwy Prattville, AL 1.0–3.0 1.0–2.0 1133 $1,564 $1.38 13d 14 1.36mi
113 Tew St Prattville, AL 4.0 2.0 1563 $1,731 $1.11 13d 1 1.41mi
790 Old Quarters Rd Prattville, AL 1.0–3.0 1.0–2.0 1146 $2,486 $2.17 13d 13 1.43mi

Listing history 28 events

  1. 2026-06-18
    days on market $265,000 Active 43 DOM
  2. 2026-06-17
    days on market $265,000 Active 42 DOM
  3. 2026-06-16
    days on market $265,000 Active 41 DOM
  4. 2026-06-15
    days on market $265,000 Active 40 DOM
  5. 2026-06-14
    days on market $265,000 Active 38 DOM
  6. 2026-06-13
    days on market $265,000 Active 37 DOM
  7. 2026-06-10
    days on market $265,000 Active 35 DOM
  8. 2026-06-09
    days on market $265,000 Active 34 DOM
  9. 2026-06-08
    days on market $265,000 Active 33 DOM
  10. 2026-06-07
    days on market $265,000 Active 32 DOM
  11. 2026-06-03
    days on market $265,000 Active 28 DOM
  12. 2026-06-02
    days on market $265,000 Active 27 DOM
  13. 2026-06-01
    days on market $265,000 Active 26 DOM
  14. 2026-05-31
    days on market $265,000 Active 25 DOM
  15. 2026-05-30
    days on market $265,000 Active 24 DOM
  16. 2026-05-06
    listed $265,000 Active 1159-char remark
  17. 2025-12-04
    soldstatus $250,000
  18. 2025-11-25
    soldstatus $250,000 Closed 821-char remark
    Show marketing remark (821 chars)

    Wonderful patio home located in the heart of Prattville. The 3 bedroom/2 bath home features generous size rooms and closets. The open concept floor plan features a large den with fireplace and custom built-in cabinets. The dining room, kitchen, and breakfast room offer plenty of room for food preparation and entertaining. The kitchen features granite countertops, island, pantry, electric range, dishwasher, and refrigerator. The primary bedroom boasts an ensuite bath with garden tub, separate shower, double vanity, and large walk-in closet. The remaining bedrooms have large closets and share a hall bath. The laundry room provides easy access to the carport. The covered patio is an outdoor retreat perfect for outdoor dining and relaxation. Recent updates include a roof, appliances, and tankless hot water heater.

  19. 2025-11-22
    status Pending 821-char remark
    Show marketing remark (821 chars)

    Wonderful patio home located in the heart of Prattville. The 3 bedroom/2 bath home features generous size rooms and closets. The open concept floor plan features a large den with fireplace and custom built-in cabinets. The dining room, kitchen, and breakfast room offer plenty of room for food preparation and entertaining. The kitchen features granite countertops, island, pantry, electric range, dishwasher, and refrigerator. The primary bedroom boasts an ensuite bath with garden tub, separate shower, double vanity, and large walk-in closet. The remaining bedrooms have large closets and share a hall bath. The laundry room provides easy access to the carport. The covered patio is an outdoor retreat perfect for outdoor dining and relaxation. Recent updates include a roof, appliances, and tankless hot water heater.

  20. 2025-10-29
    listed Contingent 821-char remark
    Show marketing remark (821 chars)

    Wonderful patio home located in the heart of Prattville. The 3 bedroom/2 bath home features generous size rooms and closets. The open concept floor plan features a large den with fireplace and custom built-in cabinets. The dining room, kitchen, and breakfast room offer plenty of room for food preparation and entertaining. The kitchen features granite countertops, island, pantry, electric range, dishwasher, and refrigerator. The primary bedroom boasts an ensuite bath with garden tub, separate shower, double vanity, and large walk-in closet. The remaining bedrooms have large closets and share a hall bath. The laundry room provides easy access to the carport. The covered patio is an outdoor retreat perfect for outdoor dining and relaxation. Recent updates include a roof, appliances, and tankless hot water heater.

  21. 2025-10-28
    listed $250,000 821-char remark
    Show marketing remark (821 chars)

    Wonderful patio home located in the heart of Prattville. The 3 bedroom/2 bath home features generous size rooms and closets. The open concept floor plan features a large den with fireplace and custom built-in cabinets. The dining room, kitchen, and breakfast room offer plenty of room for food preparation and entertaining. The kitchen features granite countertops, island, pantry, electric range, dishwasher, and refrigerator. The primary bedroom boasts an ensuite bath with garden tub, separate shower, double vanity, and large walk-in closet. The remaining bedrooms have large closets and share a hall bath. The laundry room provides easy access to the carport. The covered patio is an outdoor retreat perfect for outdoor dining and relaxation. Recent updates include a roof, appliances, and tankless hot water heater.

  22. 2013-06-14
    soldstatus $160,000
    Show marketing remark (155 chars)

    ADORABLE PATIO HOME! KITCHEN HAS GRANITE COUNTEROPS, ISLAND AND PANTRY! SEPARATE DINING ROOM, GREATROOM WITH FIREPLACE. COVERED PATIO AND A DOUBLE CARPORT!

  23. 2013-06-13
    soldstatus $160,000
  24. 2013-04-09
    listed $172,900
    Show marketing remark (155 chars)

    ADORABLE PATIO HOME! KITCHEN HAS GRANITE COUNTEROPS, ISLAND AND PANTRY! SEPARATE DINING ROOM, GREATROOM WITH FIREPLACE. COVERED PATIO AND A DOUBLE CARPORT!

  25. 2012-07-10
    listed $172,900
  26. 2001-05-14
    soldstatus $136,500
  27. 1999-08-30
    soldstatus $130,500
  28. 1999-06-08
    listed $133,900

ⓘ 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
$1,431 · $119/mo
Projected year-2 tax
$1,431 · $119/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 ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 76% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$23,162
− Mortgage interest
−$14,844
− Property taxes
−$1,431
− Insurance
−$1,325
− Repairs & maintenance
−$1,853
− Management
−$1,853
− Depreciation
−$7,709
Taxable loss
−$5,853
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,405
After-tax cash flow
$271/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
Autauga County
NCES district ID
0100240
Math proficiency
23% ▼ -31.00%
Reading proficiency
50% ▼ -5.00%
Median HH income
$52,974
Composite
31.77/100
National rank
#5892
State rank
#34 of 129 in AL

Livability — Prattville

Score
76/100
State rank
#11
US rank
#3273

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prattville, AL
County
Autauga County · 50,925 people
City population
50,925
Metro
Montgomery, AL
Population (ZIP)
22,632
Household income
$86,278
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
683.0

Population outlook (Autauga County) Hauer SSP2

Today (2025)
55,958 people
By 2030
55,810 · -0.3%
By 2040
54,892 · -1.9%
By 2050
53,062 · -5.2%
By 2075
49,425 · -11.7%
By 2100
45,110 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 21% Two or more races 5% Hispanic / Latino 4% Asian 2%
Common ancestry
Slovak 3% Lithuanian 2% Serbian 1%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Spanish 3% Other Asian/Pacific 1% Tagalog/Filipino 1%

Political lean MEDSL · Autauga

2024 margin
Solid R (+46.3) · D 26.4% · R 72.7%
2008→2024 swing
+1.6pp toward D · 2008: -47.8pp · 2024: -46.3pp
All cycles
2024: R+46.3 2020: R+44.4 2016: R+49.5 2012: R+46.0 2008: R+47.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -30.80%
Current HPI
198.2636
Rent YoY
▲ 2.86%
Metro
Montgomery, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+97.9% since first listed
13 events — show timeline
  • 2026-05-06 Listed $265,000 MAAR
  • 2025-12-04 Sold (Public Records) $250,000 Public Records
  • 2025-11-25 Sold (MLS) $250,000 MAAR
  • 2025-11-22 Pending MAAR
  • 2025-10-29 Listed MAAR
  • 2025-10-28 Listed $250,000 MAAR
  • 2013-06-14 Sold (MLS) $160,000 MAAR
  • 2013-06-13 Sold (Public Records) $160,000 Public Records
  • 2013-04-09 Listed $172,900 MAAR
  • 2012-07-10 Listed $172,900 MAAR
  • 2001-05-14 Sold (Public Records) $136,500 Public Records
  • 1999-08-30 Sold (MLS) $130,500 MAAR
  • 1999-06-08 Listed $133,900 MAAR

Property tax history

+12.5%/yr

Latest (2025): $1,431 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…