CashFlowRE
Sign in Sign up
8352 Preakness Ct
D+ Composite 45.71
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 +11.6/30.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • DSCR +3.4/10.0
  • Rent growth +2.9/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

8352 Preakness Ct · Daphne, AL 36526
3 bd · 2.0 ba · 1,754 sqft · SingleFamily public records · 65 Days on market
Built 2006 0.51 ac lot $170/sqft · 18% below area Est $366k · 18% under $20/mo HOA · 1% of rent

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

Listing remarks MLS

Tucked away at the end of a cul-de-sac, this home offers privacy and limited traffic. The lot is a good bit larger than the rest and borders wooded greenspace that will not be developed. Inside, the home features a comfortable floor plan with a large great room in the center, a well appointed kitchen, separate laundry room, and two car attached garage. A generous primary bedroom has an ensuite primary bathroom that features a double vanity, separate tub and shower and ample closet space. Come take a look at this marvelous home and let's find a way to make it yours. Buyer to verify all information during due diligence.

Key facts

  • Privacy
  • Laundry room
  • Wooded greenspace

Tags

CUL-DE-SACPRIVACYWOODED GREENSPACEGREAT ROOMWELL APPOINTED KITCHENLAUNDRY ROOM

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 $299k.

Deal economics

  • At list price, monthly cash flow is $-94 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $282k (5.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (23.1% below list).
  • Recommended offer: $230k (23.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.9% in Daphne — 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 75/100 on livability (#18 in AL, #3,949 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A; Watch: 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 (+1.7%/yr); 590 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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).
  • This rent runs 31% of the median local income ($89k/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 65 days — a 6% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 2y 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: 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 $229,885 (23.1% 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 65 days. Have you received any prior offers? Is the seller open to a 23% 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 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?
  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
0.77%
Cap rate
5.91%
Cash-on-cash
-1.35%
DSCR
0.94
GRM
10.8

CMA / ARV

ARV (median comp)
$365,876
List price
$299,000
Delta
-18.28%
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
27699 French Settlement Dr 0.40mi 3/2.0 1,822 (+4%) 0mo $405,000 $222 75
144 Greenwood Dr 0.57mi 3/3.0 1,763 (+0%) 9mo $259,000 $147 61
8651 Rosedown Ln 0.33mi 4/2.5 (+1) 1,903 (+8%) 8mo $315,000 $166 57
27709 French Settlement Dr 0.40mi 3/2.0 1,994 (+14%) 4mo $407,900 $205 55
27458 Elise Ct 0.75mi 4/2.0 (+1) 1,755 (+0%) 10mo $306,900 $175 51
7730 Kari Ln 0.75mi 3/2.0 1,599 (-9%) 0mo $310,000 $194 50
27326 Lashay Dr 0.70mi 4/2.0 (+1) 1,872 (+7%) 2mo $302,000 $161 50
7743 Avery Ln 0.74mi 3/2.0 1,615 (-8%) 6mo $250,000 $155 47
209 Montclair Loop 0.70mi 3/2.0 1,922 (+10%) 9mo $235,000 $122 44
367 Ridgewood Dr 0.72mi 3/2.0 1,588 (-10%) 8mo $215,000 $135 44
123 Creekside Dr 0.69mi 3/2.0 1,516 (-14%) 4mo $180,000 $119 42
27296 Lashay Dr 0.71mi 3/2.0 1,545 (-12%) 9mo $307,000 $199 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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.31×
Total profit
$-57,436
Equity at exit
$44,582
10-year hold
IRR
-15.6%
Equity multiple
0.17×
Total profit
$-69,680
Equity at exit
$25,852

Cash invested: $83,720 (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 36526

Home prices YoY
-21.3%
Rents YoY
1.7%
Active inventory
590
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,299 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$198 /mo · $2,373/yr
Insurance
$125
HOA
$20
Vacancy / Maint / Mgmt
$483
Net cashflow
$-94

Break-even live

Break-even rent $2,418
Max offer price $282,359
Occupancy floor 99%

Sensitivity live

Price -10% $75 -5% $-10 +0% $-94 +5% $-179 +10% $-263
Rent -10% $-276 -5% $-185 +0% $-94 +5% $-3 +10% $87
Rate -1.0pp $56 -0.5pp $-18 base $-94 +0.5pp $-172 +1.0pp $-251

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
$74,750
Closing costs
$8,970
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27078 Stratford Glen Dr Daphne, AL 4.0 2.0 2200 $2,300 $1.05 14d 1 0.37mi
27035 Allenbrook Ct Daphne, AL 4.0 3.0 2335 $2,795 $1.20 14d 1 0.42mi
9090 Pleasant Rd Daphne, AL 4.0 3.0 2432 $2,795 $1.15 21d 1 0.91mi
108 Cherry Cir Daphne, AL 4.0 2.0 1476 $2,200 $1.49 44d 1 1.10mi
233 Ridgewood Dr Daphne, AL 3.0 2.0 1922 $1,750 $0.91 44d 1 1.14mi
8024 Irwin Loop Daphne, AL 4.0 2.0 1791 $2,195 $1.23 21d 1 1.21mi
8024 Irwin Loop Daphne, AL 4.0 2.0 1791 $2,195 $1.23 44d 1 1.21mi
9549 Autauga Bnd Daphne, AL 4.0 3.0 2289 $2,895 $1.26 44d 1 1.34mi
8964 Rand Ave Daphne, AL 1.0–3.0 1.0–2.0 1183 $2,168 $1.83 14d 27 1.48mi

HOA detail

Monthly dues
$20 · $240/yr

Listing history 36 events

  1. 2026-06-19
    days on market $299,000 Active 65 DOM
  2. 2026-06-18
    days on market $299,000 Active 64 DOM
  3. 2026-06-17
    days on market $299,000 Active 63 DOM
  4. 2026-06-16
    days on market $299,000 Active 62 DOM
  5. 2026-06-15
    days on market $299,000 Active 61 DOM
  6. 2026-06-14
    days on market $299,000 Active 59 DOM
  7. 2026-06-13
    days on market $299,000 Active 58 DOM
  8. 2026-06-10
    days on market $299,000 Active 56 DOM
  9. 2026-06-09
    days on market $299,000 Active 55 DOM
  10. 2026-06-08
    days on market $299,000 Active 54 DOM
  11. 2026-06-07
    days on market $299,000 Active 53 DOM
  12. 2026-06-05
    days on market $299,000 Active 50 DOM
  13. 2026-06-03
    days on market $299,000 Active 49 DOM
  14. 2026-06-02
    days on market $299,000 Active 48 DOM
  15. 2026-06-01
    days on market $299,000 Active 47 DOM
  16. 2026-05-31
    days on market $299,000 Active 46 DOM
  17. 2026-05-30
    days on market $299,000 Active 45 DOM
  18. 2026-04-15
    listed $299,000 Active 625-char remark
    Show marketing remark (625 chars)

    Tucked away at the end of a cul-de-sac, this home offers privacy and limited traffic. The lot is a good bit larger than the rest and borders wooded greenspace that will not be developed. Inside, the home features a comfortable floor plan with a large great room in the center, a well appointed kitchen, separate laundry room, and two car attached garage. A generous primary bedroom has an ensuite primary bathroom that features a double vanity, separate tub and shower and ample closet space. Come take a look at this marvelous home and let's find a way to make it yours. Buyer to verify all information during due diligence.

  19. 2026-04-15
    listed $299,000 Active 625-char remark
    Show marketing remark (625 chars)

    Tucked away at the end of a cul-de-sac, this home offers privacy and limited traffic. The lot is a good bit larger than the rest and borders wooded greenspace that will not be developed. Inside, the home features a comfortable floor plan with a large great room in the center, a well appointed kitchen, separate laundry room, and two car attached garage. A generous primary bedroom has an ensuite primary bathroom that features a double vanity, separate tub and shower and ample closet space. Come take a look at this marvelous home and let's find a way to make it yours. Buyer to verify all information during due diligence.

  20. 2025-11-22
    listed $1,850
  21. 2025-11-16
    price $1,850
  22. 2025-10-10
    price $1,900
  23. 2025-09-06
    listed $2,000
  24. 2025-09-05
    historical $2,000
  25. 2025-09-05
    listed $2,000
  26. 2025-08-29
    price $284,000
  27. 2025-08-29
    price $284,000
  28. 2025-08-13
    price $294,000
  29. 2025-08-13
    price $294,000
  30. 2025-06-18
    price $299,000
  31. 2025-06-18
    price $299,000
  32. 2025-06-05
    price $307,000
  33. 2025-06-05
    price $307,000
  34. 2025-05-10
    listed $312,500 Active
  35. 2024-10-03
    historical $2,000
  36. 2024-09-06
    listed $2,000

ⓘ 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
$2,373 · $198/mo
Projected year-2 tax
$2,373 · $198/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 9/10 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 · 5 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
$27,586
− Mortgage interest
−$16,749
− Property taxes
−$2,373
− Insurance
−$1,495
− Repairs & maintenance
−$2,207
− Management
−$2,207
− HOA
−$240
− Depreciation
−$8,698
Taxable loss
−$6,382
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,532
After-tax cash flow
$401/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 — Daphne

Score
75/100
State rank
#18
US rank
#3949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Daphne, AL
County
Baldwin County · 181,514 people
City population
36,484
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
36,484
Household income
$88,750
Rent vs Own
26.4% rent · 73.6% own
Severe rent burden
535.0

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% Black 12% Two or more races 6% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 1% Russian/Polish/Slavic 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
▼ -61.47%
Current HPI
227.2692
Rent YoY
▲ 1.72%
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

+14850.0% since first listed
19 events — show timeline
  • 2026-04-15 Listed $299,000 GCMLS AL
  • 2026-04-15 Listed $299,000 BCAR
  • 2025-11-22 Listed for Rent $1,850 BCAR
  • 2025-11-16 Price Changed $1,850 APPFOLIO
  • 2025-10-10 Price Changed $1,900 APPFOLIO
  • 2025-09-06 Listed for Rent $2,000 APPFOLIO
  • 2025-09-05 Rental Removed $2,000 SHOWMOJO
  • 2025-09-05 Listed for Rent $2,000 SHOWMOJO
  • 2025-08-29 Price Changed $284,000 GCMLS AL
  • 2025-08-29 Price Changed $284,000 BCAR
  • 2025-08-13 Price Changed $294,000 GCMLS AL
  • 2025-08-13 Price Changed $294,000 BCAR
  • 2025-06-18 Price Changed $299,000 GCMLS AL
  • 2025-06-18 Price Changed $299,000 BCAR
  • 2025-06-05 Price Changed $307,000 GCMLS AL
  • 2025-06-05 Price Changed $307,000 BCAR
  • 2025-05-10 Listed $312,500 BCAR
  • 2024-10-03 Rental Removed $2,000 APPFOLIO
  • 2024-09-06 Listed for Rent $2,000 APPFOLIO

Property tax history

+5.8%/yr

Latest (2025): $2,373 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…