CashFlowRE
Sign in Sign up
410 Glover Ave
C- Composite 52.5
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 +16.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • Schools +4.3/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

410 Glover Ave · Enterprise, AL 36330
2 bd · 2.0 ba · 1,320 sqft · SingleFamily public records · 85 Days on market
Built 1900 0.38 ac lot $98/sqft · 20% below area Est $161k · 20% under

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

Listing remarks MLS

Welcome to this charming, updated 2-bedroom, 2-bath home located within walking distance of downtown shopping and restaurants. This versatile space features a new metal roof (2022), fresh interior and exterior paint, and stylish finishes throughout. The kitchen, bathrooms, and laundry room showcase gorgeous marble flooring, while the remaining rooms offer durable LVP flooring. The kitchen is a true highlight with granite countertops and a cozy dining area. With its prime location near downtown, the property may offer potential for office or business use while still providing the comfort and layout of a home. Whether you’re looking for a professional office space, boutique-style business location, investment opportunity, or a place close to everything downtown has to offer, this property offers flexibility and convenience. Seller will consider seller financing. Schedule your showing today!

Key facts

  • New metal roof
  • Cozy dining area
  • Granite countertops

Tags

NEW METAL ROOFGORGEOUS MARBLE FLOORINGDURABLE LVP FLOORINGGRANITE COUNTERTOPSCOZY DINING AREAPRIME LOCATION NEAR DOWNTOWN

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 2-bed/2.0-bath single-family listed at $129k.

Deal economics

  • At list price, monthly cash flow is $63 ($754/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 $104k (19.1% below list).
  • Recommended offer: $104k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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; 4 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).
  • This rent is only 17% of the median local income ($76k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 5y 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 $42k; list at $129k implies a 207% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $104,422 (19.1% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.81%
Cap rate
6.88%
Cash-on-cash
2.09%
DSCR
1.09
GRM
10.3

CMA / ARV

ARV (median comp)
$160,611
List price
$129,000
Delta
-19.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 Heath St 0.66mi 3/2.0 (+1) 1,288 (-2%) 13mo $165,000 $128 49
213 Highland Dr 0.23mi 3/2.0 (+1) 1,516 (+15%) 14mo $215,000 $142 48
200 Kelly St 0.50mi 3/1.5 (+1) 1,396 (+6%) 15mo $115,000 $82 48
202 Andrews St 0.53mi 3/2.0 (+1) 1,396 (+6%) 16mo $185,000 $133 48
234 Forest Ave 0.64mi 3/1.0 (+1) 1,219 (-8%) 2mo $153,000 $126 47
200 Heath St 0.62mi 2/2.5 1,277 (-3%) 20mo $162,000 $127 47
106 Hutchison St 0.41mi 3/2.0 (+1) 1,458 (+10%) 15mo $122,500 $84 46
306 Heath St 0.65mi 3/1.0 (+1) 1,144 (-13%) 13mo $145,000 $127 27

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
-12.2%
Equity multiple
0.56×
Total profit
$-15,990
Equity at exit
$19,234
10-year hold
IRR
-2.0%
Equity multiple
0.86×
Total profit
$-4,952
Equity at exit
$11,154

Cash invested: $36,120 (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
10.3×

Monthly cashflow live

Estimated rent
$1,044 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$32 /mo · $382/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$63

Break-even live

Break-even rent $965
Max offer price $129,000
Occupancy floor 89%

Sensitivity live

Price -10% $136 -5% $99 +0% $63 +5% $26 +10% $-10
Rent -10% $-20 -5% $22 +0% $63 +5% $104 +10% $145
Rate -1.0pp $128 -0.5pp $96 base $63 +0.5pp $29 +1.0pp $-5

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
$32,250
Closing costs
$3,870
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 E Brunson St Enterprise, AL 2.0 1.0 900 $800 $0.89 44d 1 0.11mi
202 Mill Ave Enterprise, AL 3.0 1.0 980 $875 $0.89 44d 1 0.62mi
618 N Rawls St Enterprise, AL 3.0 1.0 1140 $975 $0.86 44d 1 0.64mi
102 Weeks Dr Unit 5 Enterprise, AL 2.0 1.5 950 $1,250 $1.32 44d 1 0.85mi

Listing history 39 events

  1. 2026-06-19
    days on market $129,000 Active 85 DOM
  2. 2026-06-18
    days on market $129,000 Active 84 DOM
  3. 2026-06-17
    days on market $129,000 Active 83 DOM
  4. 2026-06-16
    days on market $129,000 Active 82 DOM
  5. 2026-06-15
    days on market $129,000 Active 81 DOM
  6. 2026-06-14
    days on market $129,000 Active 79 DOM
  7. 2026-06-12
    days on market $129,000 Active 78 DOM
  8. 2026-06-09
    days on market $129,000 Active 75 DOM
  9. 2026-06-08
    days on market $129,000 Active 74 DOM
  10. 2026-06-07
    days on market $129,000 Active 73 DOM
  11. 2026-06-05
    days on market $129,000 Active 70 DOM
  12. 2026-06-03
    days on market $129,000 Active 69 DOM
  13. 2026-06-02
    days on market $129,000 Active 68 DOM
  14. 2026-06-01
    days on market $129,000 Active 67 DOM
  15. 2026-05-31
    days on market $129,000 Active 66 DOM
  16. 2026-05-30
    days on market $129,000 Active 65 DOM
  17. 2026-05-12
    status Pending 907-char remark
    Show marketing remark (907 chars)

    Welcome to this charming, updated 2-bedroom, 2-bath home located within walking distance of downtown shopping and restaurants. This versatile space features a new metal roof (2022), fresh interior and exterior paint, and stylish finishes throughout. The kitchen, bathrooms, and laundry room showcase gorgeous marble flooring, while the remaining rooms offer durable LVP flooring. The kitchen is a true highlight with granite countertops and a cozy dining area. With its prime location near downtown, the property may offer potential for office or business use while still providing the comfort and layout of a home. Whether you’re looking for a professional office space, boutique-style business location, investment opportunity, or a place close to everything downtown has to offer, this property offers flexibility and convenience. Seller will consider seller financing. Schedule your showing today!

  18. 2026-04-15
    price $129,000 907-char remark
    Show marketing remark (907 chars)

    Welcome to this charming, updated 2-bedroom, 2-bath home located within walking distance of downtown shopping and restaurants. This versatile space features a new metal roof (2022), fresh interior and exterior paint, and stylish finishes throughout. The kitchen, bathrooms, and laundry room showcase gorgeous marble flooring, while the remaining rooms offer durable LVP flooring. The kitchen is a true highlight with granite countertops and a cozy dining area. With its prime location near downtown, the property may offer potential for office or business use while still providing the comfort and layout of a home. Whether you’re looking for a professional office space, boutique-style business location, investment opportunity, or a place close to everything downtown has to offer, this property offers flexibility and convenience. Seller will consider seller financing. Schedule your showing today!

  19. 2026-04-15
    price $127,000 907-char remark
    Show marketing remark (907 chars)

    Welcome to this charming, updated 2-bedroom, 2-bath home located within walking distance of downtown shopping and restaurants. This versatile space features a new metal roof (2022), fresh interior and exterior paint, and stylish finishes throughout. The kitchen, bathrooms, and laundry room showcase gorgeous marble flooring, while the remaining rooms offer durable LVP flooring. The kitchen is a true highlight with granite countertops and a cozy dining area. With its prime location near downtown, the property may offer potential for office or business use while still providing the comfort and layout of a home. Whether you’re looking for a professional office space, boutique-style business location, investment opportunity, or a place close to everything downtown has to offer, this property offers flexibility and convenience. Seller will consider seller financing. Schedule your showing today!

  20. 2026-03-26
    price $129,000 907-char remark
    Show marketing remark (907 chars)

    Welcome to this charming, updated 2-bedroom, 2-bath home located within walking distance of downtown shopping and restaurants. This versatile space features a new metal roof (2022), fresh interior and exterior paint, and stylish finishes throughout. The kitchen, bathrooms, and laundry room showcase gorgeous marble flooring, while the remaining rooms offer durable LVP flooring. The kitchen is a true highlight with granite countertops and a cozy dining area. With its prime location near downtown, the property may offer potential for office or business use while still providing the comfort and layout of a home. Whether you’re looking for a professional office space, boutique-style business location, investment opportunity, or a place close to everything downtown has to offer, this property offers flexibility and convenience. Seller will consider seller financing. Schedule your showing today!

  21. 2026-03-15
    listed $130,000 Active 907-char remark
    Show marketing remark (907 chars)

    Welcome to this charming, updated 2-bedroom, 2-bath home located within walking distance of downtown shopping and restaurants. This versatile space features a new metal roof (2022), fresh interior and exterior paint, and stylish finishes throughout. The kitchen, bathrooms, and laundry room showcase gorgeous marble flooring, while the remaining rooms offer durable LVP flooring. The kitchen is a true highlight with granite countertops and a cozy dining area. With its prime location near downtown, the property may offer potential for office or business use while still providing the comfort and layout of a home. Whether you’re looking for a professional office space, boutique-style business location, investment opportunity, or a place close to everything downtown has to offer, this property offers flexibility and convenience. Seller will consider seller financing. Schedule your showing today!

  22. 2026-03-01
    historical $1,100
  23. 2026-02-06
    price $1,100
  24. 2025-12-01
    listed $1,000
  25. 2025-08-24
    price $130,000
  26. 2025-07-08
    listed $135,000 Active
  27. 2023-07-22
    price $139,900
  28. 2023-06-29
    listed $145,900 Active
  29. 2023-06-29
    listed $139,900
  30. 2023-04-20
    price $155,000
  31. 2023-03-13
    price $164,900
  32. 2023-03-10
    price $164,900
  33. 2023-03-07
    listed $175,000 Active
  34. 2023-03-06
    listed $155,000
  35. 2023-03-06
    listed $175,000 Active
  36. 2021-10-20
    soldstatus $42,000
  37. 2021-10-20
    soldstatus $42,000
  38. 2021-09-29
    listed $50,000
  39. 2021-09-29
    listed $50,000

ⓘ 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
$382 · $32/mo
Projected year-2 tax
$529 · $44/mo
Expected delta
+$147/yr (+$12/mo · 38.3%)

ⓘ 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 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
$12,531
− Mortgage interest
−$7,226
− Property taxes
−$382
− Insurance
−$645
− Repairs & maintenance
−$1,002
− Management
−$1,002
− Depreciation
−$3,753
Taxable loss
−$1,480
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$355
After-tax cash flow
$1,109/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

+158.0% since first listed
23 events — show timeline
  • 2026-05-12 Pending WBR
  • 2026-04-15 Price Changed $129,000 WBR
  • 2026-04-15 Price Changed $127,000 WBR
  • 2026-03-26 Price Changed $129,000 WBR
  • 2026-03-15 Listed $130,000 WBR
  • 2026-03-01 Rental Removed $1,100 APPFOLIO
  • 2026-02-06 Price Changed $1,100 APPFOLIO
  • 2025-12-01 Listed for Rent $1,000 APPFOLIO
  • 2025-08-24 Price Changed $130,000 WBR
  • 2025-07-08 Listed $135,000 WBR
  • 2023-07-22 Price Changed $139,900 MAAR
  • 2023-06-29 Listed $139,900 WBR
  • 2023-06-29 Listed $145,900 MAAR
  • 2023-04-20 Price Changed $155,000 MAAR
  • 2023-03-13 Price Changed $164,900 SAMLS
  • 2023-03-10 Price Changed $164,900 MAAR
  • 2023-03-07 Listed $175,000 SAMLS
  • 2023-03-06 Listed $175,000 MAAR
  • 2023-03-06 Listed $155,000 WBR
  • 2021-10-20 Sold (MLS) $42,000 MAAR
  • 2021-10-20 Sold (MLS) $42,000 WBR
  • 2021-09-29 Listed $50,000 MAAR
  • 2021-09-29 Listed $50,000 WBR

Property tax history

+2.7%/yr

Latest (2025): $382 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…