CashFlowRE
Sign in Sign up
309 Peachtree Ave Duplex
C+ Composite 61.26
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 +25.4/30.0
  • ARV discount +9.3/15.0
  • DSCR +8.4/10.0
  • 1% rule +5.7/10.0
  • Schools +3.9/10.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

309 Peachtree Ave · Foley, AL 36535
4 bd · 4.0 ba · 1,890 sqft · MultiFamily public records · 5 Days on market
Built 1998 0.33 ac lot $158/sqft · at area comps Est $312k · at est.

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Investment opportunity! This well-maintained one-level brick duplex offers two spacious units, each featuring 2 bedrooms and 2 full baths. Both sides of this duplex are being sold- 309 and 311 for one price. Rent both sides or live in one side and rent the other. Total bedrooms are 4 and total bathrooms are 4. Square feet per side is 910 for a total of 1820 square feet. One bedroom in each unit includes a private ensuite bath. Interior features include granite countertops in both kitchens and bathrooms, no carpet throughout, walk-in closets in all bedrooms, and laundry hookups in each unit. Both sides also offer private outdoor storage areas. Metal roof replaced in 2021. Clean and rent-ready with a convenient location close to town, hospitals, shopping, and everyday amenities. Excellent opportunity for investors seeking a low-maintenance income-producing property. Buyer to verify all information during due diligence.

Key facts

  • 0.33 acre lot
  • 4 parking spots
  • Built 1998

Property features AI

Finance

  • Other: Ownership: whole/full
  • HOA & community: No transfer fees; No community amenities listed

Exterior

  • Parking: 4 parking spaces
  • Utilities: Public water; Public sewer; Electric power
  • Home design: Duplex; Attached property; One story; Resale condition; Zoned for 2+ family residence
  • Construction: Brick and wood-frame construction; Pillar/post/pier foundation; Composition roof; Building area reported as 1,890 sq ft (agent measured)
  • Exterior features: Partial fencing; Front porch; Exterior storage structure; Less than 1 acre lot; No waterfront

Interior

  • Kitchen: Electric range; Dishwasher; Garbage disposal; Electric water heater; Kitchen approximately 13 x 10
  • Bedrooms: Primary bedroom with attached bath on the main/first floor (approx. 12 x 14); Second bedroom approximately 11 x 11
  • Bathrooms: Four full bathrooms
  • Heating & cooling: Electric heating; Ceiling fans for cooling
  • Interior features: Ceiling fans; Split bedroom floor plan; No fireplace; Unfurnished
  • Laundry & utility: Laundry on main level (inside); Utility room about 6 x 5

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 × 2-bed/2.0-bath units multifamily listed at $299k.

Deal economics

  • At list price, monthly cash flow is $691 ($8k/yr) — positive. Per door: $346/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $299k).
  • Cap rate 9.1% vs local median 4.0% in Foley — 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 61/100 on livability (#241 in AL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, crime B; Watch: employment D+, 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.
  • Zoned schools: Foley Elementary School (math 22% / reading 44%, grade F, #323 of 627 statewide, top 52%, 992 students, 76% FRL); Foley Middle School (math 11% / reading 36%, grade F, #172 of 257 statewide, top 68%, 783 students, 82% FRL); Foley High School (math 24% / reading 25%, grade F, #118 of 305 statewide, top 45%, 1,578 students, 75% FRL) — zoned schools average 78% FRL vs 38% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 45% district-wide (-18 pts) — the specific schools serving this property underperform the Baldwin County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.8%/yr); 883 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,883 units permitted in Baldwin County in 2024 (481 in 5+ unit buildings).
  • At $3,209/mo this rent would consume 58% of the median local household income ($67k/yr) (locally 803% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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 $250k; 20% 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $299,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.07%
Cap rate
9.07%
Cash-on-cash
9.90%
DSCR
1.44
GRM
7.8

CMA / ARV

ARV (median comp)
$311,670
List price
$299,000
Delta
-4.07%
Verdict
FAIR
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1791 N Pine St 0.03mi 4/4.0 1,904 (+1%) 13mo $305,000 $160 87

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 · 1.81% rent growth · sell at horizon

5-year hold
IRR
-2.7%
Equity multiple
0.90×
Total profit
$-8,325
Equity at exit
$44,582
10-year hold
IRR
5.7%
Equity multiple
1.40×
Total profit
$33,850
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 36535

Home prices YoY
-24.9%
Rents YoY
1.8%
Active inventory
883
Price-to-rent
15.5×

Monthly cashflow live

Estimated rent
$3,209 medium interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$152 /mo · $1,818/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$674
Net cashflow
$691

Break-even live

Break-even rent $2,334
Max offer price $299,000
Occupancy floor 73%

Sensitivity live

Price -10% $860 -5% $776 +0% $691 +5% $606 +10% $522
Rent -10% $438 -5% $564 +0% $691 +5% $818 +10% $945
Rate -1.0pp $842 -0.5pp $767 base $691 +0.5pp $614 +1.0pp $535

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,209

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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1924 N Pine St Foley, AL 3.0 2.0 1630 $1,600 $0.98 22d 1 0.11mi
1701 Woodbridge Cir E Foley, AL 3.0 2.0 1622 $2,000 $1.23 14d 1 0.16mi
1481 Majesty Loop Foley, AL 4.0 2.0 1820 $2,200 $1.21 14d 1 0.70mi
1487 Majesty Loop Foley, AL 4.0 2.0 1820 $2,200 $1.21 14d 1 0.71mi
14746 Dayton Cir Foley, AL 4.0 2.0 1800 $2,300 $1.28 45d 1 0.89mi
14654 Dayton Cir Foley, AL 4.0 2.0 1791 $2,300 $1.28 22d 1 0.89mi
14843 Dayton Cir Foley, AL 4.0 2.0 1791 $2,400 $1.34 14d 1 0.97mi
14836 Dayton Cir Foley, AL 4.0 2.0 1791 $2,400 $1.34 22d 1 0.98mi
931 Gibson Ct Foley, AL 3.0 2.0 1648 $2,000 $1.21 14d 1 0.98mi
216 W Rose Ave Foley, AL 4.0 2.0 2000 $2,200 $1.10 45d 1 1.32mi
525 W Rose Ave Unit Na Foley, AL 4.0 2.0 1692 $1,800 $1.06 45d 1 1.44mi
527 W Rose Ave Foley, AL 4.0 2.0 1700 $1,850 $1.09 45d 1 1.44mi
1802 Cashew Cir Foley, AL 2.0–5.0 2.0–2.5 1702 $2,318 $1.36 45d 1 1.44mi
825 Ginger Lee St Foley, AL 4.0 2.0 1848 $1,995 $1.08 45d 1 1.45mi
15293 Troon Dr Foley, AL 3.0 2.0 1560 $2,600 $1.67 14d 1 1.48mi

Listing history 7 events

  1. 2026-05-15
    historical $299,000 961-char remark
    Show marketing remark (930 chars)

    Investment opportunity! This well-maintained one-level brick duplex offers two spacious units, each featuring 2 bedrooms and 2 full baths. Both sides of this duplex are being sold- 309 and 311 for one price. Rent both sides or live in one side and rent the other. Total bedrooms are 4 and total bathrooms are 4. Square feet per side is 910 for a total of 1820 square feet. One bedroom in each unit includes a private ensuite bath. Interior features include granite countertops in both kitchens and bathrooms, no carpet throughout, walk-in closets in all bedrooms, and laundry hookups in each unit. Both sides also offer private outdoor storage areas. Metal roof replaced in 2021. Clean and rent-ready with a convenient location close to town, hospitals, shopping, and everyday amenities. Excellent opportunity for investors seeking a low-maintenance income-producing property. Buyer to verify all information during due diligence.

  2. 2026-05-07
    historical $299,000 961-char remark
  3. 2023-04-26
    soldstatus $250,000
  4. 2022-07-08
    soldstatus $228,000
  5. 2021-07-01
    listed $240,000
  6. 2015-07-01
    soldstatus $540,000
  7. 2001-05-08
    soldstatus $183,000

ⓘ 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
$1,818 · $152/mo
Projected year-2 tax
$1,818 · $152/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 10/10 Extreme 7 d/yr ≥105°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$38,508
− Mortgage interest
−$16,749
− Property taxes
−$1,818
− Insurance
−$1,495
− Repairs & maintenance
−$3,081
− Management
−$3,081
− Depreciation
−$8,698
Taxable income
$3,587
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$861
After-tax cash flow
$7,431/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 — Foley

Score
61/100
State rank
#241
US rank
#17616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Foley, AL
County
Baldwin County · 181,514 people
City population
40,628
Metro
Daphne-Fairhope-Foley, AL
Population (ZIP)
40,628
Household income
$66,714
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
803.0

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% Hispanic / Latino 10% Two or more races 8% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
6% · Canada, China
Languages at home
89% English-only · Spanish 7% Other Indo-European 2% Chinese 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
▼ -86.82%
Current HPI
262.2796
Rent YoY
▲ 1.81%
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

+63.4% since first listed
11 events — show timeline
  • 2026-05-27 Pending BCAR
  • 2026-05-27 Pending GCMLS AL
  • 2026-05-22 Listed $299,000 GCMLS AL
  • 2026-05-22 Listed $299,000 BCAR
  • 2026-05-15 Coming Soon $299,000 GCMLS AL
  • 2026-05-07 Coming Soon $299,000 BCAR
  • 2023-04-26 Sold (Public Records) $250,000 Public Records
  • 2022-07-08 Sold (Public Records) $228,000 Public Records
  • 2021-07-01 Listed $240,000 BCAR
  • 2015-07-01 Sold (Public Records) $540,000 Public Records
  • 2001-05-08 Sold (Public Records) $183,000 Public Records

Property tax history

+8.2%/yr

Latest (2025): $1,818 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…