CashFlowRE
Sign in Sign up
114 E Teri Ct
C- Composite 51.75
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 +17.2/30.0
  • ARV discount +12.8/15.0
  • DSCR +5.4/10.0
  • Livability +3.8/5.0
  • 1% rule +3.7/10.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$232,000

114 E Teri Ct · Prattville, AL 36066
4 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 37 Days on market
Built 1973 6,433 sqft lot $165/sqft · 41% above area Est $263k · 12% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

Key facts

  • Integrated workshop
  • Central hvac
  • Central kitchen

Tags

DANIEL PRATT SCHOOL ZONECENTRAL KITCHENDUAL LIVING SPACESINTEGRATED WORKSHOPLARGE LAUNDRY ROOMCENTRAL HVAC

Property features AI

Finance

  • Other: Lot dimensions approximately 21x123x141x80x165

Exterior

  • Parking: Driveway
  • Security: Fire alarm
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; High-speed internet available
  • Home design: Single-story home; Brick and HardiPlank-type exterior; Ridge vents roof; Slab foundation
  • Construction: Built per public records; Brick and HardiPlank-type construction; Ridge vents roof; Slab foundation
  • Exterior features: Fully fenced yard; Storage; Level lot; City lot located on a cul-de-sac; Mature trees

Interior

  • Kitchen: Dishwasher; Electric range with smooth cooktop; Microwave; Refrigerator; Plumbed for ice maker; Gas water heater
  • Bedrooms: Three bedrooms on the first level
  • Flooring: Carpet; Laminate; Tile; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating (electric and gas, multiple units); Central air conditioning (electric, multiple units)
  • Interior features: Blinds and window treatments; Carpet, laminate, tile, and vinyl flooring
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry room on the first level

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 4-bed/1.0-bath single-family listed at $232k.

Deal economics

  • At list price, monthly cash flow is $167 ($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 $201k (13.2% below list).
  • Recommended offer: $201k (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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 $7k 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 37 days — a 3% lower offer ($225k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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 $186k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $201,450 (13.2% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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 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
0.87%
Cap rate
7.16%
Cash-on-cash
3.08%
DSCR
1.14
GRM
9.6

CMA / ARV

ARV (median comp)
$262,832
List price
$232,000
Delta
-11.73%
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
111 W Teri Ct 0.22mi 3/2.0 (-1) 1,459 (+4%) 5mo $245,000 $168 70
606 Sheila Blvd 0.45mi 3/2.0 (-1) 1,362 (-3%) 1mo $200,000 $147 64
146 Beth Manor Dr 0.25mi 4/2.0 1,294 (-8%) 9mo $182,500 $141 64
298 Teri Ln 0.29mi 3/2.0 (-1) 1,337 (-5%) 8mo $157,000 $117 63
113 Lori St 0.40mi 4/2.0 1,489 (+6%) 10mo $195,000 $131 59
520 Sheila Blvd 0.29mi 3/2.0 (-1) 1,560 (+11%) 5mo $210,000 $135 55
1809 Jenny Dr 0.31mi 3/2.0 (-1) 1,212 (-14%) 2mo $207,000 $171 52
739 Silver Hills Dr 0.39mi 3/2.5 (-1) 1,513 (+8%) 8mo $200,000 $132 51
302 Janice St 0.49mi 3/2.0 (-1) 1,471 (+5%) 11mo $220,000 $150 50
120 Beth Manor Dr 0.42mi 3/2.0 (-1) 1,251 (-11%) 8mo $170,000 $136 47
616 Sheila Blvd 0.48mi 3/2.0 (-1) 1,536 (+9%) 11mo $206,000 $134 44
112 Beth Manor Dr 0.49mi 3/2.0 (-1) 1,215 (-14%) 3mo $175,000 $144 44

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
-11.6%
Equity multiple
0.58×
Total profit
$-27,332
Equity at exit
$34,592
10-year hold
IRR
-2.7%
Equity multiple
0.82×
Total profit
$-11,602
Equity at exit
$20,059

Cash invested: $64,960 (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
9.6×

Monthly cashflow live

Estimated rent
$2,014 high interval (Pro) →
Mortgage (P&I)
$1,217
Tax from tax record
$111 /mo · $1,336/yr
Insurance
$97
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$167

Break-even live

Break-even rent $1,803
Max offer price $232,000
Occupancy floor 87%

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
$58,000
Closing costs
$6,960
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
113 Lori St Prattville, AL 4.0 2.0 1489 $1,700 $1.14 43d 1 0.39mi
710 Summer Ln Prattville, AL 3.0 2.0 1539 $1,600 $1.04 43d 1 0.52mi
110 Dellwood Ct Prattville, AL 3.0 2.0 1424 $1,700 $1.19 43d 1 0.70mi
790 Old Quarters Rd Prattville, AL 1.0–3.0 1.0–2.0 1146 $2,486 $2.17 13d 13 0.85mi
498 Greystone Way Prattville, AL 3.0 2.0 1873 $1,750 $0.93 13d 1 0.88mi
601 McQueen Village Rd Prattville, AL 1.0–3.0 1.0–2.0 937 $1,364 $1.45 13d 4 0.97mi
1291 Huie St Prattville, AL 3.0 2.0 1528 $1,761 $1.15 43d 1 1.07mi
1122 Oates Rd Prattville, AL 3.0 2.0 1707 $1,656 $0.97 43d 1 1.09mi
2100 Legends Dr Prattville, AL 1.0–3.0 1.0–2.0 1315 $2,213 $1.68 13d 13 1.12mi
106 Sweet Meadow Ct Prattville, AL 3.0 2.0 1752 $2,100 $1.20 13d 1 1.36mi
1117 Newton St Prattville, AL 3.0 1.5 1422 $1,400 $0.98 43d 1 1.40mi

Listing history 25 events

  1. 2026-06-18
    days on market $232,000 Active 37 DOM
  2. 2026-06-17
    days on market $232,000 Active 36 DOM
  3. 2026-06-16
    days on market $232,000 Active 35 DOM
  4. 2026-06-15
    days on market $232,000 Active 34 DOM
  5. 2026-06-14
    days on market $232,000 Active 32 DOM
  6. 2026-06-13
    days on market $232,000 Active 31 DOM
  7. 2026-06-10
    days on market $232,000 Active 29 DOM
  8. 2026-06-09
    days on market $232,000 Active 28 DOM
  9. 2026-06-08
    days on market $232,000 Active 27 DOM
  10. 2026-06-07
    pricedays on market $232,000 Active 26 DOM
  11. 2026-06-03
    days on market $235,000 Active 22 DOM
  12. 2026-06-02
    days on market $235,000 Active 21 DOM
  13. 2026-06-01
    days on market $235,000 Active 20 DOM
  14. 2026-05-31
    days on market $235,000 Active 19 DOM
  15. 2026-05-30
    days on market $235,000 Active 18 DOM
  16. 2026-05-12
    listed $235,000 Active 1731-char remark
  17. 2023-05-03
    soldstatus $185,900
  18. 2023-04-28
    soldstatus $185,900 Closed 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

  19. 2023-03-25
    status Pending 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

  20. 2023-03-01
    historical Contingent 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

  21. 2023-02-27
    status Active 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

  22. 2023-02-21
    historical Contingent 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

  23. 2023-02-18
    price $185,900 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

  24. 2023-01-14
    price $219,900 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

  25. 2022-11-23
    listed $240,000 Active 851-char remark
    Show marketing remark (851 chars)

    Very nice 4 bedrooms 2 bath home, with +/- 2244 sq. ft. One of the largest homes in the neighborhood. Has lots of storage space, rooms are really nice sizes with ample closet space. Nice eat-in-kitchen area, huge hall closet. Master suite bathroom has walk-in in shower, has his/hers closets. Driveway has parking for 4+/- cars. Beautiful oversized fully fenced back yard with a double size gate. Home is in good condition; solid and strong, just waiting for your personal touch. This house has tons of living space with two living areas that could be used for formal dining, office or relaxing with the family. Another large room on the back of the house could be used as an office, another living area or workshop/craft room. Zoned for Daniel Pratt School and is within walking distance. Very convenient to shopping centers and fabulous restaurants.

ⓘ 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
$1,336 · $111/mo
Projected year-2 tax
$1,336 · $111/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 7/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$24,174
− Mortgage interest
−$12,996
− Property taxes
−$1,336
− Insurance
−$1,160
− Repairs & maintenance
−$1,934
− Management
−$1,934
− Depreciation
−$6,749
Taxable loss
−$1,935
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$464
After-tax cash flow
$2,466/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

-3.3% since first listed
11 events — show timeline
  • 2026-06-03 Price Changed $232,000 MAAR
  • 2026-05-12 Listed $235,000 MAAR
  • 2023-05-03 Sold (Public Records) $185,900 Public Records
  • 2023-04-28 Sold (MLS) $185,900 MAAR
  • 2023-03-25 Pending MAAR
  • 2023-03-01 Contingent MAAR
  • 2023-02-27 Relisted MAAR
  • 2023-02-21 Contingent MAAR
  • 2023-02-18 Price Changed $185,900 MAAR
  • 2023-01-14 Price Changed $219,900 MAAR
  • 2022-11-23 Listed $240,000 MAAR

Property tax history

+11.8%/yr

Latest (2025): $1,336 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…