CashFlowRE
Sign in Sign up
3950 Rucker Blvd
C+ Composite 64.64
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.2/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$155,000

3950 Rucker Blvd · Enterprise, AL 36330
3 bd · 1.0 ba · 1,686 sqft · SingleFamily public records · 7 Days on market
Built 1920 Est $261k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rare opportunity on approximately 2 acres with prime frontage along highly visible Rucker Boulevard! This 3-bedroom, 1.5-bath home offers a true value-add opportunity for investors, renovators, or buyers looking for space, flexibility, and long-term potential. The property features a greenhouse, chicken coops, and multiple outbuildings, reflecting its past use as a productive homestead or possible nursery setup. With open acreage and excellent road visibility, the site offers endless possibilities—whether you envision a renovation project, hobby farm, small business use, storage/workshop space, or future investment hold. Conveniently located near Enterprise, Fort Novosel, shopping, di

Key facts

  • Chicken coops
  • Greenhouse
  • Open acreage

Tags

GREENHOUSECHICKEN COOPSMULTIPLE OUTBUILDINGSOPEN ACREAGEEXCELLENT ROAD VISIBILITYUSABLE LAND

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One story
  • Construction: Brick and vinyl siding construction
  • Exterior features: Covered patio; Patio; Partial fencing; Fenced

Interior

  • Kitchen: Microwave
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Hot water heating; Electric heating; Central air conditioning; Ceiling fan(s); Electric cooling
  • Interior features: Electric water heater; Microwave
  • Laundry & utility: Washer hookup; Washer included

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/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Cap rate 8.9% 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.
  • Daleville City (town): math 9% / reading 37% proficiency, ranked #97 of 129 in AL (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.9%/yr); 441 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d 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; 38 units permitted in Dale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Dale County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 19y 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 $90k; list at $155k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $155,000

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.02%
Cap rate
8.92%
Cash-on-cash
9.37%
DSCR
1.42
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$261,330
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
212 Clearview Dr 0.36mi 3/2.0 1,726 (+2%) 0mo $335,000 $194 75
110 Cristy Ln 0.30mi 3/2.0 1,610 (-4%) 1mo $249,000 $155 74
100 E Pondella 0.43mi 3/2.0 1,691 (+0%) 9mo $200,000 $118 68
110 Palisades Dr 0.35mi 3/2.0 1,551 (-8%) 2mo $205,000 $132 64
107 Fountain Crst 0.52mi 3/2.0 1,720 (+2%) 5mo $233,000 $135 64
102 Remington Way 0.63mi 3/2.0 1,689 (+0%) 10mo $245,000 $145 58
103 Coral Way 0.60mi 3/2.0 1,755 (+4%) 7mo $170,000 $97 56
114 Autumn Way 0.69mi 3/2.0 1,737 (+3%) 7mo $235,000 $135 53
103 Fountain Crest Dr 0.51mi 3/2.0 1,533 (-9%) 6mo $270,000 $176 52
101 Fountain Crest Dr 0.51mi 4/2.0 (+1) 1,823 (+8%) 2mo $315,000 $173 51
115 Cristy Ln 0.35mi 4/3.0 (+1) 1,890 (+12%) 10mo $299,000 $158 43
178 Dale Ave 0.72mi 3/2.0 1,436 (-15%) 0mo $245,000 $171 38

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
-1.3%
Equity multiple
0.95×
Total profit
$-2,116
Equity at exit
$23,111
10-year hold
IRR
9.2%
Equity multiple
1.73×
Total profit
$31,851
Equity at exit
$13,402

Cash invested: $43,400 (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
8.2×

Monthly cashflow live

Estimated rent
$1,584 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$35 /mo · $421/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$339

Break-even live

Break-even rent $1,155
Max offer price $155,000
Occupancy floor 74%

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
$38,750
Closing costs
$4,650
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3830 Rucker Blvd Enterprise, AL 3.0 2.0 1216 $1,200 $0.99 43d 4 0.23mi
203 Coral Way Enterprise, AL 4.0 2.0 1583 $1,950 $1.23 43d 1 0.63mi
212 Dale Ave Enterprise, AL 3.0 2.0 1432 $1,700 $1.19 43d 1 0.69mi
85 Courtyard Way Enterprise, AL 3.0 2.5 1460 $1,375 $0.94 43d 1 1.45mi
203 Winthrope Ln Enterprise, AL 2.0 2.5 1365 $1,325 $0.97 43d 1 1.47mi
155 Wingate Ave Enterprise, AL 2.0 2.0 1600 $1,450 $0.91 43d 1 1.50mi

Listing history 7 events

  1. 2026-06-19
    days on market $155,000 Active 7 DOM
  2. 2026-06-18
    days on market $155,000 Active 6 DOM
  3. 2026-06-17
    days on market $155,000 Active 5 DOM
  4. 2026-06-16
    days on market $155,000 Active 4 DOM
  5. 2026-06-15
    days on market $155,000 Active 3 DOM
  6. 2026-06-12
    remarks 693-char remark
  7. 2026-06-12
    listed $155,000 Active 1 DOM

ⓘ 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
$421 · $35/mo
Projected year-2 tax
$636 · $53/mo
Expected delta
+$214/yr (+$18/mo · 50.9%)

ⓘ 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 2/10 Low 0 unhealthy d/yr today · 1 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
$19,011
− Mortgage interest
−$8,682
− Property taxes
−$421
− Insurance
−$775
− Repairs & maintenance
−$1,521
− Management
−$1,521
− Depreciation
−$4,509
Taxable income
$1,582
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$380
After-tax cash flow
$3,689/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
Daleville City
NCES district ID
0101080
Math proficiency
9% ▼ -18.00%
Reading proficiency
37% ▲ 1.00%
Median HH income
$45,865
Composite
19.89/100
National rank
#8687
State rank
#97 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

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 (Dale County) Hauer SSP2

Today (2025)
46,805 people
By 2030
45,176 · -3.5%
By 2040
41,523 · -11.3%
By 2050
37,575 · -19.7%
By 2075
28,931 · -38.2%
By 2100
22,172 · -52.6%

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 · Dale

2024 margin
Solid R (+52.3) · D 23.5% · R 75.8%
2008→2024 swing
-7.7pp toward R · 2008: -44.6pp · 2024: -52.3pp
All cycles
2024: R+52.3 2020: R+46.3 2016: R+50.4 2012: R+42.2 2008: R+44.6

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

+9.3% since first listed
4 events — show timeline
  • 2026-06-12 Listed $155,000 WBR
  • 2021-03-02 Sold (Public Records) $90,000 Public Records
  • 2007-03-29 Listed $141,750 WBR
  • 2007-03-29 Listed $141,750 MAAR

Property tax history

-3.1%/yr

Latest (2025): $421 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…