CashFlowRE
Sign in Sign up
300 Crosswinds Blvd 🏗️ New Construction
F Composite 27.59
Why this score? — see what drove the F 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 +7.5/15.0
  • Schools +4.6/10.0
  • Cash flow +4.3/30.0
  • Condition / age +4.0/5.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • 1% rule +0.5/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$266,990

300 Crosswinds Blvd · Enterprise, AL 36330
4 bd · 2.0 ba · 1,684 sqft · SingleFamily · 114 Days on market
Built 2026 Good condition 6,534 sqft lot 2-car garage $20/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome home to our Cabot plan. This thoughtfully designed open-concept layout seamlessly connects the spacious kitchen, dining, and living areas, creating the perfect setting for gatherings and everyday living. The kitchen features an abundance of white shaker-style cabinets, beautiful quartz countertops and stainless steel appliances. The primary suite offers a true retreat with a private bath including dual sinks and a large walk in closet. Three additional bedrooms provide plenty of space for family, guests, or a home office. Step out from the dining area onto a covered back porch, perfect for relaxing mornings or evening get togethers. With modern finishes, quality craftsmanship, and a functional layout, this home is waiting for you!

Key facts

  • Private bath
  • Shaker cabinets
  • Granite countertops

Tags

OPEN-CONCEPT LAYOUTSHAKER CABINETSGRANITE COUNTERTOPSSTAINLESS-STEEL APPLIANCESPRIVATE BATHDUAL VANITY SINKS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏗️ New construction. The $266,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $304,437.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $267k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-808 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $187k (29.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $167k (37.6% below list).
  • Recommended offer: $167k (37.6% below list) — sets the bar for 1% rule.
  • Cap rate 3.1% vs local median 4.2% in Enterprise — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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.
  • Zoned schools: Holly Hill Elementary School (math 50% / reading 70%, grade B-, #61 of 627 statewide, top 10%, 708 students, 44% FRL); Coppinville School (math 22% / reading 61%, grade F, #53 of 257 statewide, top 20%, 597 students, 54% FRL); Enterprise High School (math 34% / reading 37%, grade F, #45 of 305 statewide, top 14%, 2,117 students, 44% FRL).
  • Market conditions: Rents rising (+3.9%/yr); 568 active listings in the ZIP; solid renter incomes; 137 units permitted in Coffee 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 $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($243k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,513 (37.6% 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 114 days. Have you received any prior offers? Is the seller open to a 38% 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. 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?
  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
0.55%
Cap rate
3.11%
Cash-on-cash
-11.38%
DSCR
0.49
GRM
15.2

CMA / ARV

ARV (median comp)
$304,437
List price
$266,990
Delta
-12.30%
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
113 Kitty Hawk Loop 0.08mi 4/2.0 1,684 (0%) 2mo $229,888 $137 95
114 Kitty Hawk Loop 0.08mi 4/2.0 1,684 (0%) 4mo $241,888 $144 94
114 Kitty Hawk Loop 0.08mi 4/2.0 1,684 (0%) 4mo $241,888 $144 94
103 Hand Ln 0.33mi 4/2.0 1,777 (+6%) 6mo $312,000 $176 70
213 Neenan Dr 0.31mi 3/2.0 (-1) 1,601 (-5%) 3mo $295,000 $184 70
203 Conneway Ct 0.36mi 4/2.0 1,777 (+6%) 7mo $312,000 $176 68
204 Neenan Dr 0.42mi 3/2.0 (-1) 1,631 (-3%) 6mo $305,000 $187 65
211 Neenan Dr 0.33mi 3/2.0 (-1) 1,500 (-11%) 4mo $275,000 $183 58
205 Conneway Ct 0.36mi 4/2.0 1,905 (+13%) 5mo $343,500 $180 58
109 Hand Ln 0.33mi 3/2.0 (-1) 1,500 (-11%) 6mo $295,000 $197 56
200 Neenan Dr 0.41mi 3/2.0 (-1) 1,500 (-11%) 4mo $260,000 $173 55
202 Neenan Dr 0.41mi 3/2.0 (-1) 1,500 (-11%) 4mo $260,000 $173 54

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
-36.1%
Equity multiple
-0.16×
Total profit
$-99,229
Equity at exit
$45,393
10-year hold
IRR
-43.8%
Equity multiple
-0.71×
Total profit
$-146,053
Equity at exit
$26,322

Cash invested: $85,242 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
12 active · 1 under contract
Months of supply
7.2 mo (14%/mo absorbed)
Median asking
$262,490 ($153/sqft)
Median days on market
135 d
This list price
58% of active listings are priced below it
ARV vs active asking
+17.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 36330

Home prices YoY
-19.4%
Rents YoY
3.9%
Active inventory
568
Price-to-rent
13.4×

Monthly cashflow live

Estimated rent
$1,665 medium interval (Pro) →
Mortgage (P&I)
$1,597
Tax est. 1.5%
$381 /mo · $4,567/yr
Insurance
$127
HOA
$20
Vacancy / Maint / Mgmt
$350
Net cashflow
$-808

Break-even live

Break-even rent $2,688
Max offer price $187,454
Occupancy floor

Sensitivity live

Price -10% $-598 -5% $-703 +0% $-808 +5% $-914 +10% $-1,019
Rent -10% $-940 -5% $-874 +0% $-808 +5% $-743 +10% $-677
Rate -1.0pp $-655 -0.5pp $-731 base $-808 +0.5pp $-887 +1.0pp $-968

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
$76,109
Closing costs
$9,133
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Property features AI

Finance

Other
Subdivision: Townes At Crosswinds
HOA & community
HOA fee approximately $20.83 per month

Exterior

Parking
Attached 2-car garage with garage door opener2 covered parking spaces (total 2 parking spaces)
Security
Smoke detector(s)
Utilities
Public water (see remarks)Public sewer
Home design
Single-family residenceOne storyNew construction
Construction
Vinyl sidingBuilt as new construction
Exterior features
Covered patio/porchLot approximately 6,534 sq ft (0.15 acre)

Interior

Kitchen
DishwasherMicrowaveRange
Flooring
CarpetVinyl
Bathrooms
2 full bathrooms
Interior features
PantryWalk-in closet(s)Entrance foyerDouble-pane windowsNo fireplace
Laundry & utility
Laundry located inside

Listing history 50 events

  1. 2026-08-08
    days on market $266,990 Active 114 DOM
  2. 2026-08-07
    days on market $266,990 Active 113 DOM
  3. 2026-08-06
    days on market $266,990 Active 112 DOM
  4. 2026-08-05
    days on market $266,990 Active 111 DOM
  5. 2026-08-04
    days on market $266,990 Active 110 DOM
  6. 2026-08-03
    days on market $266,990 Active 109 DOM
  7. 2026-07-31
    days on market $266,990 Active 106 DOM
  8. 2026-07-30
    days on market $266,990 Active 105 DOM
  9. 2026-07-29
    days on market $266,990 Active 104 DOM
  10. 2026-07-27
    days on market $266,990 Active 102 DOM
  11. 2026-07-25
    days on market $266,990 Active 100 DOM
  12. 2026-07-24
    days on market $266,990 Active 99 DOM
  13. 2026-07-23
    days on market $266,990 Active 98 DOM
  14. 2026-07-22
    days on market $266,990 Active 97 DOM
  15. 2026-07-21
    days on market $266,990 Active 96 DOM
  16. 2026-07-18
    days on market $266,990 Active 93 DOM
  17. 2026-07-17
    days on market $266,990 Active 91 DOM
  18. 2026-07-16
    days on market $266,990 Active 90 DOM
  19. 2026-07-14
    days on market $266,990 Active 89 DOM
  20. 2026-07-13
    days on market $266,990 Active 88 DOM
  21. 2026-07-12
    days on market $266,990 Active 87 DOM
  22. 2026-07-11
    days on market $266,990 Active 86 DOM
  23. 2026-07-10
    days on market $266,990 Active 85 DOM
  24. 2026-07-09
    days on market $266,990 Active 84 DOM
  25. 2026-07-08
    days on market $266,990 Active 83 DOM
  26. 2026-07-07
    days on market $266,990 Active 82 DOM
  27. 2026-07-06
    days on market $266,990 Active 81 DOM
  28. 2026-07-05
    days on market $266,990 Active 80 DOM
  29. 2026-07-04
    days on market $266,990 Active 79 DOM
  30. 2026-07-03
    days on market $266,990 Active 78 DOM
  31. 2026-07-02
    days on market $266,990 Active 77 DOM
  32. 2026-07-01
    days on market $266,990 Active 76 DOM
  33. 2026-06-30
    days on market $266,990 Active 75 DOM
  34. 2026-06-29
    days on market $266,990 Active 74 DOM
  35. 2026-06-28
    days on market $266,990 Active 73 DOM
  36. 2026-06-27
    days on market $266,990 Active 72 DOM
  37. 2026-06-26
    days on market $266,990 Active 70 DOM
  38. 2026-06-22
    days on market $266,990 Active 67 DOM
  39. 2026-06-21
    days on market $266,990 Active 66 DOM
  40. 2026-06-19
    days on market $266,990 Active 64 DOM
  41. 2026-06-18
    days on market $266,990 Active 63 DOM
  42. 2026-06-17
    days on market $266,990 Active 62 DOM
  43. 2026-06-16
    days on market $266,990 Active 61 DOM
  44. 2026-06-15
    days on market $266,990 Active 60 DOM
  45. 2026-06-14
    days on market $266,990 Active 58 DOM
  46. 2026-06-12
    days on market $266,990 Active 57 DOM
  47. 2026-06-09
    days on market $266,990 Active 54 DOM
  48. 2026-06-08
    days on market $266,990 Active 53 DOM
  49. 2026-06-07
    days on market $266,990 Active 52 DOM
  50. 2026-06-05
    days on market $266,990 Active 49 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$19,982
− Mortgage interest
−$17,053
− Property taxes
−$4,567
− Insurance
−$1,522
− Repairs & maintenance
−$1,599
− Management
−$1,599
− HOA
−$240
− Depreciation
−$8,856
Taxable loss
−$15,454
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,709
After-tax cash flow
$-5,992/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.

Condition & rehab AI · 2 photos

Good 80/100 Cosmetic rehab Est. rehab $8,420–$25,260 screening

This home is in excellent condition with a good condition score of 80. It is move-in ready with a modern kitchen and bathrooms, and a well-maintained exterior. The highest-ROI updates would be painting, landscaping, and new flooring.

Value-add opportunities

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping — Enhanced landscaping can improve curb appeal and attract potential buyers
  • Both New flooring — Replacing old flooring with modern options can increase both resale and rental value

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 46/100

Zoned Schools

Elementary Holly Hill Elementary School B- AL #61/627 Nat'l #7,155/41,679 Middle Coppinville School F AL #53/257 Nat'l #5,602/14,009 High Enterprise High School F AL #45/305 Nat'l #9,497/17,239

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
C Composite livability gradescore 65/100

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 · 53,133 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
5% of renters

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

Price history

+0.0% since first listed
3 events — show timeline
  • 2026-04-16 Listed $266,990 SAMLS
  • 2026-04-03 Listed $266,990 Zillow
  • 2026-04-02 Listed $266,990 WBR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…