CashFlowRE
Sign in Sign up
107 Deerfield Dr
B Composite 71.27
Why this score? — see what drove the B 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 +27.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.2/10.0
  • Schools +4.3/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

107 Deerfield Dr · Enterprise, AL 36330
3 bd · 1.5 ba · 1,550 sqft · SingleFamily public records · 13 Days on market
Built 1965 0.34 ac lot $84/sqft · 20% below area Est $162k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* * Investor Opportunity! * * Here's a 3-bedroom home situated in the heart of Enterprise, just minutes from the Fort Rucker Gate. With 1550 square feet of living space, this property includes a half bath in the primary bedroom and an additional bonus/family room. Enjoy a spacious, fenced-in backyard (. 34 Acres), carport, and a large covered patio, perfect for outdoor living. This home boasts a strong rental history and is competitively priced for an incredible opportunity. Property is sold AS-IS. Don’t miss out!

Key facts

  • Bonus family room
  • Large covered patio
  • Fenced-in backyard

Tags

FENCED-IN BACKYARDLARGE COVERED PATIOBONUS FAMILY ROOMSTRONG RENTAL HISTORY

Property features AI

Exterior

  • Parking: Attached carport; 2 carport spaces
  • Security: Fire alarm
  • Utilities: Public water; Public sewer; Electricity available; Cable available; Energy-efficient windows
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Slab foundation
  • Exterior features: Covered patio and porch; Partial privacy fencing; Level, city lot

Interior

  • Kitchen: Oven (self-cleaning); Electric range; Dishwasher; Range hood; Electric water heater
  • Flooring: Laminate; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Hot water heating; Electric heating; Heat pump; Central air conditioning; Electric cooling
  • Interior features: Skylights; Window coverings and blinds; Insulated double-pane windows; Fire alarm
  • Laundry & utility: Washer hookup

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/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $369 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 9.7% 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; 28 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; 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 $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 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.

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 $130,000

Questions for the listing agent

  1. Built in 1965 — 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
1.12%
Cap rate
9.70%
Cash-on-cash
12.17%
DSCR
1.54
GRM
7.4

CMA / ARV

ARV (median comp)
$162,012
List price
$130,000
Delta
-19.76%
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
107 Deerfield Dr 0.00mi 3/1.5 1,550 (0%) 0mo $118,500 $76 100
202 Deerfield Dr 0.11mi 3/2.0 1,534 (-1%) 3mo $130,000 $85 89
117 Deerfield Dr 0.10mi 3/2.0 1,638 (+6%) 2mo $165,700 $101 82
100 Doe St 0.22mi 3/2.0 1,620 (+4%) 0mo $210,000 $130 80
215 Cardinal Ln 0.39mi 3/2.0 1,549 (-0%) 4mo $125,000 $81 76
117 Foxhill Dr 0.33mi 3/2.0 1,468 (-5%) 3mo $210,000 $143 71
117 W Emerald Dr 0.31mi 3/2.0 1,377 (-11%) 1mo $203,000 $147 64
111 Woodley Dr 0.43mi 3/2.5 1,447 (-7%) 1mo $227,500 $157 64
608 Melbourne Dr 0.57mi 3/2.0 1,497 (-3%) 3mo $195,000 $130 63
101 Foxhill Dr 0.28mi 3/2.0 1,344 (-13%) 0mo $179,900 $134 62
120 Crestview Dr 0.53mi 3/2.0 1,351 (-13%) 2mo $198,020 $147 50
624 Green Dr 0.71mi 3/2.0 1,708 (+10%) 1mo $240,000 $141 47

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
2.7%
Equity multiple
1.10×
Total profit
$3,760
Equity at exit
$19,383
10-year hold
IRR
13.0%
Equity multiple
2.07×
Total profit
$39,042
Equity at exit
$11,240

Cash invested: $36,400 (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
7.4×

Monthly cashflow live

Estimated rent
$1,457 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$46 /mo · $555/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$369

Break-even live

Break-even rent $990
Max offer price $130,000
Occupancy floor 70%

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
$32,500
Closing costs
$3,900
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
206 Myrtlewood Dr Enterprise, AL 3.0 2.0 1155 $1,400 $1.21 43d 1 0.23mi
137 Commons Dr Unit 1 Enterprise, AL 2.0 2.5 1369 $1,100 $0.80 43d 1 0.29mi
210 Morgan Ln Enterprise, AL 3.0 2.0 1494 $1,300 $0.87 43d 1 0.29mi
133 Commons Dr Enterprise, AL 3.0 2.5 1400 $1,200 $0.86 43d 1 0.30mi
106 Pineridge Dr Enterprise, AL 2.0 2.5 1427 $1,150 $0.81 43d 1 0.30mi
214 Morgan Ln Enterprise, AL 3.0 2.0 1322 $1,400 $1.06 43d 1 0.33mi
114 Commons Dr Enterprise, AL 2.0 2.5 1380 $1,300 $0.94 43d 1 0.36mi
102 Commons Dr Enterprise, AL 2.0 2.5 1380 $1,250 $0.91 43d 1 0.38mi
184 N Springview Dr Enterprise, AL 3.0 2.5 1494 $1,350 $0.90 43d 1 0.47mi
160 N Springview Dr Enterprise, AL 3.0 2.5 1495 $1,350 $0.90 43d 1 0.51mi
605 Melbourne Dr Enterprise, AL 3.0 2.0 1333 $1,650 $1.24 43d 1 0.53mi
3101 Achey Dr Enterprise, AL 2.0 1.5 1232 $1,200 $0.97 43d 1 0.54mi
85 Courtyard Way Enterprise, AL 3.0 2.5 1460 $1,375 $0.94 43d 1 0.55mi
25 Courtyard Way Enterprise, AL 2.0 2.5 1632 $1,250 $0.77 43d 1 0.57mi
102 S Spring View Dr Enterprise, AL 2.0 2.5 1404 $1,300 $0.93 43d 1 0.59mi
114 S Spring View Dr Enterprise, AL 3.0 2.5 1494 $1,300 $0.87 43d 1 0.61mi
118 Baldwin Dr Enterprise, AL 3.0 2.5 1494 $1,375 $0.92 43d 1 0.69mi
107 Wakefield Way Enterprise, AL 2.0 2.5 1369 $1,350 $0.99 43d 1 0.82mi
206 Wakefield Way Enterprise, AL 2.0 2.5 1495 $2,635 $1.76 43d 1 0.87mi
452 Sandy Oak Dr Enterprise, AL 2.0 1.5 1300 $1,150 $0.88 43d 1 0.88mi
455 Sandy Oak Dr Enterprise, AL 3.0 2.5 1504 $1,975 $1.31 43d 1 0.91mi
443 Sandy Oak Dr Enterprise, AL 2.0 2.5 1504 $1,350 $0.90 43d 1 0.92mi
206 Myrick Dr Enterprise, AL 3.0 2.0 1800 $1,595 $0.89 43d 1 0.92mi
203 Winthrope Ln Enterprise, AL 2.0 2.5 1365 $1,325 $0.97 43d 1 0.93mi
200 Cheyenne Dr Enterprise, AL 2.0 1.5 1088 $800 $0.74 43d 1 0.94mi
155 Wingate Ave Enterprise, AL 2.0 2.0 1600 $1,450 $0.91 43d 1 1.01mi
12 County Road 738 Enterprise, AL 4.0 2.0 2100 $1,900 $0.90 43d 1 1.15mi
203 Coral Way Enterprise, AL 4.0 2.0 1583 $1,950 $1.23 43d 1 1.41mi

Listing history 10 events

  1. 2026-05-14
    status Pending 528-char remark
  2. 2026-04-30
    listed $130,000 Active 528-char remark
  3. 2013-07-19
    listed $88,500
  4. 2013-07-19
    listed $88,500
  5. 2012-05-18
    listed $89,500
  6. 2012-05-18
    listed $89,500
  7. 2011-07-21
    listed $95,000
  8. 2011-07-21
    listed $95,000
  9. 2007-04-20
    soldstatus $85,000
  10. 2007-02-28
    listed $93,000

ⓘ 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
$555 · $46/mo
Projected year-2 tax
$555 · $46/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 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
$17,489
− Mortgage interest
−$7,282
− Property taxes
−$555
− Insurance
−$650
− Repairs & maintenance
−$1,399
− Management
−$1,399
− Depreciation
−$3,782
Taxable income
$2,422
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$581
After-tax cash flow
$3,849/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

+27.4% since first listed
11 events — show timeline
  • 2026-06-12 Sold (MLS) $118,500 WBR
  • 2026-05-14 Pending WBR
  • 2026-04-30 Listed $130,000 WBR
  • 2013-07-19 Listed $88,500 WBR
  • 2013-07-19 Listed $88,500 MAAR
  • 2012-05-18 Listed $89,500 MAAR
  • 2012-05-18 Listed $89,500 WBR
  • 2011-07-21 Listed $95,000 MAAR
  • 2011-07-21 Listed $95,000 WBR
  • 2007-04-20 Sold (MLS) $85,000 MAAR
  • 2007-02-28 Listed $93,000 MAAR

Property tax history

+4.4%/yr

Latest (2025): $555 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…