CashFlowRE
Sign in Sign up
2651 S Juniper St #1201
C- Composite 51.15
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.0/30.0
  • 1% rule +5.5/10.0
  • DSCR +4.2/10.0
  • 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

$190,000

2651 S Juniper St #1201 · Foley, AL 36535
3 bd · 2.0 ba · 1,185 sqft · Condo public records · 233 Days on market
Built 2007 $160/sqft · 25% below area Est $252k · 25% under $375/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to effortless living in the heart of Foley, where convenience meets comfort and your weekends stay yours. This 3-bedroom, 2-bath condo in Victoria Place offers a smart, open layout designed for real life. The spacious living area flows seamlessly into a fully equipped kitchen, making it easy to host, relax, or simply enjoy a quiet night in. With 1,185 square feet, there’s just the right amount of space without the upkeep of a larger home. Fresh interior paint gives the unit a clean, updated feel, adding to its move-in-ready appeal. The primary suite features a double vanity and tub/shower combo, while two additional bedrooms offer flexibility for guests, a home office, or hobbies. A dedicated laundry room and attached single-car garage add the everyday functionality buyers are looking for. Major exterior updates, including a new roof and siding in 2021, bring added confidence, while the HOA handles the heavy lifting: lawn care, exterior maintenance, building insurance, termite bond, trash, and more. That means less worry and more time to enjoy life. Located just minutes from shopping, dining, OWA entertainment, and Foley’s recreation facilities, this property puts you right where you want to be. Whether you're looking for a low-maintenance primary residence, a second home, or a long-term investment with 90+ day rentals allowed, this is a smart, affordable entry into Baldwin County living. Clean, freshly painted, updated, and easy to own, this one checks the boxes. Buyer to verify all information during due diligence.

Key facts

  • Open floor plan
  • New siding
  • New roof

Tags

FULLY EQUIPPED KITCHENOPEN FLOOR PLANNEW ROOFNEW SIDINGDEDICATED LAUNDRY ROOMHOA COVERS LAWN MAINTENANCE

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/2.0-bath condo listed at $190k.

Deal economics

  • At list price, monthly cash flow is $24 ($291/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.4% 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: schools D+, employment D+, amenities 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.
  • Market conditions: Rents rising (+1.8%/yr); 875 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 3,883 units permitted in Baldwin County in 2024 (481 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • It's been on market 233 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 17y 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 233 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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?
  7. 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.
  8. 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.
  9. 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
1.05%
Cap rate
6.45%
Cash-on-cash
0.55%
DSCR
1.02
GRM
7.9

CMA / ARV

ARV (median comp)
$252,321
List price
$190,000
Delta
-24.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.81% rent growth · sell at horizon

5-year hold
IRR
-16.9%
Equity multiple
0.41×
Total profit
$-31,431
Equity at exit
$28,330
10-year hold
IRR
-11.4%
Equity multiple
0.36×
Total profit
$-34,140
Equity at exit
$16,428

Cash invested: $53,200 (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
875
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,003 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$108 /mo · $1,290/yr
Insurance
$79
HOA
$375
Vacancy / Maint / Mgmt
$421
Net cashflow
$24

Break-even live

Break-even rent $1,972
Max offer price $190,000
Occupancy floor 94%

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
$47,500
Closing costs
$5,700
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2651 S Juniper St Foley, AL 3.0 2.0 1260 $1,925 $1.53 44d 2 0.09mi
2651 S Juniper St Foley, AL 2.0–3.0 2.0 1267 $2,200 $1.74 21d 3 0.09mi
458 Riviera Blvd Foley, AL 1.0–3.0 1.0–2.0 1123 $1,779 $1.58 13d 13 0.28mi
9815 James Rd Foley, AL 2.0–3.0 3.0 1350 $1,899 $1.41 21d 1 0.73mi
2800 Browning Way Foley, AL 1.0–3.0 1.0–2.0 945 $1,799 $1.90 13d 37 0.90mi
300 E Lawson Ave Foley, AL 1.0–3.0 1.0–2.0 1054 $1,510 $1.43 13d 1 0.93mi
679 E Michigan Ave Foley, AL 1.0–2.0 1.0–2.0 955 $1,500 $1.57 44d 4 1.10mi
3293 Straz Cir Foley, AL 1.0–3.0 1.0–2.0 1134 $2,240 $1.98 13d 47 1.18mi
431 Hamilton Blvd Foley, AL 3.0 2.0 1351 $1,695 $1.25 21d 1 1.35mi
502 Meadow Ln Foley, AL 3.0 2.0 1438 $1,695 $1.18 44d 1 1.40mi
19364 Chelsey Dr Foley, AL 3.0 2.0 1355 $1,549 $1.14 21d 1 1.44mi
19362 Chelsey Dr Foley, AL 2.0 2.0 1102 $1,375 $1.25 21d 1 1.44mi

HOA detail condo

Monthly dues
$375 · $4,500/yr
Likely covers
trashlandscapingexterior maint.insurance
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-19
    days on market $190,000 Active 233 DOM
  2. 2026-06-18
    days on market $190,000 Active 232 DOM
  3. 2026-06-17
    days on market $190,000 Active 231 DOM
  4. 2026-06-16
    days on market $190,000 Active 230 DOM
  5. 2026-06-15
    days on market $190,000 Active 229 DOM
  6. 2026-06-14
    days on market $190,000 Active 227 DOM
  7. 2026-06-13
    days on market $190,000 Active 226 DOM
  8. 2026-06-10
    days on market $190,000 Active 224 DOM
  9. 2026-06-09
    days on market $190,000 Active 223 DOM
  10. 2026-06-08
    days on market $190,000 Active 222 DOM
  11. 2026-06-07
    days on market $190,000 Active 221 DOM
  12. 2026-06-03
    days on market $190,000 Active 217 DOM
  13. 2026-06-02
    days on market $190,000 Active 216 DOM
  14. 2026-06-01
    days on market $190,000 Active 215 DOM
  15. 2026-05-31
    days on market $190,000 Active 214 DOM
  16. 2026-05-30
    days on market $190,000 Active 213 DOM
  17. 2026-04-14
    price $190,000 1562-char remark
    Show marketing remark (1562 chars)

    Welcome to effortless living in the heart of Foley, where convenience meets comfort and your weekends stay yours. This 3-bedroom, 2-bath condo in Victoria Place offers a smart, open layout designed for real life. The spacious living area flows seamlessly into a fully equipped kitchen, making it easy to host, relax, or simply enjoy a quiet night in. With 1,185 square feet, there’s just the right amount of space without the upkeep of a larger home. Fresh interior paint gives the unit a clean, updated feel, adding to its move-in-ready appeal. The primary suite features a double vanity and tub/shower combo, while two additional bedrooms offer flexibility for guests, a home office, or hobbies. A dedicated laundry room and attached single-car garage add the everyday functionality buyers are looking for. Major exterior updates, including a new roof and siding in 2021, bring added confidence, while the HOA handles the heavy lifting: lawn care, exterior maintenance, building insurance, termite bond, trash, and more. That means less worry and more time to enjoy life. Located just minutes from shopping, dining, OWA entertainment, and Foley’s recreation facilities, this property puts you right where you want to be. Whether you're looking for a low-maintenance primary residence, a second home, or a long-term investment with 90+ day rentals allowed, this is a smart, affordable entry into Baldwin County living. Clean, freshly painted, updated, and easy to own, this one checks the boxes. Buyer to verify all information during due diligence.

  18. 2026-02-09
    price $183,000 1562-char remark
    Show marketing remark (1562 chars)

    Welcome to effortless living in the heart of Foley, where convenience meets comfort and your weekends stay yours. This 3-bedroom, 2-bath condo in Victoria Place offers a smart, open layout designed for real life. The spacious living area flows seamlessly into a fully equipped kitchen, making it easy to host, relax, or simply enjoy a quiet night in. With 1,185 square feet, there’s just the right amount of space without the upkeep of a larger home. Fresh interior paint gives the unit a clean, updated feel, adding to its move-in-ready appeal. The primary suite features a double vanity and tub/shower combo, while two additional bedrooms offer flexibility for guests, a home office, or hobbies. A dedicated laundry room and attached single-car garage add the everyday functionality buyers are looking for. Major exterior updates, including a new roof and siding in 2021, bring added confidence, while the HOA handles the heavy lifting: lawn care, exterior maintenance, building insurance, termite bond, trash, and more. That means less worry and more time to enjoy life. Located just minutes from shopping, dining, OWA entertainment, and Foley’s recreation facilities, this property puts you right where you want to be. Whether you're looking for a low-maintenance primary residence, a second home, or a long-term investment with 90+ day rentals allowed, this is a smart, affordable entry into Baldwin County living. Clean, freshly painted, updated, and easy to own, this one checks the boxes. Buyer to verify all information during due diligence.

  19. 2025-11-26
    price $193,000 1562-char remark
    Show marketing remark (1562 chars)

    Welcome to effortless living in the heart of Foley, where convenience meets comfort and your weekends stay yours. This 3-bedroom, 2-bath condo in Victoria Place offers a smart, open layout designed for real life. The spacious living area flows seamlessly into a fully equipped kitchen, making it easy to host, relax, or simply enjoy a quiet night in. With 1,185 square feet, there’s just the right amount of space without the upkeep of a larger home. Fresh interior paint gives the unit a clean, updated feel, adding to its move-in-ready appeal. The primary suite features a double vanity and tub/shower combo, while two additional bedrooms offer flexibility for guests, a home office, or hobbies. A dedicated laundry room and attached single-car garage add the everyday functionality buyers are looking for. Major exterior updates, including a new roof and siding in 2021, bring added confidence, while the HOA handles the heavy lifting: lawn care, exterior maintenance, building insurance, termite bond, trash, and more. That means less worry and more time to enjoy life. Located just minutes from shopping, dining, OWA entertainment, and Foley’s recreation facilities, this property puts you right where you want to be. Whether you're looking for a low-maintenance primary residence, a second home, or a long-term investment with 90+ day rentals allowed, this is a smart, affordable entry into Baldwin County living. Clean, freshly painted, updated, and easy to own, this one checks the boxes. Buyer to verify all information during due diligence.

  20. 2025-10-28
    listed $195,000 Active 1562-char remark
    Show marketing remark (1562 chars)

    Welcome to effortless living in the heart of Foley, where convenience meets comfort and your weekends stay yours. This 3-bedroom, 2-bath condo in Victoria Place offers a smart, open layout designed for real life. The spacious living area flows seamlessly into a fully equipped kitchen, making it easy to host, relax, or simply enjoy a quiet night in. With 1,185 square feet, there’s just the right amount of space without the upkeep of a larger home. Fresh interior paint gives the unit a clean, updated feel, adding to its move-in-ready appeal. The primary suite features a double vanity and tub/shower combo, while two additional bedrooms offer flexibility for guests, a home office, or hobbies. A dedicated laundry room and attached single-car garage add the everyday functionality buyers are looking for. Major exterior updates, including a new roof and siding in 2021, bring added confidence, while the HOA handles the heavy lifting: lawn care, exterior maintenance, building insurance, termite bond, trash, and more. That means less worry and more time to enjoy life. Located just minutes from shopping, dining, OWA entertainment, and Foley’s recreation facilities, this property puts you right where you want to be. Whether you're looking for a low-maintenance primary residence, a second home, or a long-term investment with 90+ day rentals allowed, this is a smart, affordable entry into Baldwin County living. Clean, freshly painted, updated, and easy to own, this one checks the boxes. Buyer to verify all information during due diligence.

  21. 2025-08-29
    price $195,000
  22. 2025-08-16
    historical $1,500
  23. 2025-07-16
    listed $1,500
  24. 2025-07-15
    price $199,000
  25. 2024-10-28
    listed $204,000 Active
  26. 2018-08-20
    soldstatus $252,125
  27. 2018-08-15
    soldstatus $137,500
  28. 2018-06-07
    listed $139,900
  29. 2018-01-17
    listed $142,000
  30. 2016-06-08
    soldstatus $98,100
  31. 2016-06-02
    soldstatus $98,000
  32. 2016-04-08
    listed $99,900
  33. 2010-10-07
    soldstatus $63,000
  34. 2009-11-30
    listed $69,900

ⓘ 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
$1,290 · $108/mo
Projected year-2 tax
$1,290 · $108/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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 24 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
$24,036
− Mortgage interest
−$10,643
− Property taxes
−$1,290
− Insurance
−$950
− Repairs & maintenance
−$1,923
− Management
−$1,923
− HOA
−$4,500
− Depreciation
−$5,527
Taxable loss
−$2,720
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$653
After-tax cash flow
$944/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

+171.8% since first listed
18 events — show timeline
  • 2026-04-14 Price Changed $190,000 BCAR
  • 2026-02-09 Price Changed $183,000 BCAR
  • 2025-11-26 Price Changed $193,000 BCAR
  • 2025-10-28 Listed $195,000 BCAR
  • 2025-08-29 Price Changed $195,000 BCAR
  • 2025-08-16 Rental Removed $1,500 Avail
  • 2025-07-16 Listed for Rent $1,500 Avail
  • 2025-07-15 Price Changed $199,000 BCAR
  • 2024-10-28 Listed $204,000 BCAR
  • 2018-08-20 Sold (Public Records) $252,125 Public Records
  • 2018-08-15 Sold (MLS) $137,500 BCAR
  • 2018-06-07 Listed $139,900 BCAR
  • 2018-01-17 Listed $142,000 BCAR
  • 2016-06-08 Sold (Public Records) $98,100 Public Records
  • 2016-06-02 Sold (MLS) $98,000 BCAR
  • 2016-04-08 Listed $99,900 BCAR
  • 2010-10-07 Sold (MLS) $63,000 BCAR
  • 2009-11-30 Listed $69,900 BCAR

Property tax history

+16.9%/yr

Latest (2025): $1,290 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…