CashFlowRE
Sign in Sign up
14900 Chase Ct
C+ Composite 62.31
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 +17.8/30.0
  • ARV discount +13.9/15.0
  • Appreciation +9.0/10.0
  • DSCR +5.6/10.0
  • Schools +3.9/10.0
  • 1% rule +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$220,000

14900 Chase Ct · Magnolia Springs, AL 36580
3 bd · 2.0 ba · 1,349 sqft · SingleFamily public records · 246 Days on market
Built 2006 10,410 sqft lot $163/sqft · 14% below area Est $257k · 14% under $4/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this well-maintained and budget-friendly 3-bedroom, 2-bathroom gem located in the peaceful town of Summerdale. This property offers a perfect blend of comfort, durability, and small-town charm—ideal for anyone looking to enjoy the quiet life without breaking the bank. Step inside to find a spacious living area filled with natural light, a functional kitchen with ample cabinet space, and a dining area perfect for intimate meals or casual entertaining. The primary suite includes a private full bathroom, while the two additional bedrooms are comfortably sized and share a second full bath. The exterior features classic curb appeal with a low-maintenance brick facade and a durable metal roof—designed to withstand the elements and last for years to come. The generously sized yard offers room to garden, play, or relax outdoors. Located just minutes from local schools, parks, and a short drive to the beaches of Gulf Shores, this home delivers both convenience and value. Don’t miss this opportunity to own an affordable piece of Baldwin County—schedule your showing today! Buyer to verify all information during due diligence.

Key facts

  • Functional kitchen
  • Durable metal roof
  • Spacious living area

Tags

SPACIOUS LIVING AREAFUNCTIONAL KITCHENAMPLE CABINET SPACEPRIVATE FULL BATHROOMLOW MAINTENANCE BRICK FACADEDURABLE METAL ROOF

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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $182 ($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 $191k (13.0% below list).
  • Recommended offer: $191k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 2.5% in Magnolia Springs — 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 69/100 on livability (#58 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D-, amenities F, commute 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: 143 active listings in the ZIP; 3,883 units permitted in Baldwin County in 2024 (481 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($2k loan paydown + $18k appreciation (8.0% local appreciation)).
  • Baldwin County population projected at +42% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (8.0% appreciation + 3.0% rent growth), your $62k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 246 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.

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 $191,336 (13.0% below list)

Questions for the listing agent

  1. It's been on market 246 days. Have you received any prior offers? Is the seller open to a 13% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
7.29%
Cash-on-cash
3.55%
DSCR
1.16
GRM
9.6

CMA / ARV

ARV (median comp)
$256,566
List price
$220,000
Delta
-14.25%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14950 Chase Ct 0.04mi 3/2.0 1,449 (+7%) 1mo $215,000 $148 85
14838 Chase Ct 0.07mi 3/2.0 1,260 (-7%) 1mo $205,000 $163 85
14965 Chase Ct 0.07mi 3/2.0 1,449 (+7%) 12mo $225,000 $155 74

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

7.97% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.6%
Equity multiple
2.65×
Total profit
$101,759
Equity at exit
$166,740
10-year hold
IRR
20.7%
Equity multiple
5.65×
Total profit
$286,430
Equity at exit
$330,596

Cash invested: $61,600 (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 36580

Home prices YoY
2.8%
Active inventory
143
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,913 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$80 /mo · $961/yr
Insurance
$92
HOA
$4
Vacancy / Maint / Mgmt
$402
Net cashflow
$182

Break-even live

Break-even rent $1,683
Max offer price $220,000
Occupancy floor 85%

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
$55,000
Closing costs
$6,600
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.

HOA detail

Monthly dues
$4 · $48/yr

Listing history 20 events

  1. 2026-06-19
    days on market $220,000 Active 246 DOM
  2. 2026-06-18
    days on market $220,000 Active 245 DOM
  3. 2026-06-17
    days on market $220,000 Active 244 DOM
  4. 2026-06-16
    days on market $220,000 Active 243 DOM
  5. 2026-06-15
    days on market $220,000 Active 242 DOM
  6. 2026-06-14
    days on market $220,000 Active 240 DOM
  7. 2026-06-13
    days on market $220,000 Active 239 DOM
  8. 2026-06-10
    days on market $220,000 Active 237 DOM
  9. 2026-06-09
    days on market $220,000 Active 236 DOM
  10. 2026-06-08
    days on market $220,000 Active 235 DOM
  11. 2026-06-07
    days on market $220,000 Active 234 DOM
  12. 2026-06-03
    days on market $220,000 Active 230 DOM
  13. 2026-06-02
    days on market $220,000 Active 229 DOM
  14. 2026-06-01
    days on market $220,000 Active 228 DOM
  15. 2026-05-31
    days on market $220,000 Active 227 DOM
  16. 2026-05-30
    days on market $220,000 Active 226 DOM
  17. 2026-02-11
    price $220,000 1172-char remark
    Show marketing remark (1172 chars)

    Welcome home to this well-maintained and budget-friendly 3-bedroom, 2-bathroom gem located in the peaceful town of Summerdale. This property offers a perfect blend of comfort, durability, and small-town charm—ideal for anyone looking to enjoy the quiet life without breaking the bank. Step inside to find a spacious living area filled with natural light, a functional kitchen with ample cabinet space, and a dining area perfect for intimate meals or casual entertaining. The primary suite includes a private full bathroom, while the two additional bedrooms are comfortably sized and share a second full bath. The exterior features classic curb appeal with a low-maintenance brick facade and a durable metal roof—designed to withstand the elements and last for years to come. The generously sized yard offers room to garden, play, or relax outdoors. Located just minutes from local schools, parks, and a short drive to the beaches of Gulf Shores, this home delivers both convenience and value. Don’t miss this opportunity to own an affordable piece of Baldwin County—schedule your showing today! Buyer to verify all information during due diligence.

  18. 2025-10-16
    listed $225,000 Active 1172-char remark
    Show marketing remark (1172 chars)

    Welcome home to this well-maintained and budget-friendly 3-bedroom, 2-bathroom gem located in the peaceful town of Summerdale. This property offers a perfect blend of comfort, durability, and small-town charm—ideal for anyone looking to enjoy the quiet life without breaking the bank. Step inside to find a spacious living area filled with natural light, a functional kitchen with ample cabinet space, and a dining area perfect for intimate meals or casual entertaining. The primary suite includes a private full bathroom, while the two additional bedrooms are comfortably sized and share a second full bath. The exterior features classic curb appeal with a low-maintenance brick facade and a durable metal roof—designed to withstand the elements and last for years to come. The generously sized yard offers room to garden, play, or relax outdoors. Located just minutes from local schools, parks, and a short drive to the beaches of Gulf Shores, this home delivers both convenience and value. Don’t miss this opportunity to own an affordable piece of Baldwin County—schedule your showing today! Buyer to verify all information during due diligence.

  19. 2006-12-29
    soldstatus $1,365,000
  20. 2006-08-01
    soldstatus $96,000

ⓘ 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
$961 · $80/mo
Projected year-2 tax
$961 · $80/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 3 unhealthy d/yr today · 5 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
$22,960
− Mortgage interest
−$12,323
− Property taxes
−$961
− Insurance
−$1,100
− Repairs & maintenance
−$1,837
− Management
−$1,837
− HOA
−$48
− Depreciation
−$6,400
Taxable loss
−$1,546
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$371
After-tax cash flow
$2,556/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 — Magnolia Springs

Score
69/100
State rank
#58
US rank
#8693

Category grades

Amenities F Commute F Cost of living C+ Crime A+ Employment A+ Housing A+ Health & safety D- User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,234
Population (ZIP)
7,025

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 (71%)
Race & ethnicity
White 71% Two or more races 17% Hispanic / Latino 17% Black 5%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Serbian 2% Lithuanian 2% Italian 2%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 9%

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
▲ 7.97%
Current HPI
288.8697
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+129.2% since first listed
4 events — show timeline
  • 2026-02-11 Price Changed $220,000 BCAR
  • 2025-10-16 Listed $225,000 BCAR
  • 2006-12-29 Sold (Public Records) $1,365,000 Public Records
  • 2006-08-01 Sold (Public Records) $96,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $961 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…