CashFlowRE
Sign in Sign up
216 Glen Oaks Dr
C- Composite 53.33
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 +23.8/30.0
  • DSCR +7.7/10.0
  • ARV discount +6.2/15.0
  • 1% rule +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$317,500

216 Glen Oaks Dr · Dothan, AL 36301
4 bd · 3.0 ba · 2,038 sqft · SingleFamily public records · 161 Days on market
Built 2010 0.58 ac lot $156/sqft · at area comps Est $309k · at est. $10/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 4-bedroom, 3-bath home in Glen Oaks Subdivision. With 2,076 square feet, this thoughtfully designed home offers both space and comfort. New additions include a pole barn/party pavilion and a 384 SF, H/C home office/hobby building. A covered front porch leads into a bright foyer, seamlessly connecting to the dining area and living room, with a gas fireplace and rich wood flooring. To the left, the well-appointed kitchen features a pantry, gas range, dishwasher, microwave/range hood and breakfast nook. A large arched opening above the sink connects the kitchen to the living area, while French doors off the breakfast nook lead to a spacious covered patio, perfect for outdoor dining and grilling. The large backyard is enclosed with a wood privacy fence. The private primary suite boasts two large closets and an en suite bath with dual sinks, a jetted tub, and a separate shower. On the opposite side of the home, one bedroom enjoys a private bath, while two additional bedrooms share a well-appointed hall bath. The versatile fourth bedroom, featuring French doors and built-ins, is an ideal home office. Additional highlights include a sprinkler system, ample storage, a laundry room with cabinetry, and attic access. Don't miss this fantastic opportunity for a move-in ready home with tons of flexibility for all of your needs!

Key facts

  • Covered front porch
  • Wood privacy fence
  • 0.58 acre lot

Tags

POLE BARN PARTY PAVILIONHOME OFFICE HOBBY BUILDINGCOVERED FRONT PORCHSPACIOUS COVERED PATIOWOOD PRIVACY FENCEPRIVATE PRIMARY SUITE

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 4-bed/3.0-bath single-family listed at $318k.

Deal economics

  • At list price, monthly cash flow is $610 ($7k/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 $317k (0.1% below list).
  • Recommended offer: $279k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.4% in Dothan — 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 64/100 on livability (#146 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, employment D, crime F.
  • Dothan City (urban): math 19% / reading 39% proficiency, ranked #73 of 129 in AL (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 410 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 463 units permitted in Houston County in 2024 (96 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 $10k of value loss. Plan a longer hold.
  • Houston County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($279k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y ago; this cycle's ask has dropped $18k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $279,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 161 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. 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. 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. 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 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
1.00%
Cap rate
8.60%
Cash-on-cash
8.23%
DSCR
1.37
GRM
8.3

CMA / ARV

ARV (median comp)
$308,869
List price
$317,500
Delta
2.79%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
206 Glen Oaks Dr 0.10mi 3/2.5 (-1) 2,045 (+0%) 11mo $333,000 $163 79
213 Glen Oaks Dr 0.05mi 3/2.0 (-1) 1,992 (-2%) 16mo $300,000 $151 72
100 Littleleaf Ct 0.09mi 4/2.0 2,272 (+12%) 1mo $374,000 $165 71
105 Halls Creek Ln 0.43mi 4/2.0 2,076 (+2%) 3mo $315,000 $152 71
200 Oliver Dr 0.47mi 5/3.0 (+1) 2,016 (-1%) 1mo $295,110 $146 70
414 Oliver Dr 0.63mi 5/3.0 (+1) 2,016 (-1%) 8mo $290,000 $144 57
118 Kieran Trce 0.66mi 5/3.0 (+1) 2,019 (-1%) 13mo $290,000 $144 52
419 Oliver Dr 0.64mi 5/3.0 (+1) 2,012 (-1%) 14mo $292,000 $145 51
221 Mairead Dr 0.58mi 4/2.5 2,175 (+7%) 13mo $312,000 $143 49
501 Oliver Dr 0.67mi 4/2.5 2,175 (+7%) 13mo $308,000 $142 45
119 Halls Creek Ln 0.46mi 4/2.0 1,787 (-12%) 20mo $274,900 $154 37
421 Oliver Dr 0.66mi 4/2.0 1,787 (-12%) 16mo $282,000 $158 32

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.8%
Equity multiple
0.86×
Total profit
$-12,765
Equity at exit
$47,340
10-year hold
IRR
5.8%
Equity multiple
1.43×
Total profit
$38,320
Equity at exit
$27,452

Cash invested: $88,900 (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 36301

Home prices YoY
-24.9%
Active inventory
410
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$3,171 medium interval (Pro) →
Mortgage (P&I)
$1,665
Tax from tax record
$88 /mo · $1,055/yr
Insurance
$132
HOA
$10
Vacancy / Maint / Mgmt
$666
Net cashflow
$610

Break-even live

Break-even rent $2,399
Max offer price $317,500
Occupancy floor 76%

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
$79,375
Closing costs
$9,525
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
413 Christopher Dr Miami, AL 3.0 2.0 1482 $2,900 $1.96 43d 1 1.15mi
1605 Ivy Dr Dothan, AL 3.0 2.0 1888 $3,400 $1.80 43d 1 1.24mi

HOA detail

Monthly dues
$10 · $120/yr
Likely covers
gas

Listing history 32 events

  1. 2026-06-19
    days on market $317,500 Active 161 DOM
  2. 2026-06-18
    days on market $317,500 Active 160 DOM
  3. 2026-06-17
    days on market $317,500 Active 159 DOM
  4. 2026-06-16
    days on market $317,500 Active 158 DOM
  5. 2026-06-15
    days on market $317,500 Active 157 DOM
  6. 2026-06-14
    days on market $317,500 Active 155 DOM
  7. 2026-06-12
    days on market $317,500 Active 154 DOM
  8. 2026-06-09
    days on market $317,500 Active 151 DOM
  9. 2026-06-08
    days on market $317,500 Active 150 DOM
  10. 2026-06-07
    days on market $317,500 Active 149 DOM
  11. 2026-06-05
    days on market $317,500 Active 146 DOM
  12. 2026-06-03
    days on market $317,500 Active 145 DOM
  13. 2026-06-02
    days on market $317,500 Active 144 DOM
  14. 2026-06-01
    days on market $317,500 Active 143 DOM
  15. 2026-05-31
    days on market $317,500 Active 142 DOM
  16. 2026-05-30
    days on market $317,500 Active 141 DOM
  17. 2026-03-30
    price $325,000 1345-char remark
    Show marketing remark (1345 chars)

    Charming 4-bedroom, 3-bath home in Glen Oaks Subdivision. With 2,076 square feet, this thoughtfully designed home offers both space and comfort. New additions include a pole barn/party pavilion and a 384 SF, H/C home office/hobby building. A covered front porch leads into a bright foyer, seamlessly connecting to the dining area and living room, with a gas fireplace and rich wood flooring. To the left, the well-appointed kitchen features a pantry, gas range, dishwasher, microwave/range hood and breakfast nook. A large arched opening above the sink connects the kitchen to the living area, while French doors off the breakfast nook lead to a spacious covered patio, perfect for outdoor dining and grilling. The large backyard is enclosed with a wood privacy fence. The private primary suite boasts two large closets and an en suite bath with dual sinks, a jetted tub, and a separate shower. On the opposite side of the home, one bedroom enjoys a private bath, while two additional bedrooms share a well-appointed hall bath. The versatile fourth bedroom, featuring French doors and built-ins, is an ideal home office. Additional highlights include a sprinkler system, ample storage, a laundry room with cabinetry, and attic access. Don't miss this fantastic opportunity for a move-in ready home with tons of flexibility for all of your needs!

  18. 2026-02-04
    price $330,000 1345-char remark
    Show marketing remark (1345 chars)

    Charming 4-bedroom, 3-bath home in Glen Oaks Subdivision. With 2,076 square feet, this thoughtfully designed home offers both space and comfort. New additions include a pole barn/party pavilion and a 384 SF, H/C home office/hobby building. A covered front porch leads into a bright foyer, seamlessly connecting to the dining area and living room, with a gas fireplace and rich wood flooring. To the left, the well-appointed kitchen features a pantry, gas range, dishwasher, microwave/range hood and breakfast nook. A large arched opening above the sink connects the kitchen to the living area, while French doors off the breakfast nook lead to a spacious covered patio, perfect for outdoor dining and grilling. The large backyard is enclosed with a wood privacy fence. The private primary suite boasts two large closets and an en suite bath with dual sinks, a jetted tub, and a separate shower. On the opposite side of the home, one bedroom enjoys a private bath, while two additional bedrooms share a well-appointed hall bath. The versatile fourth bedroom, featuring French doors and built-ins, is an ideal home office. Additional highlights include a sprinkler system, ample storage, a laundry room with cabinetry, and attic access. Don't miss this fantastic opportunity for a move-in ready home with tons of flexibility for all of your needs!

  19. 2026-01-10
    listed $335,000 Active 1345-char remark
    Show marketing remark (1345 chars)

    Charming 4-bedroom, 3-bath home in Glen Oaks Subdivision. With 2,076 square feet, this thoughtfully designed home offers both space and comfort. New additions include a pole barn/party pavilion and a 384 SF, H/C home office/hobby building. A covered front porch leads into a bright foyer, seamlessly connecting to the dining area and living room, with a gas fireplace and rich wood flooring. To the left, the well-appointed kitchen features a pantry, gas range, dishwasher, microwave/range hood and breakfast nook. A large arched opening above the sink connects the kitchen to the living area, while French doors off the breakfast nook lead to a spacious covered patio, perfect for outdoor dining and grilling. The large backyard is enclosed with a wood privacy fence. The private primary suite boasts two large closets and an en suite bath with dual sinks, a jetted tub, and a separate shower. On the opposite side of the home, one bedroom enjoys a private bath, while two additional bedrooms share a well-appointed hall bath. The versatile fourth bedroom, featuring French doors and built-ins, is an ideal home office. Additional highlights include a sprinkler system, ample storage, a laundry room with cabinetry, and attic access. Don't miss this fantastic opportunity for a move-in ready home with tons of flexibility for all of your needs!

  20. 2025-05-27
    soldstatus $305,000
  21. 2025-03-28
    soldstatus $305,000 Closed 1473-char remark
    Show marketing remark (1473 chars)

    Welcome home to this charming 4-bedroom, 3-bath residence in the desirable Glen Oaks Subdivision. With 2,076 square feet, this thoughtfully designed home offers both space and comfort. A welcoming covered front porch leads into a bright foyer, seamlessly connecting to the dining area and inviting living room, where a gas fireplace and rich wood flooring create warmth and elegance. To the left, the well-appointed kitchen features a pantry and all essential appliances, including a gas range, new refrigerator, and new microwave/range hood. A large arched opening above the sink keeps the space open to the living area, while French doors off the breakfast nook lead to a spacious covered patio, perfect for outdoor dining and grilling. The private primary suite boasts two large closets and an en suite bath with dual sinks, a jetted tub, and a separate shower. On the opposite side of the home, one bedroom enjoys a private bath, while two additional bedrooms share a well-appointed hall bath. The versatile fourth bedroom, featuring French doors and built-ins, is ideal as a home office. Additional highlights include professional landscaping, sprinkler system, ample storage, a laundry room with cabinetry, attic access, fresh paint throughout, and a 24' x 16' workshop with electricity and a roll-up door. Plus, this home comes with a brand-new roof on both the house and the workshop, offering peace of mind for years to come. Don't miss this fantastic opportunity!

  22. 2025-03-18
    status Pending 1473-char remark
    Show marketing remark (1473 chars)

    Welcome home to this charming 4-bedroom, 3-bath residence in the desirable Glen Oaks Subdivision. With 2,076 square feet, this thoughtfully designed home offers both space and comfort. A welcoming covered front porch leads into a bright foyer, seamlessly connecting to the dining area and inviting living room, where a gas fireplace and rich wood flooring create warmth and elegance. To the left, the well-appointed kitchen features a pantry and all essential appliances, including a gas range, new refrigerator, and new microwave/range hood. A large arched opening above the sink keeps the space open to the living area, while French doors off the breakfast nook lead to a spacious covered patio, perfect for outdoor dining and grilling. The private primary suite boasts two large closets and an en suite bath with dual sinks, a jetted tub, and a separate shower. On the opposite side of the home, one bedroom enjoys a private bath, while two additional bedrooms share a well-appointed hall bath. The versatile fourth bedroom, featuring French doors and built-ins, is ideal as a home office. Additional highlights include professional landscaping, sprinkler system, ample storage, a laundry room with cabinetry, attic access, fresh paint throughout, and a 24' x 16' workshop with electricity and a roll-up door. Plus, this home comes with a brand-new roof on both the house and the workshop, offering peace of mind for years to come. Don't miss this fantastic opportunity!

  23. 2025-03-03
    listed $315,000 Active 1473-char remark
    Show marketing remark (1473 chars)

    Welcome home to this charming 4-bedroom, 3-bath residence in the desirable Glen Oaks Subdivision. With 2,076 square feet, this thoughtfully designed home offers both space and comfort. A welcoming covered front porch leads into a bright foyer, seamlessly connecting to the dining area and inviting living room, where a gas fireplace and rich wood flooring create warmth and elegance. To the left, the well-appointed kitchen features a pantry and all essential appliances, including a gas range, new refrigerator, and new microwave/range hood. A large arched opening above the sink keeps the space open to the living area, while French doors off the breakfast nook lead to a spacious covered patio, perfect for outdoor dining and grilling. The private primary suite boasts two large closets and an en suite bath with dual sinks, a jetted tub, and a separate shower. On the opposite side of the home, one bedroom enjoys a private bath, while two additional bedrooms share a well-appointed hall bath. The versatile fourth bedroom, featuring French doors and built-ins, is ideal as a home office. Additional highlights include professional landscaping, sprinkler system, ample storage, a laundry room with cabinetry, attic access, fresh paint throughout, and a 24' x 16' workshop with electricity and a roll-up door. Plus, this home comes with a brand-new roof on both the house and the workshop, offering peace of mind for years to come. Don't miss this fantastic opportunity!

  24. 2023-02-14
    soldstatus $279,900
  25. 2023-01-26
    soldstatus $279,900 Closed
  26. 2022-12-22
    listed $279,900 Active
  27. 2019-10-03
    soldstatus $219,000
  28. 2019-09-30
    soldstatus $219,000
  29. 2019-07-25
    listed $229,000
  30. 2019-07-25
    listed $229,000
  31. 2017-07-27
    listed $239,900
  32. 2017-07-27
    listed $239,900

ⓘ 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
$1,055 · $88/mo
Projected year-2 tax
$1,302 · $108/mo
Expected delta
+$247/yr (+$21/mo · 23.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$38,047
− Mortgage interest
−$17,785
− Property taxes
−$1,055
− Insurance
−$1,588
− Repairs & maintenance
−$3,044
− Management
−$3,044
− HOA
−$120
− Depreciation
−$9,236
Taxable income
$2,175
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$522
After-tax cash flow
$6,792/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
Dothan City
NCES district ID
0101230
Math proficiency
19% ▼ -23.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$42,279
Composite
24.56/100
National rank
#7640
State rank
#73 of 129 in AL

Livability — Dothan

Score
64/100
State rank
#146
US rank
#13662

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dothan, AL
City population
47,783
Population (ZIP)
38,627

Population outlook (Houston County) Hauer SSP2

Today (2025)
110,280 people
By 2030
112,668 · +2.2%
By 2040
116,149 · +5.3%
By 2050
117,805 · +6.8%
By 2075
118,577 · +7.5%
By 2100
110,940 · +0.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 59% Black 31% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Houston

2024 margin
Solid R (+47.8) · D 25.7% · R 73.5%
2008→2024 swing
-7.0pp toward R · 2008: -40.8pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+42.7 2016: R+47.6 2012: R+40.3 2008: R+40.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.46%
Current HPI
161.1212
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

+35.5% since first listed
16 events — show timeline
  • 2026-03-30 Price Changed $325,000 SAMLS
  • 2026-02-04 Price Changed $330,000 SAMLS
  • 2026-01-10 Listed $335,000 SAMLS
  • 2025-05-27 Sold (Public Records) $305,000 Public Records
  • 2025-03-28 Sold (MLS) $305,000 SAMLS
  • 2025-03-18 Pending SAMLS
  • 2025-03-03 Listed $315,000 SAMLS
  • 2023-02-14 Sold (Public Records) $279,900 Public Records
  • 2023-01-26 Sold (MLS) $279,900 SAMLS
  • 2022-12-22 Listed $279,900 SAMLS
  • 2019-10-03 Sold (Public Records) $219,000 Public Records
  • 2019-09-30 Sold (MLS) $219,000 SAMLS
  • 2019-07-25 Listed $229,000 MAAR
  • 2019-07-25 Listed $229,000 WBR
  • 2017-07-27 Listed $239,900 WBR
  • 2017-07-27 Listed $239,900 MAAR

Property tax history

+8.6%/yr

Latest (2025): $1,055 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…