CashFlowRE
Sign in Sign up
14962 Chase Ct
C+ Composite 62.22
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 +17.4/30.0
  • ARV discount +15.0/15.0
  • Appreciation +9.0/10.0
  • DSCR +5.4/10.0
  • Schools +3.9/10.0
  • 1% rule +3.6/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$222,500

14962 Chase Ct · Summerdale, AL 36580
3 bd · 2.0 ba · 1,449 sqft · SingleFamily public records · 55 Days on market
Built 2006 9,713 sqft lot $154/sqft · 24% below area Est $294k · 24% under $4/mo HOA

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

Listing remarks

Charming 3-bedroom, 2-bath brick home nestled in Summerdale, AL, offering the perfect blend of comfort and country living. This well-maintained property features a durable metal roof, adding both style and long-term value. Surrounded by peaceful surroundings, the home provides a quiet retreat while still being conveniently located to nearby towns and amenities. Inside, you’ll find a functional layout with spacious living areas, a cozy atmosphere, and plenty of natural light. Step outside to enjoy the country setting—ideal for relaxing, gardening, or simply taking in the fresh air. A great opportunity for those seeking a serene lifestyle with the reliability of a solid brick home

Key facts

  • Metal roof
  • Country setting
  • Quiet retreat

Tags

METAL ROOFQUIET RETREATCOUNTRY SETTING

Property features AI

Finance

  • Other: Directions: From Hwy 98, take CR 49 N. Go through the stop sign and take the first paved road on the left. House will be 3rd on the right.
  • HOA & community: Annual association fee of $50; Association fee covers grounds maintenance; No community features listed; No transfer fee

Exterior

  • Parking: Parking for three or more vehicles
  • Utilities: Riviera Utilities; Cable connected; Baldwin County sewer service; Electric service by Baldwin EMC; Has heating
  • Home design: One-story residence; Resale property; Faces south; Whole/full ownership
  • Construction: Brick construction; Metal roof; Slab foundation; Built area recorded as 1,449 (assessor)
  • Exterior features: Front porch; Termite contract; Has a view; Located on a cul-de-sac; Part of a subdivision; Lot less than 1 acre

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: Includes en-suite (primary bedroom)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: Ceiling fan(s); En-suite bathroom; Internet service connected; Split bedroom floor plan; No fireplace
  • Laundry & utility: Unfurnished (no washer/dryer specified)

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 $222k.

Deal economics

  • At list price, monthly cash flow is $169 ($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 $192k (13.7% below list).
  • Recommended offer: $192k (13.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 4.7% in Summerdale — 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 57/100 on livability (#384 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, 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.
  • Zoned schools: Magnolia School (math 22% / reading 46%, grade F, #311 of 627 statewide, top 50%, 894 students, 76% FRL); Foley Middle School (math 11% / reading 36%, grade F, #172 of 257 statewide, top 68%, 783 students, 82% FRL); Foley High School (math 24% / reading 25%, grade F, #118 of 305 statewide, top 45%, 1,578 students, 75% FRL) — zoned schools average 78% FRL vs 38% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 45% district-wide (-18 pts) — the specific schools serving this property underperform the Baldwin County average; the district grade overstates school quality for this exact location.
  • Market conditions: 144 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 55 days — a 3% lower offer ($216k) 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 $191,968 (13.7% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 14% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.86%
Cap rate
7.20%
Cash-on-cash
3.25%
DSCR
1.14
GRM
9.7

CMA / ARV

ARV (median comp)
$294,039
List price
$222,500
Delta
-24.33%
Verdict
UNDERPRICED
Comps
15 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 0.01mi 3/2.0 1,449 (0%) 1mo $215,000 $148 99
14965 Chase Ct 0.03mi 3/2.0 1,449 (0%) 12mo $225,000 $155 89
14838 Chase Ct 0.13mi 3/2.0 1,260 (-13%) 1mo $205,000 $163 71

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
22.4%
Equity multiple
2.64×
Total profit
$101,940
Equity at exit
$168,635
10-year hold
IRR
20.5%
Equity multiple
5.62×
Total profit
$287,585
Equity at exit
$334,353

Cash invested: $62,300 (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
144
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,920 medium interval (Pro) →
Mortgage (P&I)
$1,167
Tax from tax record
$84 /mo · $1,011/yr
Insurance
$93
HOA
$4
Vacancy / Maint / Mgmt
$403
Net cashflow
$169

Break-even live

Break-even rent $1,706
Max offer price $222,500
Occupancy floor 86%

Sensitivity live

Price -10% $295 -5% $232 +0% $169 +5% $106 +10% $43
Rent -10% $17 -5% $93 +0% $169 +5% $245 +10% $320
Rate -1.0pp $281 -0.5pp $225 base $169 +0.5pp $111 +1.0pp $52

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
$55,625
Closing costs
$6,675
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 21 events

  1. 2026-06-21
    days on market $222,500 Active 55 DOM
  2. 2026-06-19
    days on market $222,500 Active 53 DOM
  3. 2026-06-18
    days on market $222,500 Active 52 DOM
  4. 2026-06-17
    days on market $222,500 Active 51 DOM
  5. 2026-06-16
    days on market $222,500 Active 50 DOM
  6. 2026-06-15
    days on market $222,500 Active 49 DOM
  7. 2026-06-14
    days on market $222,500 Active 47 DOM
  8. 2026-06-13
    days on market $222,500 Active 46 DOM
  9. 2026-06-10
    days on market $222,500 Active 44 DOM
  10. 2026-06-09
    days on market $222,500 Active 43 DOM
  11. 2026-06-08
    days on market $222,500 Active 42 DOM
  12. 2026-06-07
    days on market $222,500 Active 41 DOM
  13. 2026-06-05
    days on market $222,500 Active 38 DOM
  14. 2026-06-03
    days on market $222,500 Active 37 DOM
  15. 2026-06-02
    days on market $222,500 Active 36 DOM
  16. 2026-06-01
    days on market $222,500 Active 35 DOM
  17. 2026-05-31
    days on market $222,500 Active 34 DOM
  18. 2026-05-30
    days on market $222,500 Active 33 DOM
  19. 2026-04-27
    listed $222,500 Active 754-char remark
  20. 2006-12-29
    soldstatus $1,365,000
  21. 2006-10-25
    soldstatus $100,000

ⓘ 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
$1,011 · $84/mo
Projected year-2 tax
$1,011 · $84/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 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$23,036
− Mortgage interest
−$12,463
− Property taxes
−$1,011
− Insurance
−$1,112
− Repairs & maintenance
−$1,843
− Management
−$1,843
− HOA
−$48
− Depreciation
−$6,473
Taxable loss
−$1,757
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$422
After-tax cash flow
$2,447/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 — Summerdale

Score
57/100
State rank
#384
US rank
#21872

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
7,025
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

+122.5% since first listed
3 events — show timeline
  • 2026-04-27 Listed $222,500 BCAR
  • 2006-12-29 Sold (Public Records) $1,365,000 Public Records
  • 2006-10-25 Sold (Public Records) $100,000 Public Records

Property tax history

+7.7%/yr

Latest (2025): $1,011 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…