CashFlowRE
Sign in Sign up
16 Norwood Cir
B- Composite 66.85
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.1/10.0

$42,900

16 Norwood Cir · Birmingham, AL 35234
3 bd · 1.0 ba · 962 sqft · SingleFamily public records · 136 Days on market
Built 1955 8,712 sqft lot $45/sqft · 62% below area

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

Listing remarks MLS

Calling all investors. Have you been looking for a project in the Norwood area, well look no more. Here is one ready for you to coming with your imagination and turn it into a nice home.

Key facts

  • 8,712 sq ft lot
  • Garage
  • Built 1955

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/1.0-bath single-family listed at $43k.

Deal economics

  • At list price, monthly cash flow is $490 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).
  • Recommended offer: $38k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.0% vs local median 6.2% in Birmingham — 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 67/100 on livability (#78 in AL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-, schools F, crime F.
  • Birmingham City (urban): math 4% / reading 20% proficiency, ranked #116 of 129 in AL (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 54 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $297 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $23k (35%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $37,752 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 F-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
2.40%
Cap rate
20.00%
Cash-on-cash
48.95%
DSCR
3.18
GRM
3.5

CMA / ARV

ARV (median comp)
$111,963
List price
$42,900
Delta
-61.68%
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
3509 Norwood Blvd 0.13mi 2/1.0 (-1) 943 (-2%) 19mo $135,000 $143 70
3606 Norwood Blvd 0.20mi 2/2.0 (-1) 1,026 (+7%) 15mo $230,000 $224 58
2878 Norwood Blvd 0.61mi 3/1.0 875 (-9%) 15mo $100,000 $114 44

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
46.6%
Equity multiple
3.02×
Total profit
$24,291
Equity at exit
$6,397
10-year hold
IRR
52.3%
Equity multiple
6.12×
Total profit
$61,473
Equity at exit
$3,709

Cash invested: $12,012 (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 35234

Home prices YoY
-3.8%
Active inventory
54
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,032 high interval (Pro) →
Mortgage (P&I)
$225
Tax from tax record
$82 /mo · $985/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$490

Break-even live

Break-even rent $411
Max offer price $42,900
Occupancy floor 48%

Sensitivity live

Price -10% $514 -5% $502 +0% $490 +5% $478 +10% $466
Rent -10% $409 -5% $449 +0% $490 +5% $531 +10% $572
Rate -1.0pp $512 -0.5pp $501 base $490 +0.5pp $479 +1.0pp $468

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
$10,725
Closing costs
$1,287
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3509 Norwood Blvd Birmingham, AL 2.0 1.0 943 $1,100 $1.17 5d 1 0.11mi
1405 33rd St N Birmingham, AL 3.0 1.0 952 $990 $1.04 25d 1 0.13mi
3311 16th Ave N Unit 3323 Birmingham, AL 2.0 1.0 750 $850 $1.13 3d 1 0.32mi
3311 16th Ave N Unit 3321 Birmingham, AL 2.0 1.0 750 $850 $1.13 25d 1 0.32mi
3311 16th Ave N Unit 3317 Birmingham, AL 2.0 1.0 750 $850 $1.13 45d 1 0.32mi
1444 31st St N Birmingham, AL 4.0 1.0 1014 $1,295 $1.28 25d 1 0.36mi
3001 Norwood Blvd Birmingham, AL 2.0 2.0 1092 $1,500 $1.37 5d 1 0.51mi
2413 14th Ave N Birmingham, AL 2.0 1.0 720 $675 $0.94 3d 3 0.92mi
2608 20th Ave N Unit 5 Birmingham, AL 2.0 1.0 750 $875 $1.17 45d 1 0.94mi
2608 20th Ave N Birmingham, AL 2.0 1.0 750 $895 $1.19 45d 1 0.94mi
1017 Cahaba St Birmingham, AL 2.0 2.0 1035 $1,350 $1.30 5d 1 0.96mi
2129 30th Pl N Birmingham, AL 3.0 1.0 1042 $1,000 $0.96 25d 1 1.02mi
2400 19th Ave N Unit B Birmingham, AL 2.0 1.0 750 $850 $1.13 23d 1 1.06mi
2428 21st Ave N Birmingham, AL 2.0 1.0 700 $975 $1.39 3d 1 1.10mi
2428 21st Ave N Birmingham, AL 2.0 1.0 700 $975 $1.39 4d 1 1.10mi
2428 21st Ave N Birmingham, AL 2.0 1.0 700 $975 $1.39 12d 1 1.10mi
1911 19th Ct N Apt 1 Birmingham, AL 2.0 1.0 750 $845 $1.13 13d 1 1.19mi
2000 Stouts Rd Birmingham, AL 2.0 1.0 700 $880 $1.26 45d 2 1.21mi
4108 7th Ave N Birmingham, AL 3.0 1.0 1100 $1,350 $1.23 25d 1 1.21mi
2300 21st Ave N Birmingham, AL 2.0 1.0 700 $880 $1.26 45d 2 1.21mi
600 24th St N Birmingham, AL 1.0–3.0 1.0–2.0 1098 $1,499 $1.36 3d 13 1.26mi
1428 F L Shuttlesworth Dr Fl Shuttlesworth Birmingham, AL 2.0 1.0 803 $825 $1.03 25d 3 1.26mi
1117 42nd Pl N Birmingham, AL 3.0 1.0 1026 $900 $0.88 45d 1 1.27mi
3376 34th Ave N Birmingham, AL 3.0 2.0 928 $1,200 $1.29 4d 1 1.28mi
1576 20th St N Apt D Birmingham, AL 2.0 1.0 900 $725 $0.81 45d 1 1.29mi
3373 33rd Pl N Birmingham, AL 3.0 1.0 912 $1,150 $1.26 5d 1 1.32mi
3376 34th St N Birmingham, AL 3.0 1.0 928 $1,200 $1.29 13d 1 1.32mi
3376 34th St N Birmingham, AL 3.0 2.0 928 $1,200 $1.29 25d 1 1.32mi
1217 43rd St N Birmingham, AL 2.0 1.0 750 $850 $1.13 45d 1 1.37mi
3016 33rd Ct N Birmingham, AL 3.0 1.0 1012 $1,100 $1.09 45d 1 1.40mi
1909 18th St N Unit 1909 Birmingham, AL 2.0 1.0 900 $799 $0.89 16d 1 1.44mi

Listing history 34 events

  1. 2026-06-21
    days on market $42,900 Active 136 DOM
  2. 2026-06-18
    days on market $42,900 Active 133 DOM
  3. 2026-06-17
    days on market $42,900 Active 132 DOM
  4. 2026-06-16
    days on market $42,900 Active 131 DOM
  5. 2026-06-15
    remarks 498-char remark
  6. 2026-06-15
    days on market $42,900 Active 130 DOM
  7. 2026-06-13
    days on market $42,900 Active 128 DOM
  8. 2026-06-10
    days on market $42,900 Active 125 DOM
  9. 2026-06-09
    days on market $42,900 Active 124 DOM
  10. 2026-06-08
    days on market $42,900 Active 123 DOM
  11. 2026-06-07
    days on market $42,900 Active 122 DOM
  12. 2026-06-03
    days on market $42,900 Active 118 DOM
  13. 2026-06-02
    days on market $42,900 Active 117 DOM
  14. 2026-06-01
    days on market $42,900 Active 116 DOM
  15. 2026-05-31
    days on market $42,900 Active 115 DOM
  16. 2026-05-14
    price $42,900 186-char remark
    Show marketing remark (186 chars)

    Calling all investors. Have you been looking for a project in the Norwood area, well look no more. Here is one ready for you to coming with your imagination and turn it into a nice home.

  17. 2026-04-04
    price $50,900 186-char remark
    Show marketing remark (186 chars)

    Calling all investors. Have you been looking for a project in the Norwood area, well look no more. Here is one ready for you to coming with your imagination and turn it into a nice home.

  18. 2026-02-26
    price $55,900 186-char remark
    Show marketing remark (186 chars)

    Calling all investors. Have you been looking for a project in the Norwood area, well look no more. Here is one ready for you to coming with your imagination and turn it into a nice home.

  19. 2026-02-02
    listed $65,900 Active 186-char remark
    Show marketing remark (186 chars)

    Calling all investors. Have you been looking for a project in the Norwood area, well look no more. Here is one ready for you to coming with your imagination and turn it into a nice home.

  20. 2025-10-29
    price $65,900
  21. 2025-09-25
    price $69,900
  22. 2025-08-02
    price $74,900
  23. 2025-06-23
    price $84,900
  24. 2025-05-21
    price $94,900
  25. 2025-04-16
    price $104,900
  26. 2025-03-18
    price $114,900
  27. 2025-02-15
    price $124,900
  28. 2025-01-16
    price $129,900
  29. 2024-04-15
    soldstatus $90,000
  30. 2024-04-12
    soldstatus $90,000 Sold
  31. 2024-03-20
    historical Contingent
  32. 2023-10-06
    price $109,900
  33. 2023-08-23
    listed $119,900 Active
  34. 2023-08-22
    historical $119,900

ⓘ 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
$985 · $82/mo
Projected year-2 tax
$985 · $82/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 6/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 8 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
$12,378
− Mortgage interest
−$2,403
− Property taxes
−$985
− Insurance
−$214
− Repairs & maintenance
−$990
− Management
−$990
− Depreciation
−$1,248
Taxable income
$5,548
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,331
After-tax cash flow
$4,549/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
Birmingham City
NCES district ID
0100390
Math proficiency
4% ▼ -17.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$31,988
Composite
9.49/100
National rank
#9850
State rank
#116 of 129 in AL

Livability — Birmingham

Score
67/100
State rank
#78
US rank
#10412

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Birmingham, AL
City population
210,422
Population (ZIP)
3,828

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
669,185 people
By 2030
669,694 · +0.1%
By 2040
661,388 · -1.2%
By 2050
643,086 · -3.9%
By 2075
577,267 · -13.7%
By 2100
474,758 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (80%)
Race & ethnicity
Black 80% White 15% Hispanic / Latino 3% Two or more races 1%
Common ancestry
Slovak 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Jefferson

2024 margin
D (+10.4) · D 54.6% · R 44.2% · Other 1.2%
2008→2024 swing
+5.4pp toward D · 2008: 5.1pp · 2024: 10.4pp
All cycles
2024: D+10.4 2020: D+13.2 2016: D+7.2 2012: D+6.0 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -9.89%
Current HPI
250.4724
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

-64.2% since first listed
19 events — show timeline
  • 2026-05-14 Price Changed $42,900 Greater Alabama MLS
  • 2026-04-04 Price Changed $50,900 Greater Alabama MLS
  • 2026-02-26 Price Changed $55,900 Greater Alabama MLS
  • 2026-02-02 Listed $65,900 Greater Alabama MLS
  • 2025-10-29 Price Changed $65,900 Greater Alabama MLS
  • 2025-09-25 Price Changed $69,900 Greater Alabama MLS
  • 2025-08-02 Price Changed $74,900 Greater Alabama MLS
  • 2025-06-23 Price Changed $84,900 Greater Alabama MLS
  • 2025-05-21 Price Changed $94,900 Greater Alabama MLS
  • 2025-04-16 Price Changed $104,900 Greater Alabama MLS
  • 2025-03-18 Price Changed $114,900 Greater Alabama MLS
  • 2025-02-15 Price Changed $124,900 Greater Alabama MLS
  • 2025-01-16 Price Changed $129,900 Greater Alabama MLS
  • 2024-04-15 Sold (Public Records) $90,000 Public Records
  • 2024-04-12 Sold (MLS) $90,000 Greater Alabama MLS
  • 2024-03-20 Contingent Greater Alabama MLS
  • 2023-10-06 Price Changed $109,900 Greater Alabama MLS
  • 2023-08-23 Listed $119,900 Greater Alabama MLS
  • 2023-08-22 Coming Soon $119,900 Greater Alabama MLS

Property tax history

+2.1%/yr

Latest (2025): $985 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…