CashFlowRE
Sign in Sign up
1800 43rd St
D+ Composite 48.72
Why this score? — see what drove the D+ 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 +19.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.5/10.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$149,900

1800 43rd St · Birmingham, AL 35208
3 bd · 1.5 ba · 2,774 sqft · SingleFamily public records · 281 Days on market
Built 1926 0.72 ac lot $54/sqft · 217% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step back in time with this beautiful two-story Victorian-style home built in1926, full of character and original details waiting to be restored to their former glory. With its spacious lay out, tall ceilings and classical architectural charm, great opportunity for a visionary.

Key facts

  • 0.72 acre lot
  • Garage
  • Built 1926

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/1.5-bath single-family listed at $150k.

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 $143k (4.8% below list).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 6.2% in Birmingham — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Rents rising fast (+7.2%/yr); 122 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($39k/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 $4k 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 + 7.2% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 281 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $65k; list at $150k implies a 131% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 281 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 1926 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.95%
Cap rate
7.64%
Cash-on-cash
4.82%
DSCR
1.21
GRM
8.8

CMA / ARV

ARV (median comp)
$85,726
List price
$149,900
Delta
74.86%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1511 43rd St 0.21mi 3/2.5 2,627 (-5%) 7mo $86,500 $33 71
1411 46th Street Ensley 0.42mi 3/2.0 2,785 (+0%) 8mo $145,000 $52 71
1416 47th St 0.44mi 3/1.0 2,922 (+5%) 4mo $81,000 $28 65
1337 44th St 0.43mi 3/1.5 2,938 (+6%) 9mo $100,000 $34 63
1349 41st St 0.41mi 3/2.0 2,663 (-4%) 18mo $75,000 $28 57
4401 Avenue K 0.62mi 3/1.0 2,966 (+7%) 20mo $83,500 $28 41
1500 32nd St 0.55mi 3/2.5 2,424 (-13%) 12mo $78,000 $32 39
1510 52nd St 0.61mi 4/3.5 (+1) 3,080 (+11%) 10mo $48,000 $16 32
1319 31st Street Ensley 0.70mi 4/2.0 (+1) 2,374 (-14%) 7mo $87,000 $37 30

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 · 7.24% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.83×
Total profit
$-7,225
Equity at exit
$22,351
10-year hold
IRR
9.4%
Equity multiple
1.85×
Total profit
$35,873
Equity at exit
$12,961

Cash invested: $41,972 (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 35208

Home prices YoY
-18.1%
Rents YoY
7.2%
Active inventory
122
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,427 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$110 /mo · $1,324/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$169

Break-even live

Break-even rent $1,214
Max offer price $149,900
Occupancy floor 83%

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
$37,475
Closing costs
$4,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2348 Court R Birmingham, AL 3.0 2.0 2400 $1,639 $0.68 19d 1 0.90mi

Listing history 18 events

  1. 2026-06-18
    days on market $149,900 Active 281 DOM
  2. 2026-06-17
    days on market $149,900 Active 280 DOM
  3. 2026-06-16
    days on market $149,900 Active 279 DOM
  4. 2026-06-15
    days on market $149,900 Active 278 DOM
  5. 2026-06-13
    days on market $149,900 Active 276 DOM
  6. 2026-06-10
    days on market $149,900 Active 273 DOM
  7. 2026-06-09
    days on market $149,900 Active 272 DOM
  8. 2026-06-08
    days on market $149,900 Active 271 DOM
  9. 2026-06-07
    days on market $149,900 Active 270 DOM
  10. 2026-06-03
    days on market $149,900 Active 266 DOM
  11. 2026-06-02
    days on market $149,900 Active 265 DOM
  12. 2026-06-01
    days on market $149,900 Active 264 DOM
  13. 2026-05-31
    days on market $149,900 Active 263 DOM
  14. 2025-09-09
    listed $149,900 Active 278-char remark
    Show marketing remark (278 chars)

    Step back in time with this beautiful two-story Victorian-style home built in1926, full of character and original details waiting to be restored to their former glory. With its spacious lay out, tall ceilings and classical architectural charm, great opportunity for a visionary.

  15. 2022-10-11
    price $74,900
  16. 2022-06-21
    price $99,900
  17. 1991-07-12
    soldstatus $65,000
  18. 1987-11-01
    soldstatus $50,000

ⓘ 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
$1,324 · $110/mo
Projected year-2 tax
$1,324 · $110/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 7/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$17,127
− Mortgage interest
−$8,397
− Property taxes
−$1,324
− Insurance
−$750
− Repairs & maintenance
−$1,370
− Management
−$1,370
− Depreciation
−$4,361
Taxable loss
−$444
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$107
After-tax cash flow
$2,131/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
County
Jefferson County · 527,445 people
City population
210,422
Metro
Birmingham-Hoover, AL
Population (ZIP)
13,412
Household income
$38,561
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
573.0

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 (94%)
Race & ethnicity
Black 94% White 4% Hispanic / Latino 2% Two or more races 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -33.99%
Current HPI
153.414
Rent YoY
▲ 7.24%
Metro
Birmingham-Hoover, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+199.8% since first listed
5 events — show timeline
  • 2025-09-09 Listed $149,900 Greater Alabama MLS
  • 2022-10-11 Price Changed $74,900 Greater Alabama MLS
  • 2022-06-21 Price Changed $99,900 Greater Alabama MLS
  • 1991-07-12 Sold (Public Records) $65,000 Public Records
  • 1987-11-01 Sold (Public Records) $50,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,324 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…