CashFlowRE
Sign in Sign up
1010 7th Ave
C Composite 59.23
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Livability +3.2/5.0
  • Appreciation +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +0.7/10.0
  • ARV discount +0.3/15.0

$95,000

1010 7th Ave · Midfield, AL 35228
3 bd · 1.0 ba · 1,321 sqft · SingleFamily public records · 25 Days on market
Built 1948 6,534 sqft lot Est $82k · 16% over

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

Listing remarks MLS

GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

Key facts

  • 6,534 sq ft lot
  • Built 1948
  • Listed 25 days

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Gas water heater; Internet availability unknown
  • Home design: Existing construction; Single-story living areas (rooms listed on main level)
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Fenced yard; No pool; No patio, deck, or garden listed; Not waterfront

Interior

  • Kitchen: Laminate countertops; Electric cooktop; Electric oven; Refrigerator
  • Bedrooms: Master bedroom on main level; Additional bedrooms on main level
  • Flooring: Vinyl
  • Bathrooms: Two full bathrooms; Separate shower and tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Vinyl flooring; Ceilings listed as 'Other (see remarks)'; One wood-burning fireplace with a brick surround in the living room; Attic present
  • Laundry & utility: Laundry room on the main level; Washer hookup; Electric dryer hookup; Gas water heater

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 $95k.

Deal economics

  • At list price, monthly cash flow is $375 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $94k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#164 in AL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, employment F, health & safety F.
  • Midfield City (suburban): math 2% / reading 14% proficiency, ranked #126 of 129 in AL (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Midfield Elementary School (math 2% / reading 17%, grade F, #568 of 627 statewide, top 94%, 390 students, 84% FRL); Midfield High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 340 students, 87% FRL) — zoned schools at 86% FRL track the district average.
  • Market conditions: Rents soft (-1.5%/yr); 87 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $657 of loan paydown is wiped out by about $3k 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 + 0.0% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $57k; list at $95k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,575 (1.5% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.28%
Cap rate
11.03%
Cash-on-cash
16.91%
DSCR
1.75
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$81,902
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1010 7th Ave 0.00mi 3/2.0 1,321 (0%) 11mo $57,000 $43 87
812 7th Ave 0.10mi 3/2.0 1,319 (-0%) 7mo $179,000 $136 86
703 11th Ave 0.34mi 4/1.0 (+1) 1,302 (-1%) 1mo $80,000 $61 76
1120 9th Ave 0.21mi 3/1.0 1,437 (+9%) 1mo $72,900 $51 74
503 8th Ave 0.33mi 3/2.0 1,218 (-8%) 0mo $75,000 $62 67
1221 Carol Cir 0.42mi 3/1.0 1,200 (-9%) 2mo $75,000 $63 64
617 8th Ave 0.24mi 4/2.0 (+1) 1,436 (+9%) 3mo $85,000 $59 62
1117 Carol Cir 0.37mi 4/1.5 (+1) 1,504 (+14%) 8mo $45,000 $30 46
1545 Carol Cir 0.58mi 3/1.5 1,184 (-10%) 11mo $85,000 $72 44
1021 Hillandale Dr 0.51mi 3/1.0 1,140 (-14%) 12mo $75,900 $67 43
916 Oakview Cir 0.68mi 3/1.0 1,150 (-13%) 9mo $62,000 $54 39
1446 12th St 0.57mi 3/1.0 1,123 (-15%) 12mo $80,000 $71 38

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
4.9%
Equity multiple
1.18×
Total profit
$4,884
Equity at exit
$14,165
10-year hold
IRR
11.6%
Equity multiple
1.79×
Total profit
$21,096
Equity at exit
$8,214

Cash invested: $26,600 (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 35228

Home prices YoY
-3.5%
Rents YoY
-1.5%
Active inventory
87
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,219 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$50 /mo · $601/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$375

Break-even live

Break-even rent $744
Max offer price $95,000
Occupancy floor 64%

Sensitivity live

Price -10% $429 -5% $402 +0% $375 +5% $348 +10% $321
Rent -10% $279 -5% $327 +0% $375 +5% $423 +10% $471
Rate -1.0pp $423 -0.5pp $399 base $375 +0.5pp $350 +1.0pp $325

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
$23,750
Closing costs
$2,850
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
801 Rutledge Dr Birmingham, AL 4.0 2.0 1808 $1,600 $0.88 2d 1 0.26mi
617 8th Ave Birmingham, AL 4.0 2.0 1436 $1,350 $0.94 2d 1 0.26mi
1401 9th Ave Birmingham, AL 3.0 2.0 1222 $1,200 $0.98 44d 1 0.27mi
616 Rutledge Dr Birmingham, AL 3.0 1.0 1416 $1,095 $0.77 22d 1 0.29mi
1109 12th Ave Birmingham, AL 4.0 2.0 1217 $1,475 $1.21 4d 1 0.32mi
806 12th Ave Birmingham, AL 3.0 1.0 1262 $1,075 $0.85 44d 1 0.32mi
605 10th Ave Birmingham, AL 3.0 1.0 1060 $850 $0.80 44d 1 0.33mi
608 5th Ave Midfield, AL 3.0 1.0 1241 $795 $0.64 22d 1 0.34mi
603 11th Ave Birmingham, AL 3.0 1.0 1289 $1,100 $0.85 44d 1 0.38mi
1206 15th St Birmingham, AL 3.0 1.0 1600 $950 $0.59 44d 1 0.43mi
832 Alden Ave Birmingham, AL 4.0 2.0 1231 $1,150 $0.93 24d 1 0.59mi
733 Glen Ridge Dr Fairfield, AL 3.0 1.0 1225 $1,378 $1.12 2d 1 0.79mi
800 Fairfax Dr Fairfield, AL 4.0 2.0 1200 $1,650 $1.38 2d 1 0.86mi
80 Wilkes Cir Birmingham, AL 4.0 2.0 1078 $1,200 $1.11 15d 1 0.88mi
222 4th Ave Birmingham, AL 3.0 1.0 1300 $1,050 $0.81 44d 1 0.91mi
63 Wilkes Cir Unit 1 Birmingham, AL 4.0 1.0 1164 $1,250 $1.07 44d 1 0.91mi
63 Wilkes Cir Birmingham, AL 4.0 1.0 1164 $1,200 $1.03 44d 1 0.91mi
1565 Miles St Dolomite, AL 3.0 2.0 1120 $1,175 $1.05 17d 1 0.95mi
226 3rd Ave Birmingham, AL 4.0 2.0 1248 $1,300 $1.04 44d 1 0.97mi
412 Fairfax Dr Unit 424-10 Fairfield, AL 3.0 1.5 1035 $1,275 $1.23 12d 1 0.97mi
412 Fairfax Dr Unit 444-12 Fairfield, AL 2.0 1.0 888 $910 $1.02 11d 1 0.97mi
412 Fairfax Dr Unit 400-1 Fairfield, AL 2.0 1.5 935 $1,175 $1.26 3d 1 0.97mi
412 Fairfax Dr Unit 424-3 Fairfield, AL 3.0 1.5 1035 $1,200 $1.16 11d 1 0.97mi
412 Fairfax Dr Unit 436-11 Fairfield, AL 2.0 1.5 935 $910 $0.97 11d 1 0.97mi
412 Fairfax Dr Unit 436-10 Fairfield, AL 2.0 1.0 888 $890 $1.00 11d 1 0.97mi
412 Fairfax Dr Unit 400-12 Fairfield, AL 2.0 1.0 888 $915 $1.03 11d 1 0.97mi
412 Fairfax Dr Unit 416-11 Fairfield, AL 2.0 1.5 935 $975 $1.04 3d 1 0.97mi
200 Woodward Dr Bessemer, AL 3.0 1.0 900 $1,123 $1.25 3d 1 0.98mi
925 Woodward Rd Birmingham, AL 2.0 2.0 1104 $950 $0.86 44d 1 1.07mi
923 Woodward Rd Birmingham, AL 3.0 1.0 1273 $1,200 $0.94 24d 1 1.07mi
216 Pine St Bessemer, AL 3.0 2.0 1000 $1,200 $1.20 44d 1 1.12mi
4506 Letson St Brighton, AL 3.0 2.0 1032 $1,200 $1.16 24d 1 1.20mi
1254 Lewis St Brighton, AL 3.0 1.0 1200 $850 $0.71 44d 1 1.30mi
1983 Townhouse Ln Bessemer, AL 2.0 2.0 1465 $1,100 $0.75 17d 1 1.46mi

Listing history 27 events

  1. 2026-06-18
    days on market $95,000 Active 25 DOM
  2. 2026-06-17
    days on market $95,000 Active 24 DOM
  3. 2026-06-16
    days on market $95,000 Active 23 DOM
  4. 2026-06-15
    days on market $95,000 Active 22 DOM
  5. 2026-06-13
    days on market $95,000 Active 20 DOM
  6. 2026-06-13
    days on market $95,000 Active 19 DOM
  7. 2026-06-10
    days on market $95,000 Active 17 DOM
  8. 2026-06-09
    days on market $95,000 Active 16 DOM
  9. 2026-06-08
    days on market $95,000 Active 15 DOM
  10. 2026-06-07
    days on market $95,000 Active 14 DOM
  11. 2026-06-05
    days on market $95,000 Active 11 DOM
  12. 2026-06-03
    days on market $95,000 Active 10 DOM
  13. 2026-06-02
    days on market $95,000 Active 9 DOM
  14. 2026-06-01
    days on market $95,000 Active 8 DOM
  15. 2026-05-31
    days on market $95,000 Active 7 DOM
  16. 2026-05-21
    listed $95,000 Active
  17. 2025-07-29
    soldstatus $57,000
  18. 2025-07-25
    soldstatus $57,000 Sold 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  19. 2025-06-24
    status Pending 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  20. 2025-06-12
    price $75,000 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  21. 2025-06-04
    status Active 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  22. 2025-05-26
    status Pending 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  23. 2025-04-29
    price $99,000 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  24. 2025-04-25
    price $104,000 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  25. 2025-04-10
    listed $114,000 Active 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  26. 2025-04-02
    historical $114,000 334-char remark
    Show marketing remark (334 chars)

    GREAT INVESTMENT Property!!! Sold AS-IS. This cute bungalow is in a quiet neighborhood located near shopping, restaurants and the interstate. Home is very clean, well maintained and move in ready. It has a large fenced in backyard. All appliances remain. A must see. Hurry, it won't last long! Schedule your showing appointment today.

  27. 2000-07-12
    soldstatus $65,900

ⓘ 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
$601 · $50/mo
Projected year-2 tax
$601 · $50/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 6 d/yr ≥108°F today · 16 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
$14,623
− Mortgage interest
−$5,321
− Property taxes
−$601
− Insurance
−$475
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$2,764
Taxable income
$3,122
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$749
After-tax cash flow
$3,749/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
Midfield City
NCES district ID
0102350
Math proficiency
2% ▼ -18.00%
Reading proficiency
14% ▼ -5.00%
Median HH income
$39,267
Composite
6.89/100
National rank
#9978
State rank
#126 of 129 in AL

Livability — Midfield

Score
64/100
State rank
#164
US rank
#14536

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midfield, AL
County
Jefferson County · 527,445 people
City population
10,216
Metro
Birmingham-Hoover, AL
Population (ZIP)
10,216
Household income
$50,815
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
456.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 5% White 5%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5%

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
▼ -4.84%
Current HPI
134.8633
Rent YoY
▼ -1.47%
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

+44.2% since first listed
12 events — show timeline
  • 2026-05-21 Listed $95,000 Greater Alabama MLS
  • 2025-07-29 Sold (Public Records) $57,000 Public Records
  • 2025-07-25 Sold (MLS) $57,000 Greater Alabama MLS
  • 2025-06-24 Pending Greater Alabama MLS
  • 2025-06-12 Price Changed $75,000 Greater Alabama MLS
  • 2025-06-04 Relisted Greater Alabama MLS
  • 2025-05-26 Pending Greater Alabama MLS
  • 2025-04-29 Price Changed $99,000 Greater Alabama MLS
  • 2025-04-25 Price Changed $104,000 Greater Alabama MLS
  • 2025-04-10 Listed $114,000 Greater Alabama MLS
  • 2025-04-02 Coming Soon $114,000 Greater Alabama MLS
  • 2000-07-12 Sold (Public Records) $65,900 Public Records

Property tax history

+3.8%/yr

Latest (2025): $601 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…