CashFlowRE
Sign in Sign up
1713 Courtney Ave
B- Composite 66.31
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
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Rent growth +1.7/5.0
  • Appreciation +0.0/10.0

$69,900

1713 Courtney Ave · Lipscomb, AL 35020
2 bd · 1.0 ba · 932 sqft · SingleFamily public records · 8 Days on market
Built 1960 6,534 sqft lot

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

Listing remarks

Welcome home to 1713 Courtney Avenue in Bessemer. a charming, 2-bedroom, 1-bath residence on a spacious lot with carport parking. Inside, the freshly painted interior offers a bright, updated feel ready for your personal touch. Major upgrades add peace of mind: a central HVAC system installed just 5 years ago (including ductwork) and all interior plumbing replaced at the same time. These improvements bring modern comfort to a classic home. The large lot provides room for outdoor living, play, or future expansion, making this property ideal for families or first-time buyers seeking both value and potential. With its inviting curb appeal and thoughtful updates, this home is ready for new memo

Key facts

  • 6,534 sq ft lot
  • Parking
  • Built 1960

Property features AI

Finance

  • Other: Property accessed via public road
  • Financial info: Down payment assistance available; Annual fire fee ($75) and monthly garbage fee ($20)
  • HOA & community: No association fee

Exterior

  • Parking: Attached parking; Driveway parking; One covered carport space
  • Security: Security system
  • Utilities: Public water; Connected sewer; Gas water heater; Cable and DSL internet available
  • Home design: Existing home; Crescent Heights subdivision
  • Construction: Two-side brick, vinyl siding and stucco exterior; Crawl space foundation
  • Exterior features: Fenced yard; Open patio; Porch; Storage building; Interior lot; Sidewalks; Street lights

Interior

  • Kitchen: Eating area; Laminate countertops; Disposal; Self-cleaning oven; Gas stove; Refrigerator; Plumbed for gas
  • Bedrooms: Two bedrooms on main level
  • Flooring: Hardwood floors; Vinyl floors
  • Bathrooms: One full bathroom with garden tub and tub/shower combo; Dressing room
  • Heating & cooling: Central heating (gas); Central cooling (electric)
  • Interior features: 9+ foot smooth ceilings; Bay window; Recessed lighting; Security system; Split bedroom floor plan; Pull-down attic
  • Laundry & utility: Laundry room on main level; Washer hookup; Electric dryer hookup; Utility sink

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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $362 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).

Location & tenants

  • Location reads 67/100 on livability (#76 in AL) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, cost of living A+; Watch: schools F, amenities F, employment F.
  • Jefferson County (suburban): math 9% / reading 32% proficiency, ranked #104 of 129 in AL (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents falling (-3.1%/yr); 115 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($35k/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 $483 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $69,900

Questions for the listing agent

  1. Built in 1960 — 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
1.44%
Cap rate
12.50%
Cash-on-cash
22.17%
DSCR
1.99
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$41,940
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5928 Warner St 0.71mi 3/1.0 (+1) 999 (+7%) 2mo $37,500 $38 48
6001 Ivy St 0.75mi 3/1.0 (+1) 966 (+4%) 8mo $75,000 $78 47
724 Illinois Rd 0.63mi 3/1.5 (+1) 1,008 (+8%) 8mo $110,000 $109 43
5741 King Dr 0.61mi 3/1.0 (+1) 1,009 (+8%) 14mo $45,000 $45 41
5817 Ellington St 0.61mi 3/1.0 (+1) 1,018 (+9%) 12mo $15,000 $15 41
5737 King Dr 0.60mi 3/1.5 (+1) 1,056 (+13%) 15mo $43,000 $41 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
11.7%
Equity multiple
1.45×
Total profit
$8,736
Equity at exit
$10,422
10-year hold
IRR
18.3%
Equity multiple
2.32×
Total profit
$25,800
Equity at exit
$6,044

Cash invested: $19,572 (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 35020

Home prices YoY
-24.2%
Rents YoY
-3.1%
Active inventory
115
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,006 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$38 /mo · $453/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$362

Break-even live

Break-even rent $549
Max offer price $69,900
Occupancy floor 59%

Sensitivity live

Price -10% $401 -5% $381 +0% $362 +5% $342 +10% $322
Rent -10% $282 -5% $322 +0% $362 +5% $401 +10% $441
Rate -1.0pp $397 -0.5pp $379 base $362 +0.5pp $343 +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
$17,475
Closing costs
$2,097
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5704 14th St S Bessemer, AL 2.0 2.0 1024 $850 $0.83 16d 1 0.27mi
5709 13th St S Bessemer, AL 3.0 1.0 1120 $1,200 $1.07 44d 1 0.31mi
6001 Ivy St Birmingham, AL 3.0 1.0 906 $950 $1.05 44d 1 0.73mi
830 Burwell St Birmingham, AL 3.0 1.5 1011 $1,200 $1.19 44d 1 0.79mi
5703 Avenue O Unit O Bessemer, AL 2.0 1.0 936 $800 $0.85 44d 1 0.81mi
520 Brewer Dr Bessemer, AL 3.0 1.0 1040 $1,100 $1.06 3d 1 0.89mi
5906 5th St S Bessemer, AL 2.0 1.0 916 $900 $0.98 24d 1 0.90mi
5107 5th St N Bessemer, AL 2.0 1.0 775 $950 $1.23 44d 1 1.07mi
546 Selma Rd Bessemer, AL 3.0 1.0 888 $900 $1.01 44d 1 1.08mi
36 Wilkes Cir Birmingham, AL 2.0 1.0 762 $875 $1.15 44d 1 1.19mi
925 Woodward Rd Birmingham, AL 2.0 2.0 1104 $950 $0.86 44d 1 1.44mi
4009 Grasselli Ave SW Birmingham, AL 3.0 1.0 875 $900 $1.03 24d 1 1.44mi
1721 Collier Dr Birmingham, AL 2.0 1.0 925 $800 $0.86 44d 1 1.44mi
3640 Wenonah Rd SW Birmingham, AL 3.0 2.0 1100 $1,195 $1.09 24d 1 1.48mi
3640 Wenonah Rd SW Birmingham, AL 3.0 2.0 1100 $1,195 $1.09 12d 1 1.48mi
4120 George Ave SW Birmingham, AL 2.0 1.0 944 $850 $0.90 24d 1 1.49mi

Listing history 7 events

  1. 2026-06-18
    days on market $69,900 Active 8 DOM
  2. 2026-06-17
    days on market $69,900 Active 7 DOM
  3. 2026-06-16
    days on market $69,900 Active 6 DOM
  4. 2026-06-15
    days on market $69,900 Active 5 DOM
  5. 2026-06-13
    days on market $69,900 Active 3 DOM
  6. 2026-06-10
    remarks 699-char remark
  7. 2026-06-10
    listed $69,900 Active 1 DOM

ⓘ 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
$453 · $38/mo
Projected year-2 tax
$453 · $38/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 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$12,076
− Mortgage interest
−$3,915
− Property taxes
−$453
− Insurance
−$350
− Repairs & maintenance
−$966
− Management
−$966
− Depreciation
−$2,033
Taxable income
$3,392
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$814
After-tax cash flow
$3,524/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
Jefferson County
NCES district ID
0101920
Math proficiency
9% ▼ -24.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$51,712
Composite
18.4/100
National rank
#8937
State rank
#104 of 129 in AL

Livability — Lipscomb

Score
67/100
State rank
#76
US rank
#10121

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lipscomb, AL
County
Jefferson County · 527,445 people
Metro
Birmingham-Hoover, AL
Population (ZIP)
24,892
Household income
$35,362
Rent vs Own
40.6% rent · 59.4% own
Severe rent burden
1001.0

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 (74%)
Race & ethnicity
Black 74% Hispanic / Latino 13% White 11% Two or more races 6%
Hispanic origin (detail)
Mexican 10%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 11%

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
▼ -57.54%
Current HPI
179.7702
Rent YoY
▼ -3.12%
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

+0.0% since first listed
2 events — show timeline
  • 2026-06-10 Listed $69,900 Greater Alabama MLS
  • 2026-06-09 Coming Soon $69,900 Greater Alabama MLS

Property tax history

+0.6%/yr

Latest (2025): $453 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…