CashFlowRE
Sign in Sign up
108 Nekoma Dr
D- Composite 36.54
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 +14.2/30.0
  • DSCR +4.3/10.0
  • 1% rule +4.0/10.0
  • ARV discount +4.0/15.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$159,900

108 Nekoma Dr · Birmingham, AL 35215
3 bd · 2.0 ba · 2,032 sqft · SingleFamily public records · 1 Days on market
Built 1966 0.30 ac lot Est $148k · 8% over

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

Listing remarks MLS

Welcome home to 108 Nekoma Drive. Home has 3 bedrooms, 2 full baths and over 2000 sq feet. It sits on a cul-de-sac with a huge backyard and 2 car carport. The home has newly been remodeled with refinished hardwood floors, fresh paint, new flooring, and light/plumbing fixtures. The kitchen has loads of cabinets and countertops with new stainless steel appliances. Downstairs has a gigantic den with a woodburning fireplace with dual built in bookshelves. As an added bonus this home comes with a central vacuum system. Hurry before it gets gone!

Key facts

  • Large back deck
  • Hardwoods
  • Eat-in kitchen

Tags

BRICK RANCHHARDWOODSEAT-IN KITCHENPENINSULA BREAKFAST BARFINISHED BASEMENT DENLARGE BACK DECK

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Attached parking; 2 carport spaces
  • Utilities: Public water; Gas water heater; Internet availability unknown
  • Home design: 4-side brick construction; Existing year built (no recent construction indicated); Basement foundation
  • Construction: 4-side brick exterior; Basement foundation
  • Exterior features: Fenced yard; Open deck

Interior

  • Kitchen: Solid surface countertops; Refrigerator included
  • Bedrooms: Master bedroom on main level; Additional bedrooms on main level
  • Flooring: Hardwood floors; Vinyl floors
  • Bathrooms: Two full bathrooms; Tub/shower combo
  • Heating & cooling: Central heating; Central electric cooling
  • Interior features: Ceilings: other (see remarks); Attic with pull-down access; Full daylight basement with both finished and unfinished areas; Has laundry
  • Laundry & utility: Laundry room in the basement; Washer hookup; Electric dryer hookup

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 $160k.

Deal economics

  • At list price, monthly cash flow is $25 ($303/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 $144k (9.7% below list).
  • Recommended offer: $144k (9.7% below list) — sets the bar for 1% rule.

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-, crime F, employment 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.
  • Zoned schools: Huffman Academy (math 0% / reading 17%, grade F, #594 of 627 statewide, top 95%, 735 students, 79% FRL); Huffman High Schoolmagnet (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 1,147 students, 72% FRL).
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($53k/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 $5k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y ago 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.

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 $144,373 (9.7% below list)

Questions for the listing agent

  1. Built in 1966 — 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. 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?
  5. 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?
  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
0.90%
Cap rate
6.48%
Cash-on-cash
0.68%
DSCR
1.03
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$148,336
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
100 Nekoma Dr 0.07mi 4/2.0 (+1) 2,190 (+8%) 14mo $130,000 $59 67
1321 Glenwood St 0.43mi 3/1.0 2,024 (-0%) 17mo $95,000 $47 61
1128 Cheyenne Blvd 0.55mi 4/2.0 (+1) 1,992 (-2%) 9mo $144,250 $72 58
425 15th Terrace Cir NW 0.70mi 3/2.0 1,956 (-4%) 5mo $133,000 $68 57
1143 Violet Dr 0.34mi 4/2.0 (+1) 2,200 (+8%) 13mo $160,000 $73 55
457 Azalea Way 0.59mi 3/2.0 1,940 (-4%) 14mo $155,000 $80 53
1536 Glenwood St NW 0.75mi 3/2.0 2,049 (+1%) 14mo $174,900 $85 52
349 Orchid Ln 0.55mi 3/3.0 1,858 (-9%) 10mo $225,000 $121 48
513 Camellia Rd 0.56mi 4/2.0 (+1) 2,244 (+10%) 10mo $174,900 $78 43
1309 Hartford Dr 0.65mi 3/2.0 2,326 (+14%) 10mo $159,900 $69 37
1460 4th Pl NW 0.67mi 4/2.0 (+1) 1,769 (-13%) 11mo $192,000 $109 33
401 15th Ter NW 0.73mi 4/1.5 (+1) 1,772 (-13%) 10mo $126,500 $71 29

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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.46×
Total profit
$-24,216
Equity at exit
$23,842
10-year hold
IRR
-6.5%
Equity multiple
0.58×
Total profit
$-18,662
Equity at exit
$13,825

Cash invested: $44,772 (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 35215

Home prices YoY
-34.4%
Rents YoY
3.0%
Active inventory
334
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,444 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$210 /mo · $2,522/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$25

Break-even live

Break-even rent $1,412
Max offer price $159,900
Occupancy floor 93%

Sensitivity live

Price -10% $116 -5% $71 +0% $25 +5% $-20 +10% $-65
Rent -10% $-89 -5% $-32 +0% $25 +5% $82 +10% $139
Rate -1.0pp $106 -0.5pp $66 base $25 +0.5pp $-16 +1.0pp $-58

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
$39,975
Closing costs
$4,797
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
108 13th Ave NW Center Point, AL 4.0 2.0 1444 $1,265 $0.88 24d 1 0.28mi
1259 Huffman Rd Center Point, AL 3.0 2.0 1662 $1,556 $0.94 44d 1 0.30mi
324 13th Ter NW Center Point, AL 3.0 1.5 1418 $1,295 $0.91 24d 1 0.39mi
1177 Five Mile Rd Birmingham, AL 3.0 2.0 1636 $1,100 $0.67 44d 1 0.43mi
1112 Violet Dr Birmingham, AL 3.0 2.0 1414 $1,600 $1.13 12d 1 0.44mi
901 Eldorado Dr Birmingham, AL 4.0 2.0 1680 $1,415 $0.84 15d 1 0.71mi
1317 Hatfield Ln Birmingham, AL 3.0 1.5 2028 $1,300 $0.64 24d 1 0.74mi
617 Carson Crest Cir Birmingham, AL 4.0 2.0 1528 $1,723 $1.13 17d 1 0.79mi
428 15th Ter NW Center Point, AL 3.0 2.0 1528 $1,795 $1.17 3d 1 0.79mi
933 Edwards Lake Rd Birmingham, AL 3.0 2.0 1684 $1,360 $0.81 4d 1 0.81mi
929 Meadowbrook Dr Birmingham, AL 3.0 2.0 1649 $1,200 $0.73 12d 1 0.88mi
236 E Haven Dr Birmingham, AL 3.0 1.5 1926 $1,495 $0.78 12d 1 0.90mi
1617 3rd Pl NW Center Point, AL 3.0 2.0 1404 $1,150 $0.82 24d 1 0.91mi
1128 Lay Dr Birmingham, AL 3.0 1.5 1700 $1,410 $0.83 12d 1 1.00mi
1037 Dawn Dr Birmingham, AL 4.0 1.0 1532 $1,295 $0.85 12d 1 1.05mi
921 Charles Ct Birmingham, AL 4.0 2.0 1529 $1,450 $0.95 44d 1 1.14mi
1360 Orlando Cir NE Birmingham, AL 3.0 2.0 1489 $1,455 $0.98 24d 1 1.15mi
1736 6th St NW Center Point, AL 4.0 2.0 1830 $1,550 $0.85 44d 1 1.28mi
744 Vaughn Cir Birmingham, AL 4.0 2.0 1516 $1,561 $1.03 24d 1 1.39mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 12d 1 1.41mi
417 Price Dr Birmingham, AL 4.0 2.0 1584 $1,395 $0.88 24d 1 1.43mi
1700 Serene Dr Birmingham, AL 4.0 1.5 1543 $1,630 $1.06 3d 1 1.48mi

Listing history 2 events

  1. 2026-06-17
    remarks 651-char remark
  2. 2026-06-17
    listed $159,900 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
$2,522 · $210/mo
Projected year-2 tax
$2,522 · $210/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 5/10 Major 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 5/10 Major 7 unhealthy d/yr today · 9 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
$17,325
− Mortgage interest
−$8,957
− Property taxes
−$2,522
− Insurance
−$800
− Repairs & maintenance
−$1,386
− Management
−$1,386
− Depreciation
−$4,652
Taxable loss
−$2,377
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$570
After-tax cash flow
$874/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)
43,903
Household income
$52,793
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1729.0

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 (75%)
Race & ethnicity
Black 75% White 15% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▼ -112.97%
Current HPI
215.0607
Rent YoY
▲ 3.04%
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

+112.7% since first listed
12 events — show timeline
  • 2026-06-17 Listed $159,900 Greater Alabama MLS
  • 2022-03-01 Sold (Public Records) $161,387 Public Records
  • 2021-04-30 Sold (Public Records) $143,500 Public Records
  • 2021-04-30 Sold (MLS) $143,500 Greater Alabama MLS
  • 2021-04-20 Delisted Greater Alabama MLS
  • 2021-03-31 Contingent Greater Alabama MLS
  • 2021-03-25 Listed $149,900 Greater Alabama MLS
  • 2017-06-16 Sold (Public Records) $83,500 Public Records
  • 2017-06-15 Sold (MLS) $83,100 Greater Alabama MLS
  • 2017-06-09 Delisted Greater Alabama MLS
  • 2017-04-07 Listed $92,900 Greater Alabama MLS
  • 2014-09-05 Sold (Public Records) $75,175 Public Records

Property tax history

+5.4%/yr

Latest (2025): $2,522 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…