CashFlowRE
Sign in Sign up
722 9th St N
D Composite 41.71
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 +21.3/30.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.7/5.0
  • Schools +0.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

722 9th St N · Bessemer, AL 35020
3 bd · 1.5 ba · 1,360 sqft · SingleFamily public records · 75 Days on market
Built 1955 9,583 sqft lot $81/sqft · 37% above area Est $80k · 37% over ↓ 8% since listing

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

Listing remarks MLS

This immaculately maintained, move-in-ready gem at 722 9th Street N is the perfect "turn-key" opportunity for a savvy investor looking for a high-demand rental or a first-time buyer seeking a stress-free start. The home shines with pride of ownership, offering a bright and spacious layout that is ready for immediate occupancy without the hassle of renovations. Ideally located in the heart of Bessemer’s Marvel City, you're just minutes away from local icons like the legendary Bright Star Restaurant, essential shopping at Bessemer Plaza, and top-tier care at UAB Medical West. With easy access to I-20/59 for a quick commute to Birmingham and proximity to DeBardeleben Park, this property perfectly balances neighborhood charm with modern convenience.

Key facts

  • Easy access
  • High-demand rental
  • Turn-key opportunity

Tags

TURN-KEY OPPORTUNITYBRIGHT AND SPACIOUS LAYOUTIMMEDIATE OCCUPANCYHIGH-DEMAND RENTALEASY ACCESS

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 $110k.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.9% in Bessemer — 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 59/100 on livability (#331 in AL) — a working-class tenant base; expect higher turnover. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, amenities F, employment F.
  • Bessemer City (suburban): math 3% / reading 19% proficiency, ranked #120 of 129 in AL (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 87% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jonesboro Elementary School (math 3% / reading 15%, grade F, #593 of 627 statewide, top 95%, 525 students, 78% FRL); Bessemer City Middle School (math 3% / reading 23%, grade F, #215 of 257 statewide, top 84%, 674 students, 88% FRL); Bessemer City High School (math 2% / reading 8%, grade F, #276 of 305 statewide, top 95%, 850 students, 61% FRL).
  • Market conditions: Rents falling (-3.1%/yr); 116 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 39% 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 $761 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.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $25k (19%) 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, 36% 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 $103,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% 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 D-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
1.06%
Cap rate
8.05%
Cash-on-cash
6.29%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (median comp)
$80,492
List price
$110,000
Delta
36.66%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1003 10th Ave N 0.26mi 3/2.0 1,372 (+1%) 1mo $55,000 $40 84
529 12th St N 0.35mi 3/2.0 1,347 (-1%) 10mo $90,000 $67 72
1009 Westlake Blvd 0.43mi 2/1.5 (-1) 1,257 (-8%) 1mo $20,000 $16 61
1500 7th Ave N 0.59mi 3/2.0 1,421 (+4%) 3mo $46,000 $32 61
820 N 3rd Ave 0.37mi 3/1.5 1,288 (-5%) 17mo $23,200 $18 60
711 12th St 0.32mi 3/1.0 1,200 (-12%) 13mo $68,500 $57 52
1024 Simmons St 0.51mi 3/1.0 1,180 (-13%) 3mo $24,999 $21 50
201 W Lake Dr 0.67mi 3/1.0 1,404 (+3%) 14mo $79,900 $57 50
515 Ridge Ave 0.47mi 3/2.0 1,202 (-12%) 10mo $182,500 $152 48
415 4th Ave N 0.49mi 2/1.0 (-1) 1,262 (-7%) 16mo $26,000 $21 45
1129 13th St N 0.62mi 3/1.0 1,272 (-6%) 16mo $80,000 $63 45
1204 13th Ave N 0.62mi 3/1.0 1,176 (-14%) 15mo $79,900 $68 34

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
-10.0%
Equity multiple
0.65×
Total profit
$-10,930
Equity at exit
$16,401
10-year hold
IRR
-5.4%
Equity multiple
0.70×
Total profit
$-9,377
Equity at exit
$9,511

Cash invested: $30,800 (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
116
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,163 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$134 /mo · $1,613/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$162

Break-even live

Break-even rent $958
Max offer price $110,000
Occupancy floor 81%

Sensitivity live

Price -10% $224 -5% $193 +0% $162 +5% $130 +10% $99
Rent -10% $70 -5% $116 +0% $162 +5% $207 +10% $253
Rate -1.0pp $217 -0.5pp $189 base $162 +0.5pp $133 +1.0pp $104

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
$27,500
Closing costs
$3,300
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
830 5th Ave N Bessemer, AL 3.0 1.0 1072 $1,000 $0.93 45d 1 0.20mi
806 4th Ave N Bessemer, AL 3.0 1.0 1092 $1,050 $0.96 25d 1 0.28mi
1015 11th St N Bessemer, AL 2.0 1.0 876 $975 $1.11 13d 1 0.36mi
531 W Lake Dr Bessemer, AL 3.0 1.0 1014 $1,200 $1.18 4d 1 0.40mi
512 W Lake Dr Bessemer, AL 3.0 1.0 944 $1,125 $1.19 13d 1 0.44mi
510 W Lake Dr Bessemer, AL 3.0 1.0 950 $1,025 $1.08 17d 1 0.44mi
1307 3rd Ave N Bessemer, AL 4.0 1.0 960 $1,200 $1.25 45d 1 0.58mi
817 15th St N Bessemer, AL 3.0 2.0 1116 $1,125 $1.01 4d 1 0.62mi
719 16th St N Bessemer, AL 3.0 1.5 1085 $1,075 $0.99 25d 1 0.70mi
10 Center St Bessemer, AL 3.0 1.0 1152 $1,000 $0.87 45d 1 0.92mi
18 Center St Bessemer, AL 3.0 1.0 1418 $1,100 $0.78 45d 1 0.93mi
931 Dartmouth Ave Bessemer, AL 3.0 1.0 984 $925 $0.94 45d 1 0.94mi
300 Norwood Ave Bessemer, AL 3.0 1.0 966 $1,000 $1.04 25d 1 0.95mi
300 Norwood Ave Bessemer, AL 3.0 1.0 966 $900 $0.93 13d 1 0.95mi
200 Center St Bessemer, AL 3.0 1.5 1826 $1,200 $0.66 12d 1 0.96mi
434 Bryant St Bessemer, AL 4.0 2.0 1540 $1,523 $0.99 5d 1 1.06mi
306 W Lake Cir SW Bessemer, AL 1.0–3.0 1.0–2.0 1004 $1,455 $1.45 3d 1 1.07mi
808 Fairfax Ave Bessemer, AL 3.0 1.0 1042 $1,050 $1.01 25d 1 1.08mi
810 Fairfax Ave Bessemer, AL 3.0 1.0 1042 $1,050 $1.01 25d 1 1.08mi
320 16th St S Bessemer, AL 3.0 1.5 1792 $950 $0.53 45d 1 1.12mi
2028 13th St N Bessemer, AL 3.0 2.0 1372 $1,073 $0.78 25d 1 1.18mi
236 Clifton St Bessemer, AL 3.0 1.0 1450 $1,100 $0.76 45d 1 1.20mi
63 Bluebell St Bessemer, AL 4.0 2.0 1232 $1,399 $1.14 17d 1 1.26mi
2129 13th St N Bessemer, AL 4.0 1.0 1378 $1,445 $1.05 16d 1 1.27mi
1929 15th St N Bessemer, AL 3.0 2.0 1140 $1,250 $1.10 21d 1 1.29mi
704 Avenue I Bessemer, AL 3.0 1.0 1232 $1,200 $0.97 25d 1 1.29mi
1622 Fairfax Ave Bessemer, AL 2.0 2.0 1104 $995 $0.90 3d 1 1.32mi
420 19th St S Bessemer, AL 2.0 1.0 910 $850 $0.93 45d 1 1.36mi
1830 Exeter Ave Bessemer, AL 2.0 1.0 913 $850 $0.93 45d 1 1.37mi
1314 22nd Ave N Bessemer, AL 3.0 1.0 1038 $1,000 $0.96 45d 1 1.37mi
419 19th St S Bessemer, AL 3.0 2.0 1200 $1,050 $0.88 13d 1 1.39mi
1811 Fairfax Ave Bessemer, AL 4.0 2.0 1732 $1,350 $0.78 25d 1 1.45mi
1600 Holbrook Ave Bessemer, AL 3.0 1.0 885 $999 $1.13 3d 1 1.45mi

Listing history 11 events

  1. 2026-06-03
    days on market $110,000 Active 75 DOM
  2. 2026-06-02
    days on market $110,000 Active 74 DOM
  3. 2026-06-01
    days on market $110,000 Active 73 DOM
  4. 2026-05-31
    days on market $110,000 Active 72 DOM
  5. 2026-05-14
    price $110,000 771-char remark
    Show marketing remark (771 chars)

    This immaculately maintained, move-in-ready gem at 722 9th Street N is the perfect "turn-key" opportunity for a savvy investor looking for a high-demand rental or a first-time buyer seeking a stress-free start. The home shines with pride of ownership, offering a bright and spacious layout that is ready for immediate occupancy without the hassle of renovations. Ideally located in the heart of Bessemer’s Marvel City, you're just minutes away from local icons like the legendary Bright Star Restaurant, essential shopping at Bessemer Plaza, and top-tier care at UAB Medical West. With easy access to I-20/59 for a quick commute to Birmingham and proximity to DeBardeleben Park, this property perfectly balances neighborhood charm with modern convenience.

  6. 2026-04-14
    price $125,000 771-char remark
    Show marketing remark (771 chars)

    This immaculately maintained, move-in-ready gem at 722 9th Street N is the perfect "turn-key" opportunity for a savvy investor looking for a high-demand rental or a first-time buyer seeking a stress-free start. The home shines with pride of ownership, offering a bright and spacious layout that is ready for immediate occupancy without the hassle of renovations. Ideally located in the heart of Bessemer’s Marvel City, you're just minutes away from local icons like the legendary Bright Star Restaurant, essential shopping at Bessemer Plaza, and top-tier care at UAB Medical West. With easy access to I-20/59 for a quick commute to Birmingham and proximity to DeBardeleben Park, this property perfectly balances neighborhood charm with modern convenience.

  7. 2026-03-20
    listed $135,000 Active 771-char remark
    Show marketing remark (771 chars)

    This immaculately maintained, move-in-ready gem at 722 9th Street N is the perfect "turn-key" opportunity for a savvy investor looking for a high-demand rental or a first-time buyer seeking a stress-free start. The home shines with pride of ownership, offering a bright and spacious layout that is ready for immediate occupancy without the hassle of renovations. Ideally located in the heart of Bessemer’s Marvel City, you're just minutes away from local icons like the legendary Bright Star Restaurant, essential shopping at Bessemer Plaza, and top-tier care at UAB Medical West. With easy access to I-20/59 for a quick commute to Birmingham and proximity to DeBardeleben Park, this property perfectly balances neighborhood charm with modern convenience.

  8. 2021-11-19
    soldstatus $120,000
  9. 2021-11-18
    soldstatus $120,000 95-char remark
    Show marketing remark (95 chars)

    Beautiful home in Bessemer with 3 bedrooms and 2 bathrooms. Nice interior - living and kitchen!

  10. 2021-10-05
    soldstatus $53,000
  11. 2021-09-17
    listed $120,000 95-char remark
    Show marketing remark (95 chars)

    Beautiful home in Bessemer with 3 bedrooms and 2 bathrooms. Nice interior - living and kitchen!

ⓘ 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
$1,613 · $134/mo
Projected year-2 tax
$1,613 · $134/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 36% 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
$13,954
− Mortgage interest
−$6,162
− Property taxes
−$1,613
− Insurance
−$550
− Repairs & maintenance
−$1,116
− Management
−$1,116
− Depreciation
−$3,200
Taxable income
$196
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$47
After-tax cash flow
$1,891/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
Bessemer City
NCES district ID
0100330
Math proficiency
3% ▼ -18.00%
Reading proficiency
19% ▼ -3.00%
Median HH income
$29,721
Composite
8.45/100
National rank
#9905
State rank
#120 of 129 in AL

Livability — Bessemer

Score
59/100
State rank
#331
US rank
#20078

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bessemer, AL
County
Jefferson County · 527,445 people
City population
48,018
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

-8.3% since first listed
7 events — show timeline
  • 2026-05-14 Price Changed $110,000 Greater Alabama MLS
  • 2026-04-14 Price Changed $125,000 Greater Alabama MLS
  • 2026-03-20 Listed $135,000 Greater Alabama MLS
  • 2021-11-19 Sold (Public Records) $120,000 Public Records
  • 2021-11-18 Sold (MLS) $120,000 Greater Alabama MLS
  • 2021-10-05 Sold (Public Records) $53,000 Public Records
  • 2021-09-17 Listed $120,000 Greater Alabama MLS

Property tax history

+6.6%/yr

Latest (2025): $1,613 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…