CashFlowRE
Sign in Sign up
3725 44th Ave N
A- Composite 84.3
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$35,000

3725 44th Ave N · Birmingham, AL 35207
2 bd · 1.0 ba · 826 sqft · SingleFamily public records · 61 Days on market
Built 1957 5,662 sqft lot $42/sqft · 25% below area Est $47k · 25% under ↓ 5% since listing

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

Listing remarks

Opportunity awaits with this investment property full of potential! This home is in need of repairs and updates, making it an ideal project for investors, flippers, or buyers looking to customize a property to their vision (CREATIVE OFFERS WILL NOT BE CONSIDERED). With the right improvements, this property could be transformed into a great income-producing asset or resale opportunity. Situated on a spacious lot, there’s plenty of room to reimagine the layout and maximize value. Conveniently located near local amenities, this is your chance to bring new life to a property and capitalize on its possibilities. Being sold as-is.

Key facts

  • 5,662 sq ft lot
  • Built 1957
  • Listed 61 days

Property features AI

Finance

  • Financial info: Down payment assistance available
  • HOA & community: No association fees

Exterior

  • Parking: Driveway parking; On-street parking
  • Security: No security features reported
  • Utilities: Public water; Connected sewer; Internet service availability unknown
  • Home design: Existing construction; Single-story (all main level rooms listed); Siding (other)
  • Construction: Slab foundation
  • Exterior features: Front porch

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Three bedrooms, all on the main level
  • Flooring: Subflooring
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: No heat; No air conditioning
  • Interior features: Ceilings: Other (see remarks); No interior special features reported
  • Laundry & utility: No laundry details provided

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 $35k.

Deal economics

  • At list price, monthly cash flow is $520 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($973 rent vs $35k).
  • Recommended offer: $33k (6.0% below list) — sets the bar for market timing.
  • Cap rate 24.1% vs local median 6.2% in Birmingham — 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 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: Inglenook School (math 2% / reading 8%, grade F, #618 of 627 statewide, top 100%, 333 students, 91% FRL).
  • Market conditions: 45 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($242 loan paydown + $4k appreciation (10.0% local appreciation)).
  • Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($33k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $32,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 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 1957 — 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. 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.
  8. 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.
  9. 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
2.78%
Cap rate
24.13%
Cash-on-cash
63.70%
DSCR
3.83
GRM
3.0

CMA / ARV

ARV (median comp)
$46,614
List price
$35,000
Delta
-24.92%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3708 42nd Ave N 0.10mi 3/1.0 (+1) 876 (+6%) 13mo $54,900 $63 69
3459 35th Ave N 0.57mi 2/1.0 864 (+5%) 1mo $60,000 $69 65
226 Jefferson Blvd 0.29mi 1/1.0 (-1) 910 (+10%) 16mo $22,000 $24 51
1316 Spring St 0.51mi 2/1.0 920 (+11%) 8mo $34,000 $37 50
4541 40th Pl 0.70mi 3/1.0 (+1) 860 (+4%) 24mo $75,000 $87 36
4503 40th Pl N 0.68mi 2/1.0 728 (-12%) 18mo $40,000 $55 34
4509 40th Pl N 0.68mi 2/1.0 728 (-12%) 18mo $40,000 $55 34
3912 39th Ave N 0.69mi 1/1.0 (-1) 763 (-8%) 20mo $32,000 $42 34
4521 40th Pl N 0.69mi 2/1.0 728 (-12%) 18mo $40,000 $55 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
75.4%
Equity multiple
6.33×
Total profit
$52,214
Equity at exit
$31,531
10-year hold
IRR
69.4%
Equity multiple
14.03×
Total profit
$127,742
Equity at exit
$67,997

Cash invested: $9,800 (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 35207

Home prices YoY
18.7%
Active inventory
45
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$973 high interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$50 /mo · $605/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$520

Break-even live

Break-even rent $315
Max offer price $35,000
Occupancy floor 42%

Sensitivity live

Price -10% $540 -5% $530 +0% $520 +5% $510 +10% $500
Rent -10% $443 -5% $482 +0% $520 +5% $559 +10% $597
Rate -1.0pp $538 -0.5pp $529 base $520 +0.5pp $511 +1.0pp $502

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
$8,750
Closing costs
$1,050
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3708 42nd Ave N Birmingham, AL 3.0 1.0 876 $950 $1.08 46d 1 0.07mi
4316 Gadsden St Birmingham, AL 2.0 1.0 1048 $1,100 $1.05 5d 1 0.31mi
4244 Jackson St Birmingham, AL 3.0 1.0 858 $1,100 $1.28 46d 1 0.50mi
1316 Spring St Birmingham, AL 2.0 1.0 920 $1,195 $1.30 5d 1 0.53mi
3376 34th Ave N Birmingham, AL 3.0 2.0 928 $1,200 $1.29 5d 1 0.67mi
3944 40th St N Unit A Birmingham, AL 2.0 1.0 625 $699 $1.12 4d 1 0.70mi
3944 40th St N Unit A Birmingham, AL 2.0 1.0 625 $675 $1.08 46d 1 0.70mi
4549 40th Pl N Birmingham, AL 2.0 1.0 728 $850 $1.17 46d 1 0.71mi
3376 34th St N Birmingham, AL 3.0 1.0 928 $1,200 $1.29 14d 1 0.74mi
3376 34th St N Birmingham, AL 3.0 2.0 928 $1,200 $1.29 26d 1 0.74mi
3373 33rd Pl N Birmingham, AL 3.0 1.0 912 $1,150 $1.26 5d 1 0.77mi
821 Overton Ave Unit B Birmingham, AL 2.0 1.0 650 $625 $0.96 46d 1 0.79mi
4101 50th Ave N Unit B Birmingham, AL 2.0 1.0 850 $900 $1.06 46d 1 0.86mi
4220 40th Ct N Birmingham, AL 3.0 1.0 948 $1,200 $1.27 46d 1 0.99mi
4208 50th Ave N Birmingham, AL 3.0 1.0 1104 $1,200 $1.09 46d 1 1.00mi
4236 39th Ave N Birmingham, AL 3.0 2.0 1000 $1,195 $1.20 26d 1 1.07mi
4317 41st Ave N Birmingham, AL 3.0 1.0 864 $1,000 $1.16 46d 1 1.09mi
1224 Maple St Birmingham, AL 2.0 1.0 812 $690 $0.85 21d 1 1.10mi
1233 Elm Ave Unit a Birmingham, AL 1.0 1.0 580 $703 $1.21 4d 1 1.17mi
1120 Hall St Birmingham, AL 2.0 1.0 887 $775 $0.87 46d 1 1.18mi
1116 Hall St Birmingham, AL 2.0 1.0 887 $775 $0.87 46d 1 1.19mi
3016 33rd Ct N Birmingham, AL 3.0 1.0 1012 $1,100 $1.09 46d 1 1.24mi
1113 Elm Ave Unit c Birmingham, AL 2.0 1.0 800 $749 $0.94 46d 1 1.26mi
1045 Waverly St Birmingham, AL 3.0 1.0 1014 $1,000 $0.99 46d 1 1.34mi
1137 Sloan Ave Birmingham, AL 2.0 1.0 750 $750 $1.00 17d 1 1.43mi
1415 Virginia St Birmingham, AL 2.0 1.0 781 $650 $0.83 46d 1 1.50mi

Listing history 21 events

  1. 2026-06-22
    days on market $35,000 Active 61 DOM
  2. 2026-06-21
    days on market $35,000 Active 60 DOM
  3. 2026-06-19
    remarks 632-char remark
  4. 2026-06-18
    price $35,000 Active 57 DOM
  5. 2026-06-18
    days on market $40,000 Active 57 DOM
  6. 2026-06-17
    days on market $40,000 Active 56 DOM
  7. 2026-06-16
    days on market $40,000 Active 55 DOM
  8. 2026-06-15
    days on market $40,000 Active 54 DOM
  9. 2026-06-13
    days on market $40,000 Active 52 DOM
  10. 2026-06-10
    days on market $40,000 Active 49 DOM
  11. 2026-06-09
    days on market $40,000 Active 48 DOM
  12. 2026-06-08
    days on market $40,000 Active 47 DOM
  13. 2026-06-07
    days on market $40,000 Active 46 DOM
  14. 2026-06-03
    days on market $40,000 Active 42 DOM
  15. 2026-06-02
    days on market $40,000 Active 41 DOM
  16. 2026-06-01
    days on market $40,000 Active 40 DOM
  17. 2026-05-31
    days on market $40,000 Active 39 DOM
  18. 2026-04-22
    listed $40,000 Active 597-char remark
  19. 2024-05-22
    price $24,900
  20. 2024-04-08
    price $29,900
  21. 2023-12-05
    price $36,900

ⓘ 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
$605 · $50/mo
Projected year-2 tax
$605 · $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 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 9 unhealthy d/yr today · 10 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
$11,677
− Mortgage interest
−$1,961
− Property taxes
−$605
− Insurance
−$175
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$1,018
Taxable income
$6,050
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,452
After-tax cash flow
$4,791/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
City population
210,422
Population (ZIP)
6,824

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 (86%)
Race & ethnicity
Black 86% White 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 1% Hispanic 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6% French/Haitian/Cajun 1%

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
▲ 35.95%
Current HPI
228.5664
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

-5.1% since first listed
5 events — show timeline
  • 2026-06-19 Price Changed $35,000 Greater Alabama MLS
  • 2026-04-22 Listed $40,000 Greater Alabama MLS
  • 2024-05-22 Price Changed $24,900 Greater Alabama MLS
  • 2024-04-08 Price Changed $29,900 Greater Alabama MLS
  • 2023-12-05 Price Changed $36,900 Greater Alabama MLS

Property tax history

+16.9%/yr

Latest (2025): $605 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…