CashFlowRE
Sign in Sign up
2601 Avenue C
B Composite 70.03
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +6.5/15.0
  • Appreciation +4.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$69,900

2601 Avenue C · Birmingham, AL 35218
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 40 Days on market
Built 1987 7,405 sqft lot $64/sqft · at area comps Est $68k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR'S TAKE A LOOK!! 3 BEDROOM, 1 BATH HOME WITH A NICE SIZE KITCHEN, DINING ROOM. THIS HOME JUST NEED A LITTLE TLC. This is a Fannie Mae HomePath property. Buy this home with as little as 3% down. Right of Redemption may apply.

Key facts

  • 7,405 sq ft lot
  • Parking
  • Built 1987

Property features AI

Finance

  • Other: Lot size about 0.17 acres; Parcel ID available

Exterior

  • Parking: Detached garage/parking; Driveway parking; One carport space
  • Utilities: Public water; Connected sewer; Internet service available; Electric water heater
  • Home design: Existing/established property; Wood construction; Crawl space foundation
  • Construction: Wood construction; Crawl space foundation
  • Exterior features: Fenced yard; No pool; No patio, deck, or garden/patio listed; Not waterfront

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Multiple bedrooms on main level
  • Flooring: Carpet
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Carpet flooring; Ceilings: see remarks; No additional interior built-ins or special features listed
  • Laundry & utility: Main-level laundry; Washer hookup; Electric dryer hookup; Electric 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 $70k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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: Wylam Elementary School (math 2% / reading 12%, grade F, #601 of 627 statewide, top 98%, 371 students, 89% FRL).
  • Market conditions: 50 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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 41% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $483 of loan paydown is wiped out by about $1k 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 (-1.5% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y 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.
  • Current owner paid $11k; list at $70k implies a 535% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. 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.
  6. 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.
  7. 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
1.52%
Cap rate
12.03%
Cash-on-cash
20.49%
DSCR
1.91
GRM
5.5

CMA / ARV

ARV (median comp)
$68,380
List price
$69,900
Delta
2.22%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3112 Avenue F 0.42mi 3/1.0 1,024 (-6%) 5mo $74,000 $72 66
3205 Avenue G 0.51mi 3/2.0 1,108 (+2%) 9mo $123,900 $112 62
2617 Avenue K 0.57mi 3/1.0 1,046 (-4%) 10mo $60,000 $57 58
2604 Avenue L 0.60mi 2/1.0 (-1) 1,088 (-0%) 16mo $57,500 $53 53
2513 Avenue J 0.51mi 2/1.0 (-1) 1,028 (-6%) 13mo $79,391 $77 51
2513 Avenue I 0.44mi 3/1.5 1,008 (-8%) 17mo $54,000 $54 51
3300 Avenue H 0.59mi 3/1.0 986 (-10%) 13mo $89,495 $91 46
3005 Avenue G 0.41mi 3/2.0 1,194 (+9%) 19mo $87,000 $73 45
2600 Avenue L 0.61mi 2/1.0 (-1) 988 (-10%) 12mo $82,750 $84 41
811 W 17th St 0.73mi 3/1.0 1,146 (+5%) 22mo $57,000 $50 40
3409 Avenue D 0.58mi 2/1.0 (-1) 928 (-15%) 23mo $15,000 $16 24
3416 Avenue H 0.68mi 3/2.0 1,228 (+12%) 23mo $90,000 $73 24

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

Projected returns pro-forma

-1.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.7%
Equity multiple
1.73×
Total profit
$14,363
Equity at exit
$15,080
10-year hold
IRR
23.1%
Equity multiple
3.25×
Total profit
$44,026
Equity at exit
$14,354

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 35218

Home prices YoY
-0.9%
Active inventory
50
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,060 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$108 /mo · $1,290/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$334

Break-even live

Break-even rent $637
Max offer price $69,900
Occupancy floor 63%

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3011 Avenue D Birmingham, AL 2.0 1.0 1000 $795 $0.80 44d 1 0.27mi
3015 Avenue C Unit C Birmingham, AL 2.0 1.0 1000 $825 $0.82 44d 1 0.27mi
3201 Avenue E Birmingham, AL 3.0 1.0 1056 $925 $0.88 44d 1 0.42mi
2908 Avenue I Unit I Ensley, AL 3.0 1.0 1383 $1,025 $0.74 24d 1 0.46mi
3212 Avenue G Unit G Ensley, AL 2.0 1.0 902 $850 $0.94 44d 1 0.50mi
3100 Avenue J Birmingham, AL 3.0 1.0 1409 $1,000 $0.71 10d 1 0.58mi
2617 Avenue K Birmingham, AL 4.0 2.0 1046 $1,495 $1.43 2d 1 0.59mi
2520 Avenue L Unit A Birmingham, AL 4.0 1.5 1260 $1,150 $0.91 24d 1 0.63mi
1001 21st Street Ensley Unit B Birmingham, AL 2.0 1.0 700 $725 $1.04 16d 1 0.65mi
3517 Avenue F Birmingham, AL 3.0 2.0 1155 $1,200 $1.04 44d 1 0.68mi
1313 Pike Rd Birmingham, AL 3.0 1.0 1437 $975 $0.68 44d 1 0.74mi
811 17th Aly Birmingham, AL 4.0 1.0 1146 $1,050 $0.92 10d 1 0.75mi
1701 Avenue I Unit I Birmingham, AL 3.0 1.0 1140 $1,200 $1.05 3d 1 0.80mi
1520 Avenue G Unit G Birmingham, AL 4.0 1.0 1231 $1,100 $0.89 44d 1 0.80mi
820 17th Street Ensley Birmingham, AL 3.0 2.0 1336 $1,250 $0.94 44d 1 0.80mi
1521 22nd Street Ensley Unit B Birmingham, AL 2.0 1.0 750 $875 $1.17 24d 1 0.83mi
1301 32nd Street Ensley Birmingham, AL 3.0 1.0 1200 $975 $0.81 44d 1 0.89mi
1501 29th Street Ensley Birmingham, AL 2.0 1.0 772 $800 $1.04 24d 1 0.89mi
1521 27th Street Ensley Birmingham, AL 3.0 2.0 1120 $1,000 $0.89 44d 1 0.90mi
538 Gulfport St Birmingham, AL 3.0 1.0 1036 $850 $0.82 44d 1 0.91mi
2610 Avenue P Birmingham, AL 3.0 2.0 1014 $850 $0.84 44d 1 0.92mi
1609 Pike Rd Birmingham, AL 2.0 1.5 820 $800 $0.98 19d 5 0.94mi
708 40th St Fairfield, AL 2.0 1.0 788 $650 $0.82 44d 1 0.96mi
1545 29th Street Ensley Birmingham, AL 3.0 1.5 1331 $1,200 $0.90 44d 1 0.99mi
518 41st St Fairfield, AL 3.0 2.0 1095 $1,200 $1.10 44d 1 1.01mi
1221 Frisco St Birmingham, AL 2.0 1.0 934 $950 $1.02 44d 1 1.01mi
1616 28th Street Ensley Birmingham, AL 3.0 1.0 1081 $1,100 $1.02 44d 1 1.02mi
1532 31st Street Ensley Birmingham, AL 2.0 1.0 839 $850 $1.01 44d 1 1.03mi
1226 Frisco St Birmingham, AL 4.0 2.0 1232 $1,245 $1.01 12d 1 1.03mi
1232 Frisco St Birmingham, AL 4.0 2.0 1332 $1,295 $0.97 2d 1 1.04mi
1306 35th Street Ensley Birmingham, AL 3.0 2.0 1100 $1,173 $1.07 3d 1 1.06mi
728 41st St Fairfield, AL 3.0 1.0 1316 $1,100 $0.84 44d 1 1.07mi
1417 34th Street Ensley Birmingham, AL 3.0 1.0 1103 $1,025 $0.93 44d 1 1.09mi
1520 33rd Street Ensley Birmingham, AL 4.0 2.0 1215 $1,275 $1.05 12d 1 1.10mi
1524 33rd Street Ensley Birmingham, AL 4.0 2.0 1222 $1,095 $0.90 21d 1 1.11mi
1312 Gulfport St Birmingham, AL 3.0 1.5 1376 $1,100 $0.80 44d 1 1.14mi
931 41st Street Ensley Birmingham, AL 2.0 1.5 1048 $995 $0.95 3d 1 1.14mi
1825 18th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1316 $1,123 $0.85 44d 1 1.14mi
1309 41st St Fairfield, AL 3.0 1.0 1070 $1,200 $1.12 44d 1 1.15mi
1528 34th Street Ensley Birmingham, AL 3.0 2.0 972 $1,073 $1.10 44d 1 1.17mi

Listing history 18 events

  1. 2026-06-18
    days on market $69,900 Active 40 DOM
  2. 2026-06-17
    days on market $69,900 Active 39 DOM
  3. 2026-06-16
    days on market $69,900 Active 38 DOM
  4. 2026-06-15
    days on market $69,900 Active 37 DOM
  5. 2026-06-13
    days on market $69,900 Active 35 DOM
  6. 2026-06-10
    days on market $69,900 Active 32 DOM
  7. 2026-06-09
    days on market $69,900 Active 31 DOM
  8. 2026-06-08
    days on market $69,900 Active 30 DOM
  9. 2026-06-07
    days on market $69,900 Active 29 DOM
  10. 2026-06-03
    days on market $69,900 Active 25 DOM
  11. 2026-06-02
    days on market $69,900 Active 24 DOM
  12. 2026-06-01
    days on market $69,900 Active 23 DOM
  13. 2026-05-31
    days on market $69,900 Active 22 DOM
  14. 2026-05-06
    listed $69,900 Active 119-char remark
  15. 2013-05-15
    soldstatus $11,000 232-char remark
    Show marketing remark (232 chars)

    INVESTOR'S TAKE A LOOK!! 3 BEDROOM, 1 BATH HOME WITH A NICE SIZE KITCHEN, DINING ROOM. THIS HOME JUST NEED A LITTLE TLC. This is a Fannie Mae HomePath property. Buy this home with as little as 3% down. Right of Redemption may apply.

  16. 2013-04-11
    listed $12,900 232-char remark
    Show marketing remark (232 chars)

    INVESTOR'S TAKE A LOOK!! 3 BEDROOM, 1 BATH HOME WITH A NICE SIZE KITCHEN, DINING ROOM. THIS HOME JUST NEED A LITTLE TLC. This is a Fannie Mae HomePath property. Buy this home with as little as 3% down. Right of Redemption may apply.

  17. 2007-05-14
    soldstatus $74,000
  18. 1987-10-01
    soldstatus $32,000

ⓘ 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
$1,290 · $108/mo
Projected year-2 tax
$1,290 · $108/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 7/10 Severe 7 d/yr ≥107°F today · 20 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
$12,720
− Mortgage interest
−$3,915
− Property taxes
−$1,290
− Insurance
−$350
− Repairs & maintenance
−$1,018
− Management
−$1,018
− Depreciation
−$2,033
Taxable income
$3,096
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$743
After-tax cash flow
$3,267/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)
6,981
Household income
$30,739
Rent vs Own
63.9% rent · 36.1% own
Severe rent burden
621.0

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 (76%)
Race & ethnicity
Black 76% Two or more races 17% White 5% Hispanic / Latino 4%
Foreign-born
2% · Canada, South Korea
Languages at home
97% English-only · Spanish 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
▼ -1.54%
Current HPI
170.4053
Rent YoY
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

+118.4% since first listed
5 events — show timeline
  • 2026-05-06 Listed $69,900 Greater Alabama MLS
  • 2013-05-15 Sold (MLS) $11,000 Greater Alabama MLS
  • 2013-04-11 Listed $12,900 Greater Alabama MLS
  • 2007-05-14 Sold (Public Records) $74,000 Public Records
  • 1987-10-01 Sold (Public Records) $32,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,290 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…