CashFlowRE
Sign in Sign up
852 Sun Valley Rd
B- Composite 67.24
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 +26.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.7/10.0
  • 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

$147,500

852 Sun Valley Rd · Birmingham, AL 35215
4 bd · 3.0 ba · 2,712 sqft · SingleFamily public records · 55 Days on market
Built 1976 0.33 ac lot $54/sqft · 38% below area Est $239k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

All the things you see in a new construction home: Open concept, Large kitchen, huge master bathroom, huge closets, and the list goes on. This home boasts 2,700+ square feet and it's perfect for entertaining inside and out! The kitchen flows directly into an open dining area that continues into a den/family area that connects to an additional den/living room area. The master on-suite has a fireplace and hardwood floors. The open spaces continues into a huge backyard that is perfect for entertaining or letting the kids run around. This home is a MUST SEE!!

Key facts

  • 0.33 acre lot
  • Built 1976
  • Listed 55 days

Property features AI

Finance

  • Financial info: Down payment assistance available

Exterior

  • Parking: Driveway parking
  • Utilities: Underground utilities; Well water; Connected sewer; Electric water heater
  • Home design: Four-sided brick construction; Subdivision setting; Not waterfront; Existing (previously built) home
  • Construction: Slab foundation
  • Exterior features: Open porch/patio; Outdoor fireplace

Interior

  • Kitchen: Laminate countertops; Refrigerator; Electric stove
  • Bedrooms: Multiple bedrooms across levels (bedrooms on main level, upper level, and third level); Sitting area in primary bedroom; Linen closet
  • Flooring: Hardwood and laminate flooring; Vinyl flooring; Subflooring
  • Bathrooms: Three full bathrooms; Tub/shower combo
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cathedral/vaulted ceilings; Recessed lighting; Electric fireplace with gas log accents in the living room
  • Laundry & utility: Main-level laundry room; Laundry room with floor drain; Electric dryer hookup; Pull-down attic 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 4-bed/3.0-bath single-family listed at $148k.

Deal economics

  • At list price, monthly cash flow is $388 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $143k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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: Sun Valley Elementary School (math 2% / reading 17%, grade F, #568 of 627 statewide, top 94%, 611 students, 82% 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; 2 comparable units currently listed for rent nearby; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 39% 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 $4k 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 + 3.0% rent growth), your $41k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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 $143,075 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.17%
Cap rate
9.45%
Cash-on-cash
11.26%
DSCR
1.50
GRM
7.1

CMA / ARV

ARV (median comp)
$238,914
List price
$147,500
Delta
-38.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2340 9th St NW 0.08mi 5/2.0 (+1) 2,644 (-2%) 14mo $168,000 $64 72
1205 Oak Brook Dr NW 0.58mi 4/2.5 2,643 (-2%) 4mo $332,000 $126 64
1809 NW 9th St 0.43mi 3/2.5 (-1) 2,678 (-1%) 11mo $260,000 $97 62
2416 NW 6th Pl 0.70mi 4/3.0 2,703 (-0%) 8mo $255,000 $94 60
1929 11th St NW 0.31mi 3/2.0 (-1) 2,566 (-5%) 13mo $280,000 $109 56
2128 Oakwood Dr 0.48mi 4/2.5 2,992 (+10%) 4mo $225,000 $75 55
2328 6th St NW 0.53mi 4/3.0 2,957 (+9%) 9mo $120,000 $41 53
2325 6th St NW 0.53mi 3/3.0 (-1) 2,876 (+6%) 9mo $182,500 $63 53
916 Woodbrook Rd 0.54mi 3/2.5 (-1) 2,591 (-4%) 10mo $255,000 $98 52
2112 Park Brook Ln 0.55mi 3/2.5 (-1) 2,904 (+7%) 10mo $255,500 $88 47
1301 Oak Brook Dr NW 0.62mi 4/2.5 2,395 (-12%) 4mo $299,000 $125 46
1849 Indian Summer Dr 0.73mi 3/2.5 (-1) 2,536 (-6%) 7mo $260,000 $103 42

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
0.5%
Equity multiple
1.02×
Total profit
$857
Equity at exit
$21,993
10-year hold
IRR
10.2%
Equity multiple
1.79×
Total profit
$32,823
Equity at exit
$12,753

Cash invested: $41,300 (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
7.1×

Monthly cashflow live

Estimated rent
$1,728 medium interval (Pro) →
Mortgage (P&I)
$774
Tax from tax record
$143 /mo · $1,715/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$388

Break-even live

Break-even rent $1,238
Max offer price $147,500
Occupancy floor 73%

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
$36,875
Closing costs
$4,425
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1736 6th St NW Center Point, AL 4.0 2.0 1830 $1,550 $0.85 44d 1 0.88mi
428 26th Ave NW Center Point, AL 4.0 3.0 2796 $1,575 $0.56 44d 1 1.16mi

Listing history 25 events

  1. 2026-06-18
    days on market $147,500 Active 55 DOM
  2. 2026-06-17
    days on market $147,500 Active 54 DOM
  3. 2026-06-16
    days on market $147,500 Active 53 DOM
  4. 2026-06-15
    days on market $147,500 Active 52 DOM
  5. 2026-06-13
    days on market $147,500 Active 50 DOM
  6. 2026-06-10
    days on market $147,500 Active 47 DOM
  7. 2026-06-09
    days on market $147,500 Active 46 DOM
  8. 2026-06-08
    days on market $147,500 Active 45 DOM
  9. 2026-06-07
    days on market $147,500 Active 44 DOM
  10. 2026-06-03
    days on market $147,500 Active 40 DOM
  11. 2026-06-02
    days on market $147,500 Active 39 DOM
  12. 2026-06-01
    days on market $147,500 Active 38 DOM
  13. 2026-05-31
    days on market $147,500 Active 37 DOM
  14. 2026-04-24
    listed $155,000 Active 965-char remark
  15. 2026-03-22
    price $169,000
  16. 2026-03-16
    price $179,999
  17. 2018-10-18
    soldstatus $140,365
  18. 2018-10-16
    soldstatus $139,900 Sold
    Show marketing remark (563 chars)

    All the things you see in a new construction home: Open concept, Large kitchen, huge master bathroom, huge closets, and the list goes on. This home boasts 2,700+ square feet and it's perfect for entertaining inside and out! The kitchen flows directly into an open dining area that continues into a den/family area that connects to an additional den/living room area. The master on-suite has a fireplace and hardwood floors. The open spaces continues into a huge backyard that is perfect for entertaining or letting the kids run around. This home is a MUST SEE!!

  19. 2018-09-10
    historical Contingent
    Show marketing remark (563 chars)

    All the things you see in a new construction home: Open concept, Large kitchen, huge master bathroom, huge closets, and the list goes on. This home boasts 2,700+ square feet and it's perfect for entertaining inside and out! The kitchen flows directly into an open dining area that continues into a den/family area that connects to an additional den/living room area. The master on-suite has a fireplace and hardwood floors. The open spaces continues into a huge backyard that is perfect for entertaining or letting the kids run around. This home is a MUST SEE!!

  20. 2018-09-07
    listed $134,900 Active
    Show marketing remark (563 chars)

    All the things you see in a new construction home: Open concept, Large kitchen, huge master bathroom, huge closets, and the list goes on. This home boasts 2,700+ square feet and it's perfect for entertaining inside and out! The kitchen flows directly into an open dining area that continues into a den/family area that connects to an additional den/living room area. The master on-suite has a fireplace and hardwood floors. The open spaces continues into a huge backyard that is perfect for entertaining or letting the kids run around. This home is a MUST SEE!!

  21. 2018-04-26
    price $135,000
  22. 2018-03-13
    price $139,000
  23. 2007-06-01
    soldstatus $134,700
  24. 2003-11-21
    soldstatus $114,000
  25. 1981-09-01
    soldstatus $65,500

ⓘ 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
$1,715 · $143/mo
Projected year-2 tax
$1,715 · $143/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 2/10 Low
  • 🌡 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
$20,741
− Mortgage interest
−$8,262
− Property taxes
−$1,715
− Insurance
−$738
− Repairs & maintenance
−$1,659
− Management
−$1,659
− Depreciation
−$4,291
Taxable income
$2,417
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$580
After-tax cash flow
$4,071/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

+125.2% since first listed
13 events — show timeline
  • 2026-05-20 Price Changed $147,500 Greater Alabama MLS
  • 2026-04-24 Listed $155,000 Greater Alabama MLS
  • 2026-03-22 Price Changed $169,000 Greater Alabama MLS
  • 2026-03-16 Price Changed $179,999 Greater Alabama MLS
  • 2018-10-18 Sold (Public Records) $140,365 Public Records
  • 2018-10-16 Sold (MLS) $139,900 Greater Alabama MLS
  • 2018-09-10 Contingent Greater Alabama MLS
  • 2018-09-07 Listed $134,900 Greater Alabama MLS
  • 2018-04-26 Price Changed $135,000 Greater Alabama MLS
  • 2018-03-13 Price Changed $139,000 Greater Alabama MLS
  • 2007-06-01 Sold (Public Records) $134,700 Public Records
  • 2003-11-21 Sold (Public Records) $114,000 Public Records
  • 1981-09-01 Sold (Public Records) $65,500 Public Records

Property tax history

+6.5%/yr

Latest (2025): $1,715 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…