CashFlowRE
Sign in Sign up
9607 Red Lane Dr
C+ Composite 63.6
Why this score? — see what drove the C+ 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 +25.4/30.0
  • ARV discount +12.9/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.8/10.0
  • 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

$109,900

9607 Red Lane Dr · Birmingham, AL 35215
3 bd · 1.5 ba · 1,504 sqft · SingleFamily public records · 151 Days on market
Built 1955 0.52 ac lot Est $125k · 12% under

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

Listing remarks MLS

This is your chance to own a cash-flowing rental with a brand new, 12 month lease at $1,235/month. Dozens of renovations have been completed including a new sewer line, and the home has been section 8 inspected and approved. There may be a short window to see if before the tenant moves in, afterwards, 48 hour notice is required.

Key facts

  • 0.52 acre lot
  • Built 1955
  • Listed 151 days

Property features AI

Finance

  • Other: Lot size about 0.52 acre; Located in the Red Lane Park subdivision
  • Financial info: Down payment assistance available

Exterior

  • Parking: Uncovered parking
  • Utilities: Public water; Connected sewer; Gas water heater; Internet service available (numerous providers)
  • Home design: Existing construction; Siding exterior (other); Crawl space foundation
  • Construction: Siding-Other exterior
  • Exterior features: Open patio; No pool; No decks; No garden/patio listed; Not waterfront

Interior

  • Kitchen: Laminate countertops; Kitchen on main level
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Carpet; Hardwood
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Gas heating (gas jets); Central cooling
  • Interior features: Smooth ceilings; Has attic with pull-down access; No additional interior features listed
  • Laundry & utility: Laundry on the main level; Washer hookup; Electric dryer hookup; Laundry located in a closet

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 $187 ($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: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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: Martha Gaskins K5 (math 0% / reading 15%, grade F, #598 of 627 statewide, top 96%, 509 students, 87% FRL); Huffman High Schoolmagnet (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 1,147 students, 72% FRL) — zoned schools at 79% FRL track the district average.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 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 151 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 6 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

  • Watch-outs: flood insurance adds $66/mo; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; 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 $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 151 days. Have you received any prior offers? Is the seller open to a 12% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
1.18%
Cap rate
9.06%
Cash-on-cash
9.89%
DSCR
1.44
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$124,832
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 95th St N 0.19mi 3/2.0 1,506 (+0%) 5mo $82,000 $54 85
132 Rosebud Rd 0.08mi 3/2.0 1,497 (-0%) 13mo $187,500 $125 83
200 Red Lane Rd 0.18mi 3/1.0 1,632 (+8%) 10mo $88,000 $54 67
216 Westwood Dr 0.52mi 3/1.0 1,384 (-8%) 0mo $78,500 $57 60
208 Red Lane Rd 0.21mi 3/2.0 1,320 (-12%) 13mo $97,500 $74 57
212 Glynn Dr 0.51mi 4/2.5 (+1) 1,500 (-0%) 16mo $135,000 $90 53
256 Westwood Dr 0.68mi 3/1.5 1,468 (-2%) 18mo $144,900 $99 50
173 Roebuck Dr 0.51mi 3/1.0 1,682 (+12%) 7mo $72,000 $43 49
100 Lawson Dr 0.34mi 4/2.0 (+1) 1,312 (-13%) 11mo $137,000 $104 46
816 Hickory Dr 0.65mi 2/2.0 (-1) 1,440 (-4%) 13mo $119,900 $83 44
153 Carol Dr 0.54mi 3/2.0 1,284 (-15%) 10mo $85,000 $66 40
200 Rose Dr 0.56mi 4/2.0 (+1) 1,300 (-14%) 12mo $137,000 $105 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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-5,761
Equity at exit
$16,386
10-year hold
IRR
4.8%
Equity multiple
1.35×
Total profit
$10,836
Equity at exit
$9,502

Cash invested: $30,772 (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
7.0×

Monthly cashflow live

Estimated rent
$1,301 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$152 /mo · $1,821/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$187

Break-even live

Break-even rent $1,064
Max offer price $109,900
Occupancy floor 81%

Sensitivity live

Price -10% $249 -5% $218 +0% $187 +5% $156 +10% $125
Rent -10% $84 -5% $136 +0% $187 +5% $239 +10% $290
Rate -1.0pp $243 -0.5pp $215 base $187 +0.5pp $159 +1.0pp $130

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
$27,475
Closing costs
$3,297
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
426 Buckingham Cir Birmingham, AL 2.0 1.5 1080 $1,013 $0.94 44d 1 0.20mi
221 Lawson Rd Birmingham, AL 3.0 1.5 1102 $1,325 $1.20 24d 1 0.44mi
216 Sanford Dr Birmingham, AL 3.0 1.5 1134 $1,200 $1.06 44d 1 0.65mi
252 Westwood Dr Birmingham, AL 3.0 1.5 1124 $1,400 $1.25 2d 1 0.68mi
316 Pine St Birmingham, AL 3.0 1.0 1232 $1,100 $0.89 44d 1 0.70mi
417 Price Dr Birmingham, AL 4.0 2.0 1584 $1,395 $0.88 24d 1 0.91mi
921 Charles Ct Birmingham, AL 4.0 2.0 1529 $1,450 $0.95 44d 1 0.95mi
957 Hickory Cir Birmingham, AL 3.0 2.0 1364 $1,195 $0.88 4d 1 0.98mi
9228 Brookhurst Dr Birmingham, AL 3.0 1.0 1146 $999 $0.87 44d 1 1.11mi
945 Elizabeth Dr Birmingham, AL 3.0 1.0 1227 $1,125 $0.92 4d 1 1.11mi
932 Five Mile Rd Birmingham, AL 3.0 1.5 1200 $1,175 $0.98 20d 1 1.13mi
726 Orchard Rd Birmingham, AL 3.0 1.0 1120 $1,095 $0.98 44d 1 1.14mi
832 Meadowbrook Dr Birmingham, AL 3.0 2.0 1228 $1,225 $1.00 24d 1 1.16mi
912 Meadowbrook Dr Birmingham, AL 3.0 1.0 1178 $1,100 $0.93 44d 1 1.21mi
929 Meadowbrook Dr Birmingham, AL 3.0 2.0 1649 $1,200 $0.73 12d 1 1.27mi
940 Meadowbrook Dr Birmingham, AL 4.0 1.0 1149 $1,300 $1.13 44d 1 1.27mi
241 Mamie Ln Birmingham, AL 3.0 2.0 1242 $1,495 $1.20 4d 1 1.35mi
8416 Division Ave Birmingham, AL 3.0 2.0 1470 $1,350 $0.92 44d 1 1.37mi
8513 4th Ave S Birmingham, AL 3.0 1.0 1150 $1,150 $1.00 44d 1 1.37mi
8333 4th Ave N Birmingham, AL 4.0 2.0 1384 $1,300 $0.94 44d 1 1.41mi
46 Sunscape Dr Birmingham, AL 4.0 2.0 1178 $1,450 $1.23 44d 1 1.41mi
40 Sunscape Dr Birmingham, AL 3.0 2.0 1283 $1,555 $1.21 2d 1 1.42mi
8300 4th Ave N Birmingham, AL 4.0 2.0 1455 $1,300 $0.89 44d 1 1.48mi

Listing history 28 events

  1. 2026-06-15
    days on market $109,900 Active 151 DOM
  2. 2026-06-13
    days on market $109,900 Active 149 DOM
  3. 2026-06-10
    days on market $109,900 Active 146 DOM
  4. 2026-06-09
    days on market $109,900 Active 145 DOM
  5. 2026-06-08
    days on market $109,900 Active 144 DOM
  6. 2026-06-07
    days on market $109,900 Active 143 DOM
  7. 2026-06-03
    days on market $109,900 Active 139 DOM
  8. 2026-06-02
    days on market $109,900 Active 138 DOM
  9. 2026-06-01
    days on market $109,900 Active 137 DOM
  10. 2026-05-31
    days on market $109,900 Active 136 DOM
  11. 2026-05-22
    status Active
  12. 2026-03-27
    historical Contingent
  13. 2026-01-15
    listed $109,900 Active
  14. 2025-06-02
    historical $1,250
  15. 2025-05-14
    listed $1,250
  16. 2025-02-18
    price $100,500
  17. 2025-01-12
    price $104,500
  18. 2025-01-01
    price $105,500
  19. 2024-10-26
    price $119,500
  20. 2023-06-20
    soldstatus $110,000 Sold 330-char remark
    Show marketing remark (330 chars)

    This is your chance to own a cash-flowing rental with a brand new, 12 month lease at $1,235/month. Dozens of renovations have been completed including a new sewer line, and the home has been section 8 inspected and approved. There may be a short window to see if before the tenant moves in, afterwards, 48 hour notice is required.

  21. 2023-05-20
    historical Contingent 330-char remark
    Show marketing remark (330 chars)

    This is your chance to own a cash-flowing rental with a brand new, 12 month lease at $1,235/month. Dozens of renovations have been completed including a new sewer line, and the home has been section 8 inspected and approved. There may be a short window to see if before the tenant moves in, afterwards, 48 hour notice is required.

  22. 2023-05-19
    listed $120,000 Active 330-char remark
    Show marketing remark (330 chars)

    This is your chance to own a cash-flowing rental with a brand new, 12 month lease at $1,235/month. Dozens of renovations have been completed including a new sewer line, and the home has been section 8 inspected and approved. There may be a short window to see if before the tenant moves in, afterwards, 48 hour notice is required.

  23. 2023-05-17
    historical $120,000 330-char remark
    Show marketing remark (330 chars)

    This is your chance to own a cash-flowing rental with a brand new, 12 month lease at $1,235/month. Dozens of renovations have been completed including a new sewer line, and the home has been section 8 inspected and approved. There may be a short window to see if before the tenant moves in, afterwards, 48 hour notice is required.

  24. 2018-03-14
    soldstatus $40,000 Sold
  25. 2018-01-08
    status Active
  26. 2017-12-20
    historical Contingent
  27. 2017-12-11
    listed $54,900 Active
  28. 2005-03-24
    soldstatus $83,500

ⓘ 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
$1,821 · $152/mo
Projected year-2 tax
$1,821 · $152/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°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
$15,609
− Mortgage interest
−$6,156
− Property taxes
−$1,821
− Insurance
−$1,347
− Repairs & maintenance
−$1,249
− Management
−$1,249
− Depreciation
−$3,197
Taxable income
$590
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$142
After-tax cash flow
$2,105/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

+31.6% since first listed
18 events — show timeline
  • 2026-05-22 Relisted Greater Alabama MLS
  • 2026-03-27 Contingent Greater Alabama MLS
  • 2026-01-15 Listed $109,900 Greater Alabama MLS
  • 2025-06-02 Rental Removed $1,250 RenterWarehouse
  • 2025-05-14 Listed for Rent $1,250 RenterWarehouse
  • 2025-02-18 Price Changed $100,500 Greater Alabama MLS
  • 2025-01-12 Price Changed $104,500 Greater Alabama MLS
  • 2025-01-01 Price Changed $105,500 Greater Alabama MLS
  • 2024-10-26 Price Changed $119,500 Greater Alabama MLS
  • 2023-06-20 Sold (MLS) $110,000 Greater Alabama MLS
  • 2023-05-20 Contingent Greater Alabama MLS
  • 2023-05-19 Listed $120,000 Greater Alabama MLS
  • 2023-05-17 Coming Soon $120,000 Greater Alabama MLS
  • 2018-03-14 Sold (MLS) $40,000 Greater Alabama MLS
  • 2018-01-08 Relisted Greater Alabama MLS
  • 2017-12-20 Contingent Greater Alabama MLS
  • 2017-12-11 Listed $54,900 Greater Alabama MLS
  • 2005-03-24 Sold (Public Records) $83,500 Public Records

Property tax history

+10.7%/yr

Latest (2025): $1,821 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…