CashFlowRE
Sign in Sign up
253 Glynn Dr
B Composite 74.1
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • 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

$89,900

253 Glynn Dr · Birmingham, AL 35215
3 bd · 1.0 ba · 1,079 sqft · SingleFamily public records · 1 Days on market
Built 1957 10,018 sqft lot Est $118k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

OCCUPIED, rental property! Ready for a owner!

Key facts

  • Spacious yard
  • Outdoor entertaining
  • Bright living spaces

Tags

BRICK HOMEFUNCTIONAL LAYOUTBRIGHT LIVING SPACESSPACIOUS YARDOUTDOOR ENTERTAININGCONVENIENT LOCATION

Property features AI

Finance

  • Other: Lot size approximately 0.23 acres
  • HOA & community: No association fees

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Electric water heater; Internet availability unknown
  • Home design: Existing single-family property; Basement foundation; Parcel located in the Cloverdale subdivision
  • Construction: 4-side brick construction; Basement with poured concrete walls; Partial unfinished basement
  • Exterior features: No pool, patio, decks, or garden listed; Not waterfront; Lot view: none

Interior

  • Kitchen: Laminate countertops; Electric stove
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level
  • Flooring: Hardwood flooring; Vinyl flooring
  • Bathrooms: One full bathroom with tub/shower combo on main level
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Ceilings: other (see remarks); No interior special features listed
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located in the basement (laundry space: other — see remarks)

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 $90k.

Deal economics

  • At list price, monthly cash flow is $355 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 11.0% 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: 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; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 $622 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y 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: 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,900

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.40%
Cap rate
11.03%
Cash-on-cash
16.92%
DSCR
1.75
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$117,611
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
312 Pine St 0.17mi 3/1.0 1,080 (+0%) 1mo $60,000 $56 91
252 Westwood Dr 0.09mi 3/1.5 1,124 (+4%) 6mo $93,000 $83 82
408 Ford Way 0.34mi 3/1.0 1,074 (-0%) 2mo $27,500 $26 81
405 Sunbrook Ave 0.33mi 3/1.5 1,120 (+4%) 2mo $148,000 $132 74
205 Tucker Ave 0.31mi 3/1.0 1,012 (-6%) 5mo $85,000 $84 71
201 Carol Dr 0.55mi 3/1.0 1,096 (+2%) 2mo $154,000 $141 70
252 Meadowdale Ave 0.21mi 3/1.0 920 (-15%) 6mo $89,000 $97 61
9809 Maple Ln 0.49mi 3/1.0 1,192 (+10%) 3mo $130,000 $109 57
936 Parkway Dr 0.71mi 2/1.0 (-1) 1,062 (-2%) 3mo $104,500 $98 57
125 Redstone Dr 0.74mi 3/1.5 1,042 (-3%) 3mo $145,000 $139 56
9817 Virginianna Dr 0.62mi 3/1.0 989 (-8%) 4mo $125,000 $126 53
173 Redstone Way 0.62mi 3/2.0 1,182 (+10%) 1mo $155,000 $131 50

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
8.2%
Equity multiple
1.32×
Total profit
$8,119
Equity at exit
$13,404
10-year hold
IRR
17.5%
Equity multiple
2.45×
Total profit
$36,515
Equity at exit
$7,773

Cash invested: $25,172 (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
5.9×

Monthly cashflow live

Estimated rent
$1,262 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$133 /mo · $1,601/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$355

Break-even live

Break-even rent $813
Max offer price $89,900
Occupancy floor 67%

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
$22,475
Closing costs
$2,697
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
252 Westwood Dr Birmingham, AL 3.0 1.5 1124 $1,400 $1.25 2d 1 0.06mi
316 Pine St Birmingham, AL 3.0 1.0 1232 $1,100 $0.89 44d 1 0.15mi
252 Meadowdale Ave Birmingham, AL 3.0 1.0 920 $995 $1.08 44d 1 0.18mi
204 McCormick Ave Birmingham, AL 3.0 1.0 880 $980 $1.11 3d 1 0.23mi
221 Lawson Rd Birmingham, AL 3.0 1.5 1102 $1,325 $1.20 24d 1 0.26mi
209 Tucker Ave Birmingham, AL 3.0 1.0 1044 $1,100 $1.05 44d 1 0.28mi
957 Hickory Cir Birmingham, AL 3.0 2.0 1364 $1,195 $0.88 3d 1 0.28mi
9844 Greenlee Rd Birmingham, AL 3.0 1.0 1046 $950 $0.91 44d 1 0.32mi
208 Sam Pate Dr Birmingham, AL 3.0 2.0 988 $1,385 $1.40 2d 1 0.46mi
848 Old Trail Rd Birmingham, AL 2.0 1.5 930 $925 $0.99 24d 1 0.53mi
201 Rose Dr Birmingham, AL 3.0 1.0 972 $1,100 $1.13 16d 1 0.62mi
628 Annie Laura Dr Birmingham, AL 3.0 1.0 844 $1,195 $1.42 44d 1 0.63mi
426 Buckingham Cir Birmingham, AL 2.0 1.5 1080 $1,013 $0.94 44d 1 0.63mi
945 Elizabeth Dr Birmingham, AL 3.0 1.0 1227 $1,125 $0.92 3d 1 0.64mi
241 Mamie Ln Birmingham, AL 3.0 2.0 1242 $1,495 $1.20 3d 1 0.65mi
932 Five Mile Rd Birmingham, AL 3.0 1.5 1200 $1,175 $0.98 19d 1 0.67mi
216 Sanford Dr Birmingham, AL 3.0 1.5 1134 $1,200 $1.06 44d 1 0.77mi
529 Robison Dr Birmingham, AL 2.0 1.0 960 $960 $1.00 21d 1 0.77mi
832 Meadowbrook Dr Birmingham, AL 3.0 2.0 1228 $1,225 $1.00 24d 1 0.81mi
912 Meadowbrook Dr Birmingham, AL 3.0 1.0 1178 $1,100 $0.93 44d 1 0.81mi
940 Meadowbrook Dr Birmingham, AL 4.0 1.0 1149 $1,300 $1.13 44d 1 0.83mi
46 Sunscape Dr Birmingham, AL 4.0 2.0 1178 $1,450 $1.23 44d 1 0.83mi
40 Sunscape Dr Birmingham, AL 3.0 2.0 1283 $1,555 $1.21 2d 1 0.85mi
818 Sunset Dr Birmingham, AL 3.0 1.0 992 $1,000 $1.01 44d 1 0.86mi
217 Killough Dr Birmingham, AL 3.0 2.0 1212 $1,200 $0.99 14d 1 0.89mi
1112 Violet Dr Birmingham, AL 3.0 2.0 1414 $1,600 $1.13 12d 1 1.06mi
603 Camp Ct Birmingham, AL 3.0 1.0 936 $1,300 $1.39 44d 1 1.08mi
520 Camellia Rd Birmingham, AL 3.0 1.0 1053 $1,100 $1.04 3d 1 1.13mi
433 Orchid Rd Birmingham, AL 3.0 1.0 1162 $1,255 $1.08 16d 1 1.22mi
726 Orchard Rd Birmingham, AL 3.0 1.0 1120 $1,095 $0.98 44d 1 1.25mi
9228 Brookhurst Dr Birmingham, AL 3.0 1.0 1146 $999 $0.87 44d 1 1.32mi
736 Gene Reed Rd Birmingham, AL 3.0 2.0 1353 $1,220 $0.90 44d 1 1.37mi
8917 Roebuck Blvd Apt 11 Birmingham, AL 2.0 1.0 880 $725 $0.82 16d 1 1.37mi
1301 5th Pl NW Center Point, AL 3.0 1.0 1170 $1,100 $0.94 3d 1 1.50mi

Listing history 2 events

  1. 2026-06-19
    remarks 637-char remark
  2. 2026-06-19
    listed $89,900 Active 1 DOM

ⓘ 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
$1,601 · $133/mo
Projected year-2 tax
$1,601 · $133/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 ≥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
$15,147
− Mortgage interest
−$5,036
− Property taxes
−$1,601
− Insurance
−$450
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$2,615
Taxable income
$3,023
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$725
After-tax cash flow
$3,533/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

+14.5% since first listed
10 events — show timeline
  • 2026-06-18 Listed $89,900 Greater Alabama MLS
  • 2021-06-09 Sold (Public Records) $82,000 Public Records
  • 2021-06-03 Sold (MLS) $82,000 Greater Alabama MLS
  • 2021-05-11 Contingent Greater Alabama MLS
  • 2021-05-10 Listed $90,900 Greater Alabama MLS
  • 2018-02-02 Sold (Public Records) $75,000 Public Records
  • 2015-09-28 Sold (MLS) $70,000 Greater Alabama MLS
  • 2015-06-29 Delisted Greater Alabama MLS
  • 2015-06-08 Listed $74,900 Greater Alabama MLS
  • 2006-03-09 Sold (Public Records) $78,500 Public Records

Property tax history

+11.3%/yr

Latest (2025): $1,601 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…