CashFlowRE
Sign in Sign up
152 Fairview Ln
D- Composite 38.19
Why this score? — see what drove the D- 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).

  • ARV discount +12.1/15.0
  • Cash flow +9.6/30.0
  • Schools +3.9/10.0
  • Livability +3.1/5.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • Appreciation +0.0/10.0

$210,000

152 Fairview Ln · Montevallo, AL 35115
3 bd · 2.0 ba · 1,531 sqft · SingleFamily public records · 73 Days on market
Built 2001 7,840 sqft lot $137/sqft · 10% below area Est $234k · 10% under

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

Listing remarks MLS

Welcome to 152 Fairview Ln in Montevallo! This charming home offers the perfect blend of comfort and convenience, nestled in a quiet setting just minutes from downtown, local shops, and the University of Montevallo. Inside, you’ll find a functional layout with inviting living spaces, abundant natural light, and plenty of room to relax or entertain. The kitchen provides ample cabinet and counter space, while the bedrooms offer comfort and privacy. Step outside to enjoy a spacious yard —ideal for gatherings, gardening, or simply unwinding. Whether you’re a first-time buyer, student, downsizing, or investing, this property is a fantastic opportunity in a growing area. Don’t miss your chance to make it yours!

Key facts

  • 7,840 sq ft lot
  • 2 garage spots
  • Built 2001

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/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-143 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $185k (12.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (31.6% below list).
  • Recommended offer: $144k (31.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.7% in Montevallo — 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 62/100 on livability (#217 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing B+; Watch: schools D+, amenities F, commute F.
  • Shelby County (suburban): math 30% / reading 58% proficiency, ranked #16 of 129 in AL (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 114 active listings in the ZIP; 987 units permitted in Shelby County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Shelby County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $149k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 63% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,651 (31.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  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 D-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.68%
Cap rate
5.47%
Cash-on-cash
-2.93%
DSCR
0.87
GRM
12.2

CMA / ARV

ARV (median comp)
$233,660
List price
$210,000
Delta
-10.13%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
152 Fairview Ln 0.00mi 3/2.0 1,531 (0%) 0mo $215,000 $140 100
25 Pleasant 0.67mi 2/1.0 (-1) 1,680 (+10%) 2mo $32,000 $19 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.2%
Equity multiple
0.26×
Total profit
$-43,253
Equity at exit
$31,312
10-year hold
IRR
-14.9%
Equity multiple
0.15×
Total profit
$-49,776
Equity at exit
$18,157

Cash invested: $58,800 (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 35115

Home prices YoY
-19.3%
Active inventory
114
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$1,437 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$90 /mo · $1,075/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$-143

Break-even live

Break-even rent $1,618
Max offer price $184,651
Occupancy floor

Sensitivity live

Price -10% $-25 -5% $-84 +0% $-143 +5% $-203 +10% $-262
Rent -10% $-257 -5% $-200 +0% $-143 +5% $-87 +10% $-30
Rate -1.0pp $-38 -0.5pp $-90 base $-143 +0.5pp $-198 +1.0pp $-253

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
$52,500
Closing costs
$6,300
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.

Listing history 23 events

  1. 2026-06-15
    status $210,000 Pending 73 DOM
  2. 2026-06-15
    days on market $210,000 Contingent 73 DOM
  3. 2026-06-13
    days on market $210,000 Contingent 71 DOM
  4. 2026-06-13
    days on market $210,000 Contingent 70 DOM
  5. 2026-06-10
    days on market $210,000 Contingent 68 DOM
  6. 2026-06-09
    days on market $210,000 Contingent 67 DOM
  7. 2026-06-08
    days on market $210,000 Contingent 66 DOM
  8. 2026-06-07
    days on market $210,000 Contingent 65 DOM
  9. 2026-06-05
    days on market $210,000 Contingent 62 DOM
  10. 2026-06-03
    days on market $210,000 Contingent 61 DOM
  11. 2026-06-02
    days on market $210,000 Contingent 60 DOM
  12. 2026-06-01
    days on market $210,000 Contingent 59 DOM
  13. 2026-05-31
    days on market $210,000 Contingent 58 DOM
  14. 2026-05-17
    historical Contingent 738-char remark
    Show marketing remark (738 chars)

    Welcome to 152 Fairview Ln in Montevallo! This charming home offers the perfect blend of comfort and convenience, nestled in a quiet setting just minutes from downtown, local shops, and the University of Montevallo. Inside, you’ll find a functional layout with inviting living spaces, abundant natural light, and plenty of room to relax or entertain. The kitchen provides ample cabinet and counter space, while the bedrooms offer comfort and privacy. Step outside to enjoy a spacious yard —ideal for gatherings, gardening, or simply unwinding. Whether you’re a first-time buyer, student, downsizing, or investing, this property is a fantastic opportunity in a growing area. Don’t miss your chance to make it yours!

  15. 2026-04-23
    status Active 738-char remark
    Show marketing remark (738 chars)

    Welcome to 152 Fairview Ln in Montevallo! This charming home offers the perfect blend of comfort and convenience, nestled in a quiet setting just minutes from downtown, local shops, and the University of Montevallo. Inside, you’ll find a functional layout with inviting living spaces, abundant natural light, and plenty of room to relax or entertain. The kitchen provides ample cabinet and counter space, while the bedrooms offer comfort and privacy. Step outside to enjoy a spacious yard —ideal for gatherings, gardening, or simply unwinding. Whether you’re a first-time buyer, student, downsizing, or investing, this property is a fantastic opportunity in a growing area. Don’t miss your chance to make it yours!

  16. 2026-04-13
    historical Contingent 738-char remark
    Show marketing remark (738 chars)

    Welcome to 152 Fairview Ln in Montevallo! This charming home offers the perfect blend of comfort and convenience, nestled in a quiet setting just minutes from downtown, local shops, and the University of Montevallo. Inside, you’ll find a functional layout with inviting living spaces, abundant natural light, and plenty of room to relax or entertain. The kitchen provides ample cabinet and counter space, while the bedrooms offer comfort and privacy. Step outside to enjoy a spacious yard —ideal for gatherings, gardening, or simply unwinding. Whether you’re a first-time buyer, student, downsizing, or investing, this property is a fantastic opportunity in a growing area. Don’t miss your chance to make it yours!

  17. 2026-04-03
    listed $210,000 Active 738-char remark
    Show marketing remark (738 chars)

    Welcome to 152 Fairview Ln in Montevallo! This charming home offers the perfect blend of comfort and convenience, nestled in a quiet setting just minutes from downtown, local shops, and the University of Montevallo. Inside, you’ll find a functional layout with inviting living spaces, abundant natural light, and plenty of room to relax or entertain. The kitchen provides ample cabinet and counter space, while the bedrooms offer comfort and privacy. Step outside to enjoy a spacious yard —ideal for gatherings, gardening, or simply unwinding. Whether you’re a first-time buyer, student, downsizing, or investing, this property is a fantastic opportunity in a growing area. Don’t miss your chance to make it yours!

  18. 2017-05-10
    soldstatus $149,000
  19. 2017-04-18
    soldstatus $147,000 Sold 226-char remark
    Show marketing remark (226 chars)

    Looking for a nice home sitting on a Golf Course? Look no further! This home has completely been renovated with: New roof, Heat Pump, Water Heater, Carpet, Paint and Hardwood in the entry way. All you have to do is move in. ..

  20. 2017-03-10
    historical 226-char remark
    Show marketing remark (226 chars)

    Looking for a nice home sitting on a Golf Course? Look no further! This home has completely been renovated with: New roof, Heat Pump, Water Heater, Carpet, Paint and Hardwood in the entry way. All you have to do is move in. ..

  21. 2017-02-28
    historical Contingent 226-char remark
    Show marketing remark (226 chars)

    Looking for a nice home sitting on a Golf Course? Look no further! This home has completely been renovated with: New roof, Heat Pump, Water Heater, Carpet, Paint and Hardwood in the entry way. All you have to do is move in. ..

  22. 2017-02-11
    listed $159,900 Active 226-char remark
    Show marketing remark (226 chars)

    Looking for a nice home sitting on a Golf Course? Look no further! This home has completely been renovated with: New roof, Heat Pump, Water Heater, Carpet, Paint and Hardwood in the entry way. All you have to do is move in. ..

  23. 2009-06-08
    soldstatus $145,900

ⓘ 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
$1,075 · $90/mo
Projected year-2 tax
$1,075 · $90/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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 63% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$17,238
− Mortgage interest
−$11,763
− Property taxes
−$1,075
− Insurance
−$1,050
− Repairs & maintenance
−$1,379
− Management
−$1,379
− Depreciation
−$6,109
Taxable loss
−$5,517
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,324
After-tax cash flow
$-398/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
Shelby County
NCES district ID
0103030
Math proficiency
30% ▼ -28.00%
Reading proficiency
58% ▲ 2.00%
Median HH income
$66,672
Composite
39.29/100
National rank
#3995
State rank
#16 of 129 in AL

Livability — Montevallo

Score
62/100
State rank
#217
US rank
#16530

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment F Housing B+ Health & safety F User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montevallo, AL
Population (ZIP)
16,911

Population outlook (Shelby County) Hauer SSP2

Today (2025)
237,024 people
By 2030
249,868 · +5.4%
By 2040
272,778 · +15.1%
By 2050
291,062 · +22.8%
By 2075
326,049 · +37.6%
By 2100
335,870 · +41.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Hispanic / Latino 21% Black 15% Two or more races 6%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Slovak 2% Iranian 1% Italian 1%
Foreign-born
11% · Canada, China, Jamaica
Languages at home
78% English-only · Spanish 21% Chinese 1%

Political lean MEDSL · Shelby

2024 margin
Solid R (+40.9) · D 29.0% · R 69.9% · Other 1.1%
2008→2024 swing
+12.6pp toward D · 2008: -53.4pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+40.4 2016: R+50.3 2012: R+55.6 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.55%
Current HPI
207.2205
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

+43.9% since first listed
10 events — show timeline
  • 2026-05-17 Contingent Greater Alabama MLS
  • 2026-04-23 Relisted Greater Alabama MLS
  • 2026-04-13 Contingent Greater Alabama MLS
  • 2026-04-03 Listed $210,000 Greater Alabama MLS
  • 2017-05-10 Sold (Public Records) $149,000 Public Records
  • 2017-04-18 Sold (MLS) $147,000 Greater Alabama MLS
  • 2017-03-10 Delisted Greater Alabama MLS
  • 2017-02-28 Contingent Greater Alabama MLS
  • 2017-02-11 Listed $159,900 Greater Alabama MLS
  • 2009-06-08 Sold (Public Records) $145,900 Public Records

Property tax history

+4.3%/yr

Latest (2025): $1,075 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…