CashFlowRE
Sign in Sign up
2423 Eagle Ct #2423
C+ Composite 64.99
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 +23.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.1/10.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • Rent growth +3.1/5.0
  • Schools +2.5/10.0
  • Appreciation +0.0/10.0

$230,000

2423 Eagle Ct #2423 · Birmingham, AL 35216
5 bd · 2.5 ba · 2,343 sqft · Townhouse · 83 Days on market
Built 1978 Good condition $98/sqft · 26% below area Est $313k · 26% under ↓ 10% since listing

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

Listing remarks

SELLER WILL PAY 12 MONTHS HOA FEE !!! Spacious and in the heart of Vestavia Hills! Ideal for buyers seeking low-maintenance living, shared living arrangements, or investment potential. Plenty of space for roommates, multi-generational living, or work-from-home flexibility. This floor plan offers privacy and flexibility with living spaces and bedrooms on multiple levels. Conveniently located near shopping, dining, interstates, and area colleges, making commuting easy. Features include TWO washer/dryer hookup areas on separate levels for added convenience. A unique opportunity to own in one of the area’s most desirable locations!

Key facts

  • Multiple levels
  • Investment potential
  • Conveniently located

Tags

HEART OF VESTAVIA HILLSLOW-MAINTENANCE LIVINGINVESTMENT POTENTIALWORK-FROM-HOME FLEXIBILITYMULTIPLE LEVELSCONVENIENTLY LOCATED

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 5-bed/2.5-bath townhouse listed at $230k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $426 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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.
  • Jefferson County (suburban): math 9% / reading 32% proficiency, ranked #104 of 129 in AL (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Irondale Middle School (math 2% / reading 35%, grade F, #195 of 257 statewide, top 76%, 467 students, 58% FRL); Shades Valley High School (math 29% / reading 39%, grade F, #53 of 305 statewide, top 18%, 1,200 students, 68% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 221 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($75k/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 $2k of loan paydown is wiped out by about $7k 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 83 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.

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 $216,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. 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?
  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
1.11% ✓
Cap rate
8.52%
Cash-on-cash
7.94%
DSCR
1.35
GRM
7.5

CMA / ARV

ARV (median comp)
$312,754
List price
$230,000
Delta
-26.46%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4065 Bent River Ln 0.85mi 5/3.0 2,368 (+1%) 2mo $475,000 $201 59
3233 Wagon Gap Trl 1.49mi 4/3.0 (-1) 2,338 (-0%) 2mo $410,000 $175 56
3725 Spearman Dr 0.38mi 4/2.0 (-1) 2,061 (-12%) 3mo $347,500 $169 53
4061 Bent River Ln 0.85mi 5/3.5 2,450 (+5%) 2mo $455,000 $186 52
3500 William And Mary Rd 0.82mi 4/2.5 (-1) 2,450 (+5%) 1mo $404,000 $165 52
3051 Skylark Cir 0.65mi 4/3.5 (-1) 2,442 (+4%) 5mo $420,000 $172 50
3313 Shallowford Rd 1.26mi 4/3.5 (-1) 2,400 (+2%) 5mo $566,000 $236 48
4400 Cahaba River Blvd 1.12mi 4/2.5 (-1) 2,157 (-8%) 1mo $469,000 $217 46
5008 Indian Valley Rd 1.25mi 4/3.0 (-1) 2,456 (+5%) 6mo $375,000 $153 45
3337 Shallowford Rd 1.20mi 4/2.5 (-1) 1,790 (-24%) 0mo $439,900 $246 35
2416 Wine Ridge Dr 0.66mi 4/2.0 (-1) 1,886 (-20%) 6mo $330,000 $175 32
2300 Crossgate Trl 1.37mi 4/3.0 (-1) 2,695 (+15%) 5mo $527,500 $196 29

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.83×
Total profit
$-11,142
Equity at exit
$34,294
10-year hold
IRR
4.6%
Equity multiple
1.33×
Total profit
$21,131
Equity at exit
$19,886

Cash invested: $64,400 (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 35216

Rents YoY
2.6%
Active inventory
221
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,551 high interval (Pro) →
Mortgage (P&I)
−$1,206
Tax est. 1.5%
−$288 /mo · $3,450/yr
Insurance
−$96
HOA
−$0
Vacancy / Maint / Mgmt
−$536
Net cashflow
$426

Break-even live

Break-even rent $2,012
Max offer price $230,000
Occupancy floor 78%

Sensitivity live

Price -10% $585 -5% $506 +0% $426 +5% $347 +10% $267
Rent -10% $225 -5% $325 +0% $426 +5% $527 +10% $628
Rate -1.0pp $542 -0.5pp $485 base $426 +0.5pp $366 +1.0pp $306

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
$57,500
Closing costs
$6,900
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4238 Lennox Dr Birmingham, AL 4.0 4.5 2282 $3,150 $1.38 0d 1 0.10mi
1212 Riverford Dr Hoover, AL 4.0 2.5 2368 $2,320 $0.98 155d 1 0.18mi
1208 Riverford Dr Hoover, AL 4.0 3.5 2396 $2,270 $0.95 130d 1 0.19mi
1325 Riverford Cir Hoover, AL 4.0 2.5 2331 $2,525 $1.08 10d 1 0.22mi
3853 Kinross Pl Hoover, AL 4.0 3.0 2159 $2,200 $1.02 107d 1 0.23mi
1317 Riverford Cir Hoover, AL 4.0 2.5 2717 $2,400 $0.88 18d 1 0.23mi
3454 Heather Ln Hoover, AL 4.0 3.0 2176 $2,600 $1.19 162d 1 0.87mi
2269 Ridgemont Dr Birmingham, AL 4.0 3.5 2424 $2,295 $0.95 10d 1 0.98mi
2639 Old Rocky Ridge Rd Hoover, AL 4.0 2.0 2500 $2,200 $0.88 0d 1 1.02mi
990 Wisteria Pl Birmingham, AL 1.0–4.0 1.0–2.0 1197 $1,715 $1.43 0d 5 1.17mi
3654 Haven View Cir Hoover, AL 4.0 2.5 1704 $1,795 $1.05 5d 1 1.22mi
4309 Bent River Pkwy Hoover, AL 4.0 3.0 2667 $3,000 $1.12 19d 1 1.23mi
4132 Heritage Pl Hoover, AL 4.0 3.5 3100 $2,928 $0.94 133d 1 1.42mi

Property features AI

Finance

Other
Not in flood plain
HOA & community
Monthly condo/townhome fee ($700/month)Fees include garbage collection, common grounds maintenance, building insurance, management fee, pest control, reserve for improvements, and other services

Exterior

Parking
Assigned parkingTwo carport spaces
Utilities
Public waterConnected sewerUnderground utilitiesGas water heater (2+ units)Internet service available (Spectrum, AT&T)
Home design
Condo/townhome (unit/lot #2423)Entry level: 1Existing constructionNo waterfront or garden/patio
Construction
Wood sidingBasement foundation
Exterior features
Covered deckBalconyStorage buildingCommunity in-ground pool with cleaning system and perimeter fencing

Interior

Kitchen
Solid surface countertopsBuilt-in dishwasher, built-in microwave, refrigeratorSome stainless appliancesElectric stove
Bedrooms
Master bedroom on upper levelAdditional bedrooms in basement
Flooring
CarpetHardwood laminateVinyl
Bathrooms
Two full baths and one half bathSeparate vanities and linen closet; tub/shower comboWalk-in closets
Heating & cooling
Central heating (gas)Central cooling
Interior features
Cathedral/vaulted and 9 ft.+ ceilingsRecessed lightingTwo gas fireplaces (bedroom and family room) with gas startersPull-down atticFull finished daylight basement
Laundry & utility
Laundry available (basement and upper level)Washer hookupElectric dryer hookupLaundry located in closet (basement)

Listing history 50 events

  1. 2026-11-08
    days on market $230,000 Active 83 DOM
  2. 2026-11-07
    days on market $230,000 Active 82 DOM
  3. 2026-11-06
    days on market $230,000 Active 81 DOM
  4. 2026-11-05
    days on market $230,000 Active 80 DOM
  5. 2026-11-04
    days on market $230,000 Active 79 DOM
  6. 2026-11-02
    days on market $230,000 Active 77 DOM
  7. 2026-11-01
    days on market $230,000 Active 76 DOM
  8. 2026-10-31
    days on market $230,000 Active 75 DOM
  9. 2026-10-30
    days on market $230,000 Active 74 DOM
  10. 2026-10-29
    days on market $230,000 Active 73 DOM
  11. 2026-10-28
    days on market $230,000 Active 72 DOM
  12. 2026-10-27
    days on market $230,000 Active 71 DOM
  13. 2026-10-26
    days on market $230,000 Active 70 DOM
  14. 2026-10-26
    days on market $230,000 Active 69 DOM
  15. 2026-10-24
    days on market $230,000 Active 68 DOM
  16. 2026-10-23
    days on market $230,000 Active 67 DOM
  17. 2026-10-22
    days on market $230,000 Active 66 DOM
  18. 2026-10-21
    days on market $230,000 Active 65 DOM
  19. 2026-10-20
    days on market $230,000 Active 64 DOM
  20. 2026-10-19
    days on market $230,000 Active 63 DOM
  21. 2026-10-18
    days on market $230,000 Active 62 DOM
  22. 2026-10-17
    days on market $230,000 Active 61 DOM
  23. 2026-10-16
    days on market $230,000 Active 60 DOM
  24. 2026-10-15
    days on market $230,000 Active 59 DOM
  25. 2026-10-14
    days on market $230,000 Active 58 DOM
  26. 2026-10-13
    days on market $230,000 Active 57 DOM
  27. 2026-10-12
    days on market $230,000 Active 56 DOM
  28. 2026-10-11
    days on market $230,000 Active 55 DOM
  29. 2026-10-10
    days on market $230,000 Active 54 DOM
  30. 2026-10-09
    days on market $230,000 Active 53 DOM
  31. 2026-10-08
    days on market $230,000 Active 52 DOM
  32. 2026-10-07
    days on market $230,000 Active 51 DOM
  33. 2026-10-06
    days on market $230,000 Active 50 DOM
  34. 2026-10-05
    days on market $230,000 Active 49 DOM
  35. 2026-10-04
    days on market $230,000 Active 48 DOM
  36. 2026-10-03
    days on market $230,000 Active 47 DOM
  37. 2026-10-02
    days on market $230,000 Active 46 DOM
  38. 2026-10-01
    days on market $230,000 Active 45 DOM
  39. 2026-09-30
    days on market $230,000 Active 44 DOM
  40. 2026-09-29
    days on market $230,000 Active 43 DOM
  41. 2026-09-28
    days on market $230,000 Active 42 DOM
  42. 2026-09-27
    days on market $230,000 Active 41 DOM
  43. 2026-09-25
    days on market $230,000 Active 39 DOM
  44. 2026-09-24
    days on market $230,000 Active 38 DOM
  45. 2026-09-23
    days on market $230,000 Active 37 DOM
  46. 2026-09-22
    days on market $230,000 Active 36 DOM
  47. 2026-09-21
    days on market $230,000 Active 35 DOM
  48. 2026-09-20
    days on market $230,000 Active 34 DOM
  49. 2026-09-19
    days on market $230,000 Active 33 DOM
  50. 2026-09-18
    days on market $230,000 Active 32 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 6 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
$30,616
− Mortgage interest
−$12,884
− Property taxes
−$3,450
− Insurance
−$1,150
− Repairs & maintenance
−$2,449
− Management
−$2,449
− Depreciation
−$6,691
Taxable income
$1,543
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$370
After-tax cash flow
$4,743/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.

Condition & rehab AI · 1 photo

Good 80/100 Cosmetic rehab Est. rehab $11,715–$35,145 screening

This well-maintained and updated condo is in excellent condition, ready for immediate occupancy. It offers a spacious layout and is located in a desirable area, making it an attractive investment opportunity.

Value-add opportunities

  • Both Painting the interior walls — Fresh paint can enhance the home's appeal and value. ↑
  • Both Landscaping improvements — Enhanced curb appeal can attract more buyers and renters. ↑
  • Both Adding smart home features — Modern technology can increase the home's marketability and rental potential. ↑
  • Both Upgrading the kitchen appliances — Modern appliances can make the kitchen more functional and attractive to potential buyers and renters. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 24/100

Zoned Schools

Elementary Grantswood Community School F AL #451/627 Nat'l #33,016/41,679 Middle Irondale Middle School F AL #195/257 Nat'l #12,017/14,009 High Shades Valley High School F AL #53/305 Nat'l #10,121/17,239

Schools (NCES district)

District
Jefferson County
NCES district ID
0101920
Math proficiency
9% ▼ -24.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$51,712
Composite
18.4/100
National rank
#8937
State rank
#104 of 129 in AL
C Composite livability gradescore 67/100

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

County
Jefferson County · 669,185 people
City population
210,422
Metro
Birmingham-Hoover, AL
Population (ZIP)
34,327
Household income
$74,525
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
18% of renters

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 61% Black 24% Hispanic / Latino 8% Asian 5% Two or more races 4% Native American 1%
Hispanic origin (detail)
Mexican 4%
Languages at home
88% English-only · Spanish 6% Other Indo-European 2% Arabic 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
—

Price history

-9.8% since first listed
6 events — show timeline
  • 2026-08-17 Listed $230,000 Greater Alabama MLS
  • 2024-10-12 Price Changed $215,000 Greater Alabama MLS
  • 2024-02-12 Price Changed $235,000 Greater Alabama MLS
  • 2024-01-27 Price Changed $245,000 Greater Alabama MLS
  • 2024-01-12 Price Changed $249,900 Greater Alabama MLS
  • 2023-09-22 Price Changed $254,900 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…