CashFlowRE
Sign in Sign up
2423 Eagle Ct #2423 🏷️ Likely Rental
C+ Composite 60.32
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.4/10.0
  • Livability +4.2/5.0
  • Condition / age +4.0/5.0
  • Rent growth +3.1/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$230,000

2423 Eagle Ct #2423 · Hoover, AL 35216
5 bd · 2.5 ba · 2,343 sqft · Condo · 136 Days on market
Built 1978 Good condition $98/sqft · 30% below area Est $328k · 30% under ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Est Mortgage Payment $2,300 a month Including HOA fee. This unique 5-bedroom, 3-bath condo offers a rare combination of space, flexibility, and opportunity. Currently tenant-occupied, the property can be purchased with tenants in place for immediate cash flow or delivered vacant for owner-occupancy. The versatile layout allows for multiple living arrangements, making it ideal for investors, house-hackers, or buyers seeking extra room. The HOA is actively completing major exterior renovations, including a new roof, new siding, fresh paint, and additional upgrades, adding long-term value and curb appeal. Whether you’re looking to invest or move in, this property checks the boxes.

Key facts

  • Additional upgrades
  • New siding
  • Fresh paint

Tags

MAJOR EXTERIOR RENOVATIONSNEW ROOFNEW SIDINGFRESH PAINTADDITIONAL UPGRADESCURB APPEAL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $230,000 price doesn't fit this home's estimated sale value (~$327,738) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

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

Deal economics

  • At list price, monthly cash flow is $295 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $230k).
  • Recommended offer: $202k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 2.4% in Hoover — 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 84/100 on livability (#1 in AL, #630 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+.
  • 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.
  • Market conditions: Rents rising (+2.6%/yr); 135 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 38% 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 136 days — a 12% lower offer ($202k) 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 $202,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 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 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.04%
Cap rate
7.83%
Cash-on-cash
5.50%
DSCR
1.24
GRM
8.0

CMA / ARV

ARV (median comp)
$327,738
List price
$230,000
Delta
-29.82%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.59% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.70×
Total profit
$-19,410
Equity at exit
$34,294
10-year hold
IRR
0.8%
Equity multiple
1.05×
Total profit
$3,468
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
135
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,386 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax est. 1.5%
$288 /mo · $3,450/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$501
Net cashflow
$295

Break-even live

Break-even rent $2,012
Max offer price $230,000
Occupancy floor 83%

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

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1212 Riverford Dr Hoover, AL 4.0 2.5 2368 $2,320 $0.98 14d 1 0.18mi
1208 Riverford Dr Hoover, AL 4.0 3.5 2396 $2,270 $0.95 1d 1 0.19mi
3454 Heather Ln Hoover, AL 4.0 3.0 2176 $2,600 $1.19 21d 1 0.87mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-18
    days on market $230,000 Active 136 DOM
  2. 2026-06-17
    days on market $230,000 Active 135 DOM
  3. 2026-06-16
    days on market $230,000 Active 134 DOM
  4. 2026-06-15
    days on market $230,000 Active 133 DOM
  5. 2026-06-13
    days on market $230,000 Active 131 DOM
  6. 2026-06-10
    days on market $230,000 Active 128 DOM
  7. 2026-06-09
    days on market $230,000 Active 127 DOM
  8. 2026-06-08
    days on market $230,000 Active 126 DOM
  9. 2026-06-07
    days on market $230,000 Active 125 DOM
  10. 2026-06-03
    days on market $230,000 Active 121 DOM
  11. 2026-06-02
    days on market $230,000 Active 120 DOM
  12. 2026-06-01
    days on market $230,000 Active 119 DOM
  13. 2026-05-31
    days on market $230,000 Active 118 DOM
  14. 2026-02-02
    listed $230,000 Active 692-char remark
    Show marketing remark (692 chars)

    Est Mortgage Payment $2,300 a month Including HOA fee. This unique 5-bedroom, 3-bath condo offers a rare combination of space, flexibility, and opportunity. Currently tenant-occupied, the property can be purchased with tenants in place for immediate cash flow or delivered vacant for owner-occupancy. The versatile layout allows for multiple living arrangements, making it ideal for investors, house-hackers, or buyers seeking extra room. The HOA is actively completing major exterior renovations, including a new roof, new siding, fresh paint, and additional upgrades, adding long-term value and curb appeal. Whether you’re looking to invest or move in, this property checks the boxes.

  15. 2024-10-12
    price $215,000
  16. 2024-02-12
    price $235,000
  17. 2024-01-27
    price $245,000
  18. 2024-01-12
    price $249,900
  19. 2023-09-22
    price $254,900

ⓘ 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
$28,629
− Mortgage interest
−$12,884
− Property taxes
−$3,450
− Insurance
−$1,150
− Repairs & maintenance
−$2,290
− Management
−$2,290
− Depreciation
−$6,691
Taxable loss
−$126
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$30
After-tax cash flow
$3,573/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

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.

Renovation cost estimate screening

Value-add ROI direction

  • 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.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Livability — Hoover

Score
84/100
State rank
#1
US rank
#630

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson County · 527,445 people
City population
76,805
Metro
Birmingham-Hoover, AL
Population (ZIP)
34,327
Household income
$74,525
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1747.0

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
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%
Common ancestry
Slovak 3% Serbian 2% Italian 2%
Foreign-born
8% · Canada, China, South Korea
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

Market trends

HPI YoY
▼ -259.83%
Current HPI
239.8705
Rent YoY
▲ 2.59%
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

-9.8% since first listed
6 events — show timeline
  • 2026-02-02 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…