CashFlowRE
Sign in Sign up
1601 31st Street Ensley
C Composite 57.83
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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$109,900

1601 31st Street Ensley · Birmingham, AL 35208
4 bd · 2.5 ba · 2,674 sqft · SingleFamily public records · 142 Days on market
Built 1930 0.34 ac lot $41/sqft · 37% above area Est $80k · 37% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

Key facts

  • Decorative fireplace
  • Updated cabinets
  • Flat back yard

Tags

FOYER ENTRYWAYDECORATIVE FIREPLACESUNROOMFRENCH DOORSUPDATED CABINETSFLAT BACK YARD

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 4-bed/2.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $344 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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-, schools F, crime 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.
  • Market conditions: Rents rising fast (+7.2%/yr); 122 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • At $1,503/mo this rent would consume 47% of the median local household income ($39k/yr) (locally 573% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 7.2% rent growth), your $31k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $49k; list at $110k implies a 124% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 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 1930 — 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
1.37%
Cap rate
10.05%
Cash-on-cash
13.43%
DSCR
1.60
GRM
6.1

CMA / ARV

ARV (median comp)
$79,953
List price
$109,900
Delta
49.96%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2908 Dawson Ave SW 0.22mi 4/2.0 2,546 (-5%) 1mo $154,500 $61 79
3000 Jefferson Ave SW 0.18mi 4/2.5 2,288 (-14%) 6mo $160,000 $70 63
2304 Mayfield Ave SW 0.55mi 5/3.0 (+1) 2,896 (+8%) 8mo $72,450 $25 46
2729 Parklawn Ave 0.51mi 3/2.5 (-1) 2,380 (-11%) 15mo $75,000 $32 41

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 · 7.24% rent growth · sell at horizon

5-year hold
IRR
8.6%
Equity multiple
1.35×
Total profit
$10,886
Equity at exit
$16,386
10-year hold
IRR
21.3%
Equity multiple
3.21×
Total profit
$67,968
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 35208

Home prices YoY
-18.1%
Rents YoY
7.2%
Active inventory
122
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,503 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$221 /mo · $2,649/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$344

Break-even live

Break-even rent $1,067
Max offer price $109,900
Occupancy floor 72%

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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2505 Brookhaven Ave SW Birmingham, AL 5.0 2.0 1886 $1,600 $0.85 43d 1 0.40mi
1501 21st St SW Birmingham, AL 3.0 2.0 1758 $1,250 $0.71 43d 1 0.69mi
2320 Wesley Ave SW Birmingham, AL 4.0 1.0 1865 $1,200 $0.64 10d 1 0.82mi
3533 Jefferson Ave SW Birmingham, AL 5.0 2.5 1911 $1,500 $0.78 1d 1 0.90mi
2548 28th St SW Birmingham, AL 3.0 2.0 1762 $1,000 $0.57 2d 1 0.90mi
3728 Hickory Ave SW Birmingham, AL 5.0 2.0 1869 $1,450 $0.78 1d 1 1.12mi
200 23rd St SW Birmingham, AL 5.0 1.0 1858 $1,400 $0.75 43d 1 1.22mi
1563 Martin Ave Birmingham, AL 4.0 2.0 1848 $1,495 $0.81 1d 1 1.29mi
3020 Wenonah Park Pl SW Birmingham, AL 4.0 2.5 2200 $1,999 $0.91 1d 1 1.43mi

Listing history 25 events

  1. 2026-06-19
    price $109,900 Active 142 DOM
  2. 2026-06-18
    days on market $119,900 Active 142 DOM
  3. 2026-06-17
    days on market $119,900 Active 141 DOM
  4. 2026-06-16
    days on market $119,900 Active 140 DOM
  5. 2026-06-15
    days on market $119,900 Active 139 DOM
  6. 2026-06-13
    days on market $119,900 Active 137 DOM
  7. 2026-06-10
    days on market $119,900 Active 134 DOM
  8. 2026-06-09
    days on market $119,900 Active 133 DOM
  9. 2026-06-08
    days on market $119,900 Active 132 DOM
  10. 2026-06-07
    days on market $119,900 Active 131 DOM
  11. 2026-06-03
    days on market $119,900 Active 127 DOM
  12. 2026-06-02
    days on market $119,900 Active 126 DOM
  13. 2026-06-01
    days on market $119,900 Active 125 DOM
  14. 2026-05-31
    days on market $119,900 Active 124 DOM
  15. 2026-05-08
    status Active 679-char remark
    Show marketing remark (679 chars)

    Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

  16. 2026-04-23
    historical Contingent 679-char remark
    Show marketing remark (679 chars)

    Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

  17. 2026-04-21
    price $119,900 679-char remark
    Show marketing remark (679 chars)

    Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

  18. 2026-04-12
    status Active 679-char remark
    Show marketing remark (679 chars)

    Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

  19. 2026-04-01
    status Pending 679-char remark
    Show marketing remark (679 chars)

    Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

  20. 2026-01-26
    historical Contingent 679-char remark
    Show marketing remark (679 chars)

    Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

  21. 2026-01-16
    listed $129,900 Active 679-char remark
    Show marketing remark (679 chars)

    Tons of space in this oversized 4 bedroom & 2.5 bathroom home. Large foyer entryway with original hardwoods throughout. Front living room with decorative fireplace. Sunroom with lots of natural light to your left. Large den with French doors to the back deck. Dining room just off of kitchen with updated cabinets & counter tops. Convienent powder room on the main level. Upstairs features 4 large bedrooms with 2 full bathrooms that have been updated. One bath features a tub/shower combo & the other bathroom features a separate tiled shower. Out back has a great open deck for grilling & over looks a flat back yard. Driveway parking for multiple cars.

  22. 2025-05-06
    price $134,000
  23. 2025-03-12
    price $139,000
  24. 2025-02-25
    price $148,000
  25. 1992-04-10
    soldstatus $49,000

ⓘ 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
$2,649 · $221/mo
Projected year-2 tax
$2,649 · $221/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,035
− Mortgage interest
−$6,156
− Property taxes
−$2,649
− Insurance
−$550
− Repairs & maintenance
−$1,443
− Management
−$1,443
− Depreciation
−$3,197
Taxable income
$2,597
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$623
After-tax cash flow
$3,510/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)
13,412
Household income
$38,561
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
573.0

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 (94%)
Race & ethnicity
Black 94% White 4% Hispanic / Latino 2% Two or more races 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -33.99%
Current HPI
153.414
Rent YoY
▲ 7.24%
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

+144.7% since first listed
11 events — show timeline
  • 2026-05-08 Relisted Greater Alabama MLS
  • 2026-04-23 Contingent Greater Alabama MLS
  • 2026-04-21 Price Changed $119,900 Greater Alabama MLS
  • 2026-04-12 Relisted Greater Alabama MLS
  • 2026-04-01 Pending Greater Alabama MLS
  • 2026-01-26 Contingent Greater Alabama MLS
  • 2026-01-16 Listed $129,900 Greater Alabama MLS
  • 2025-05-06 Price Changed $134,000 Greater Alabama MLS
  • 2025-03-12 Price Changed $139,000 Greater Alabama MLS
  • 2025-02-25 Price Changed $148,000 Greater Alabama MLS
  • 1992-04-10 Sold (Public Records) $49,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $2,649 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…