CashFlowRE
Sign in Sign up
236 Pinewood Ave
B Composite 72.99
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 +11.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Appreciation +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +0.7/10.0

$73,999

236 Pinewood Ave · Midfield, AL 35228
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 209 Days on market
Built 1926 9,583 sqft lot $55/sqft · 10% below area Est $82k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

Key facts

  • Covered front porch
  • Spacious kitchen
  • Large backyard

Tags

COVERED FRONT PORCHPASS-THROUGH DINING ROOMSPACIOUS KITCHENFULL BASEMENTPARKING PADLARGE BACKYARD

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 $74k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $74k).
  • Recommended offer: $65k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 10.0% in Midfield — 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 64/100 on livability (#164 in AL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, amenities F, employment F.
  • Midfield City (suburban): math 2% / reading 14% proficiency, ranked #126 of 129 in AL (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.5%/yr); 87 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 $511 of loan paydown is wiped out by about $2k 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 + 0.0% rent growth), your $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 209 days — a 12% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $26k; list at $74k implies a 181% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — 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 $65,119 (12.0% below list)

Questions for the listing agent

  1. It's been on market 209 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 1926 — 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. 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.
  7. 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.
  8. 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
1.57%
Cap rate
12.99%
Cash-on-cash
23.92%
DSCR
2.06
GRM
5.3

CMA / ARV

ARV (median comp)
$81,995
List price
$73,999
Delta
-9.75%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
521 Grant St 0.26mi 3/2.0 1,368 (+2%) 9mo $80,000 $58 74
340 Woodward Rd 0.17mi 3/1.0 1,255 (-7%) 12mo $85,000 $68 71
537 Grant St 0.29mi 3/1.0 1,444 (+7%) 4mo $98,500 $68 71
400 Woodward Rd 0.20mi 3/1.0 1,211 (-10%) 12mo $85,000 $70 64
332 Birwood Ave 0.16mi 3/2.0 1,245 (-7%) 15mo $170,000 $137 64
1508 Collier Dr 0.38mi 3/1.0 1,280 (-5%) 14mo $90,000 $70 63
1412 Woodward Rd 0.44mi 3/1.0 1,220 (-9%) 2mo $65,000 $53 62
1709 Brizendine Dr 0.15mi 2/2.0 (-1) 1,263 (-6%) 15mo $90,000 $71 62
1356 Woodward Rd 0.56mi 3/1.0 1,164 (-13%) 1mo $98,000 $84 51
1808 Collier Dr 0.36mi 2/1.0 (-1) 1,174 (-13%) 11mo $83,000 $71 48
349 Midwood Ave 0.56mi 4/2.0 (+1) 1,160 (-14%) 12mo $165,000 $142 32
517 Midway St 0.75mi 4/2.0 (+1) 1,480 (+10%) 16mo $75,000 $51 26

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
13.7%
Equity multiple
1.53×
Total profit
$10,913
Equity at exit
$11,033
10-year hold
IRR
20.1%
Equity multiple
2.46×
Total profit
$30,238
Equity at exit
$6,398

Cash invested: $20,720 (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 35228

Home prices YoY
-3.5%
Rents YoY
-1.5%
Active inventory
87
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,165 high interval (Pro) →
Mortgage (P&I)
$388
Tax from tax record
$89 /mo · $1,064/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$413

Break-even live

Break-even rent $643
Max offer price $73,999
Occupancy floor 60%

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
$18,500
Closing costs
$2,220
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
120 Parkwood St Birmingham, AL 3.0 1.5 1224 $1,150 $0.94 15d 1 0.13mi
517 Grant St Birmingham, AL 3.0 1.0 912 $850 $0.93 23d 1 0.23mi
537 Grant St Birmingham, AL 3.0 1.0 1444 $1,200 $0.83 23d 1 0.27mi
1721 Collier Dr Birmingham, AL 2.0 1.0 925 $800 $0.86 43d 1 0.33mi
1433 Rayfield Dr Birmingham, AL 3.0 1.0 1064 $950 $0.89 43d 1 0.43mi
1412 Woodward Rd Birmingham, AL 3.0 1.0 1220 $1,203 $0.99 15d 1 0.46mi
336 McPherson Ave Birmingham, AL 3.0 1.0 1094 $1,100 $1.01 23d 1 0.57mi
1441 Creel St Birmingham, AL 3.0 2.0 1319 $1,275 $0.97 3d 1 0.58mi
340 McPherson Ave Birmingham, AL 2.0 1.0 924 $910 $0.98 43d 1 0.58mi
1376 Creel Ct Birmingham, AL 3.0 1.0 1008 $1,000 $0.99 43d 1 0.59mi
408 Midway St Birmingham, AL 3.0 1.0 1301 $1,075 $0.83 19d 1 0.70mi
373 Belcher Dr Birmingham, AL 4.0 1.0 1255 $1,100 $0.88 43d 1 0.70mi
923 Woodward Rd Birmingham, AL 3.0 1.0 1273 $1,200 $0.94 23d 1 0.87mi
925 Woodward Rd Birmingham, AL 2.0 2.0 1104 $950 $0.86 43d 1 0.88mi
1112 S Gale Dr Birmingham, AL 3.0 1.5 1053 $1,175 $1.12 43d 1 0.89mi
226 3rd Ave Birmingham, AL 4.0 2.0 1248 $1,300 $1.04 43d 1 0.93mi
5624 Cairo Ave Birmingham, AL 4.0 2.0 1386 $1,200 $0.87 43d 1 0.95mi
222 4th Ave Birmingham, AL 3.0 1.0 1300 $1,050 $0.81 43d 1 1.00mi
412 Fairfax Dr Unit 400-12 Fairfield, AL 2.0 1.0 888 $915 $1.03 10d 1 1.00mi
412 Fairfax Dr Unit 436-10 Fairfield, AL 2.0 1.0 888 $890 $1.00 10d 1 1.00mi
412 Fairfax Dr Unit 436-11 Fairfield, AL 2.0 1.5 935 $910 $0.97 10d 1 1.00mi
412 Fairfax Dr Unit 424-3 Fairfield, AL 3.0 1.5 1035 $1,200 $1.16 10d 1 1.00mi
412 Fairfax Dr Unit 444-12 Fairfield, AL 2.0 1.0 888 $910 $1.02 10d 1 1.00mi
412 Fairfax Dr Unit 416-11 Fairfield, AL 2.0 1.5 935 $975 $1.04 2d 1 1.00mi
412 Fairfax Dr Unit 400-1 Fairfield, AL 2.0 1.5 935 $1,175 $1.26 2d 1 1.00mi
412 Fairfax Dr Unit 424-10 Fairfield, AL 3.0 1.5 1035 $1,275 $1.23 11d 1 1.00mi
6629 Grasselli Rd Fairfield, AL 4.0 1.0 1114 $1,295 $1.16 43d 1 1.02mi
800 Fairfax Dr Fairfield, AL 4.0 2.0 1200 $1,650 $1.38 1d 1 1.02mi
913 Daniel Cir Birmingham, AL 4.0 2.0 1317 $1,300 $0.99 43d 1 1.04mi
502 64th St Fairfield, AL 3.0 1.0 1250 $695 $0.56 43d 1 1.06mi
733 Glen Ridge Dr Fairfield, AL 3.0 1.0 1225 $1,378 $1.12 1d 1 1.10mi
435 62nd St Fairfield, AL 3.0 2.0 1249 $985 $0.79 43d 1 1.15mi
3736 Oak Ave SW Birmingham, AL 3.0 2.0 984 $1,050 $1.07 23d 1 1.16mi
3729 Maple Ave SW Birmingham, AL 3.0 2.0 1008 $1,200 $1.19 43d 1 1.17mi
4029 Walnut Ave SW Birmingham, AL 2.0 1.0 1300 $1,369 $1.05 3d 1 1.18mi
3729 Pine Ave SW Birmingham, AL 3.0 1.0 1067 $1,100 $1.03 21d 1 1.21mi
1417 Brighton Rd Birmingham, AL 3.0 2.0 1048 $1,200 $1.15 43d 1 1.24mi
6516 Millard Fuller Rd Fairfield, AL 3.0 1.5 1120 $950 $0.85 2d 1 1.26mi
704 61st St Fairfield, AL 3.0 1.0 1184 $1,050 $0.89 23d 1 1.26mi
3616 Maple Ave SW Birmingham, AL 2.0 1.0 1488 $950 $0.64 43d 1 1.30mi

Listing history 11 events

  1. 2026-05-15
    status Pending 630-char remark
    Show marketing remark (630 chars)

    Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

  2. 2026-04-21
    status Active 630-char remark
    Show marketing remark (630 chars)

    Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

  3. 2026-03-26
    historical 630-char remark
    Show marketing remark (630 chars)

    Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

  4. 2026-03-26
    status Pending 630-char remark
    Show marketing remark (630 chars)

    Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

  5. 2025-12-12
    status Active 630-char remark
    Show marketing remark (630 chars)

    Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

  6. 2025-10-31
    status Pending 630-char remark
    Show marketing remark (630 chars)

    Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

  7. 2025-08-09
    listed $73,999 Active 630-char remark
    Show marketing remark (630 chars)

    Investment Opportunity! This is an amazing opportunity to step into the investment business. This adorable home features a covered front porch. You will enter into a quaint living room with a pass-through dining room or additional family space, into a spacious kitchen. 3 good-sized bedrooms and a full basement makes this an ideal family home. Quaint kitchen, parking pad at the front of home and a large backyard completes the property. This is an incredible opportunity to take over an investment property with little to no additional expenses. Schedule a showing today. Bring all offers! No lowball offers will be entertained.

  8. 2010-12-06
    soldstatus $26,300
  9. 2007-06-15
    soldstatus $26,300
  10. 1999-01-06
    soldstatus $48,000
  11. 1987-03-31
    soldstatus $38,000

ⓘ 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
$1,064 · $89/mo
Projected year-2 tax
$1,064 · $89/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°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 5 unhealthy d/yr today · 5 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
$13,983
− Mortgage interest
−$4,145
− Property taxes
−$1,064
− Insurance
−$370
− Repairs & maintenance
−$1,119
− Management
−$1,119
− Depreciation
−$2,153
Taxable income
$4,014
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$963
After-tax cash flow
$3,993/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
Midfield City
NCES district ID
0102350
Math proficiency
2% ▼ -18.00%
Reading proficiency
14% ▼ -5.00%
Median HH income
$39,267
Composite
6.89/100
National rank
#9978
State rank
#126 of 129 in AL

Livability — Midfield

Score
64/100
State rank
#164
US rank
#14536

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midfield, AL
County
Jefferson County · 527,445 people
City population
10,216
Metro
Birmingham-Hoover, AL
Population (ZIP)
10,216
Household income
$50,815
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
456.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 5% White 5%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5%

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
▼ -4.84%
Current HPI
134.8633
Rent YoY
▼ -1.47%
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

+94.7% since first listed
11 events — show timeline
  • 2026-05-15 Pending Greater Alabama MLS
  • 2026-04-21 Relisted Greater Alabama MLS
  • 2026-03-26 Delisted Greater Alabama MLS
  • 2026-03-26 Pending Greater Alabama MLS
  • 2025-12-12 Relisted Greater Alabama MLS
  • 2025-10-31 Pending Greater Alabama MLS
  • 2025-08-09 Listed $73,999 Greater Alabama MLS
  • 2010-12-06 Sold (Public Records) $26,300 Public Records
  • 2007-06-15 Sold (Public Records) $26,300 Public Records
  • 1999-01-06 Sold (Public Records) $48,000 Public Records
  • 1987-03-31 Sold (Public Records) $38,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $1,064 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…