CashFlowRE
Sign in Sign up
2220 Reed Rd
D+ Composite 47.59
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 +15.0/15.0
  • Cash flow +14.5/30.0
  • DSCR +4.4/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$180,000

2220 Reed Rd · Center Point, AL 35215
3 bd · 2.0 ba · 1,569 sqft · SingleFamily public records · 13 Days on market
Built 1991 0.44 ac lot Est $220k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Adorable 3 bedroom, 2 bath home nestled in the Centerwood Subdivision. Spend your mornings swinging on the covered front porch. Host weekend BBQ’s in the spacious, fenced in, backyard w/ open deck & custom made bench. Use the large shed for storage or a workshop. First floor totally renovated in 2014 & Trane HVAC installed in 2016. Appliances are stainless steel, including new, fingerprint resistant dishwasher & over-the-range microwave. Charming dining nook w/ tray ceiling. New roof to both the house & shed were recently installed. This home won’t last long! Only thing missing, is you!

Key facts

  • Covered porch
  • Spacious yard
  • Front porch

Tags

FRONT PORCHCOVERED PORCHSPACIOUS YARDCONVENIENT LOCATION

Property features AI

Exterior

  • Parking: Attached parking; Driveway parking; 2-space carport
  • Utilities: Underground utilities; Public water; Septic system; Electric water heater; Internet service available
  • Home design: Existing construction; Siding (wood); Crawl space foundation
  • Construction: Wood siding
  • Exterior features: Fenced yard; Storage building; Workshop (exterior); Open patio; Open deck

Interior

  • Kitchen: Laminate countertops; Convection oven; Electric cooktop; Built-in dishwasher
  • Bedrooms: Master bedroom on main level; Additional bedrooms on upper level
  • Flooring: Carpet; Hardwood laminate
  • Bathrooms: 2 full bathrooms; Separate vanities; Shared bath; Tub/shower combo; Linen closet; Split bedrooms
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Trey ceilings; Workshop (exterior)
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry closet on main level; Pull-down attic

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 $180k.

Deal economics

  • At list price, monthly cash flow is $41 ($489/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (21.3% below list).
  • Recommended offer: $142k (21.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#193 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A, housing A; Watch: crime D, amenities 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: Chalkville Elementary School (math 6% / reading 16%, grade F, #560 of 627 statewide, top 90%, 854 students, 79% FRL); Claychalkville High School (math 6% / reading 9%, grade F, #261 of 305 statewide, top 87%, 1,361 students, 56% FRL) — zoned schools average 67% FRL vs 49% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
  • This rent runs 32% of the median local income ($53k/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 $1k of loan paydown is wiped out by about $5k 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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,644 (21.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is D 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.79%
Cap rate
6.56%
Cash-on-cash
0.97%
DSCR
1.04
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$219,660
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2212 Shirley Dr 0.06mi 3/2.0 1,518 (-3%) 5mo $199,900 $132 87
550 Samantha Cir 0.48mi 3/2.0 1,455 (-7%) 1mo $215,000 $148 64
700 Gable Dr 0.70mi 3/2.0 1,596 (+2%) 2mo $245,000 $154 63
2532 5th St NE 0.74mi 3/2.0 1,560 (-1%) 3mo $190,000 $122 62
668 20th Ct NE 0.31mi 4/3.0 (+1) 1,675 (+7%) 5mo $230,000 $137 61
2304 Applewood Dr 0.36mi 3/2.0 1,742 (+11%) 7mo $255,000 $146 59
2316 3rd Way NE 0.65mi 3/2.0 1,665 (+6%) 5mo $182,000 $109 55
4558 Cantebury Ln 0.67mi 3/2.0 1,470 (-6%) 4mo $244,900 $167 55
2236 2nd Pl NE 0.74mi 3/2.0 1,392 (-11%) 3mo $195,000 $140 45
1149 Westridge Cir 0.74mi 3/2.0 1,365 (-13%) 1mo $238,000 $174 43
5540 Matt Aaron Ln 0.70mi 2/2.0 (-1) 1,761 (+12%) 4mo $190,000 $108 38
2529 5th St 0.70mi 4/2.0 (+1) 1,766 (+13%) 4mo $215,000 $122 38

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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.47×
Total profit
$-26,597
Equity at exit
$26,839
10-year hold
IRR
-6.1%
Equity multiple
0.60×
Total profit
$-19,912
Equity at exit
$15,563

Cash invested: $50,400 (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 35215

Home prices YoY
-34.4%
Rents YoY
3.0%
Active inventory
334
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,416 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$59 /mo · $712/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$41

Break-even live

Break-even rent $1,365
Max offer price $180,000
Occupancy floor 92%

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
$45,000
Closing costs
$5,400
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
600 20th Ct NE Center Point, AL 3.0 2.0 1878 $1,650 $0.88 23d 1 0.12mi
2232 6th St NE Center Point, AL 3.0 1.0 1550 $1,150 $0.74 43d 1 0.17mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 2d 10 0.18mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 43d 1 0.31mi
413 20th Ct NE Center Point, AL 3.0 1.5 1540 $1,375 $0.89 43d 1 0.32mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 3d 1 0.52mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 43d 1 0.54mi
2415 Ormond Dr Center Point, AL 3.0 1.5 1194 $1,295 $1.08 43d 1 0.62mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 14d 1 0.62mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 23d 1 0.64mi
2245 3rd St NE Center Point, AL 3.0 1.0 1150 $1,100 $0.96 23d 1 0.65mi
2324 3rd St NE Center Point, AL 3.0 2.0 1329 $1,300 $0.98 23d 1 0.74mi
1819 Valley Run Cir Birmingham, AL 4.0 2.5 1694 $1,761 $1.04 43d 1 0.75mi
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 43d 1 0.78mi
1817 Lyle Dr Birmingham, AL 4.0 2.0 1361 $1,605 $1.18 23d 1 0.83mi
1761 Big Mountain Dr Birmingham, AL 4.0 2.0 1632 $1,575 $0.97 44d 1 0.93mi
607 Country View Dr Birmingham, AL 4.0 2.0 1568 $1,550 $0.99 23d 1 0.99mi
605 Country View Dr Birmingham, AL 3.0 2.0 1698 $1,560 $0.92 43d 1 1.00mi
2655 6th St NE Center Point, AL 3.0 2.0 1600 $1,390 $0.87 3d 1 1.00mi
2025 Brewster Rd Birmingham, AL 3.0 2.0 1369 $1,450 $1.06 23d 1 1.02mi
1830 Christian St Birmingham, AL 3.0 2.0 1468 $1,375 $0.94 3d 1 1.05mi
2629 Wood Dr NE Center Point, AL 3.0 1.0 1203 $1,250 $1.04 43d 1 1.06mi
1720 2nd St NE Center Point, AL 3.0 2.0 1100 $1,400 $1.27 43d 1 1.08mi
1700 Serene Dr Birmingham, AL 4.0 1.5 1543 $1,630 $1.06 2d 1 1.08mi
5240 Jean Dr Pinson, AL 4.0 2.0 1714 $1,695 $0.99 43d 1 1.17mi
1748 Sonia Dr Birmingham, AL 4.0 2.0 1401 $1,395 $1.00 43d 1 1.20mi
5010 Darlene Dr Pinson, AL 3.0 2.0 1914 $1,550 $0.81 23d 1 1.20mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 3d 4 1.20mi
1760 Sonia Dr Birmingham, AL 3.0 2.0 1550 $1,635 $1.05 1d 1 1.24mi
1808 Brewster Rd Birmingham, AL 4.0 2.0 1548 $1,515 $0.98 43d 1 1.25mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 11d 1 1.26mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 43d 1 1.29mi
213 Meadwood Dr NE Center Point, AL 3.0 1.0 1194 $995 $0.83 43d 1 1.30mi
127 Fox Hill Ct Center Point, AL 3.0 2.0 1418 $1,545 $1.09 43d 1 1.36mi
1868 Carraway St Birmingham, AL 3.0 2.0 1819 $1,500 $0.82 23d 1 1.37mi
5140 Hickory Dr NE Pinson, AL 3.0 1.5 1518 $1,465 $0.97 21d 1 1.38mi
3309 Chase Ln Unit 3309 Birmingham, AL 2.0 2.0 1068 $1,000 $0.94 43d 1 1.40mi
2245 3rd St NW Center Point, AL 3.0 1.0 1156 $1,100 $0.95 23d 1 1.42mi
1628 1st St NW Center Point, AL 3.0 1.0 1124 $1,150 $1.02 43d 1 1.43mi
305 18th Ct NW Center Point, AL 3.0 1.5 1270 $1,100 $0.87 43d 1 1.44mi

Listing history 10 events

  1. 2026-06-18
    days on market $180,000 Active 13 DOM
  2. 2026-06-17
    days on market $180,000 Active 12 DOM
  3. 2026-06-16
    days on market $180,000 Active 11 DOM
  4. 2026-06-15
    days on market $180,000 Active 10 DOM
  5. 2026-06-13
    days on market $180,000 Active 8 DOM
  6. 2026-06-10
    days on market $180,000 Active 5 DOM
  7. 2026-06-09
    days on market $180,000 Active 4 DOM
  8. 2026-06-08
    days on market $180,000 Active 3 DOM
  9. 2026-06-07
    remarks 638-char remark
  10. 2026-06-07
    listed $180,000 Active 2 DOM

ⓘ 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
$712 · $59/mo
Projected year-2 tax
$738 · $62/mo
Expected delta
+$26/yr (+$2/mo · 3.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$16,997
− Mortgage interest
−$10,083
− Property taxes
−$712
− Insurance
−$900
− Repairs & maintenance
−$1,360
− Management
−$1,360
− Depreciation
−$5,236
Taxable loss
−$2,653
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$637
After-tax cash flow
$1,126/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
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 — Center Point

Score
63/100
State rank
#193
US rank
#15671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Center Point, AL
County
Jefferson County · 527,445 people
City population
210,422
Metro
Birmingham-Hoover, AL
Population (ZIP)
43,903
Household income
$52,793
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1729.0

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 (75%)
Race & ethnicity
Black 75% White 15% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▼ -112.97%
Current HPI
215.0607
Rent YoY
▲ 3.04%
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

+164.7% since first listed
12 events — show timeline
  • 2026-06-05 Listed $180,000 Greater Alabama MLS
  • 2021-07-01 Sold (Public Records) $157,000 Public Records
  • 2021-06-30 Sold (MLS) $157,000 Greater Alabama MLS
  • 2021-06-24 Contingent Greater Alabama MLS
  • 2021-06-22 Price Changed $155,900 Greater Alabama MLS
  • 2021-06-22 Relisted Greater Alabama MLS
  • 2021-04-02 Contingent Greater Alabama MLS
  • 2021-04-01 Listed $155,000 Greater Alabama MLS
  • 2021-03-29 Coming Soon $155,000 Greater Alabama MLS
  • 2003-04-03 Sold (Public Records) $94,000 Public Records
  • 1997-06-04 Sold (Public Records) $75,000 Public Records
  • 1994-12-08 Sold (Public Records) $68,000 Public Records

Property tax history

+6.4%/yr

Latest (2025): $712 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…