CashFlowRE
Sign in Sign up
5108 Court M
B Composite 73.12
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 +12.9/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$84,900

5108 Court M · Birmingham, AL 35208
3 bd · 1.0 ba · 1,484 sqft · SingleFamily public records · 1 Days on market
Built 1940 9,583 sqft lot Est $96k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step into this large, stately home featuring gleaming hardwood floors and a spacious kitchen ready for your new island. With two bedrooms and one bath, plus a versatile bonus room that can serve as a third bedroom for your toddler or teen, this home adapts to your family’s needs. The oversized backyard and lot are perfect for hosting family reunions, weekend barbecues, or giving kids room to play. Recent updates include a new roof and fresh paint throughout, making this property move-in ready. With zero-money-down options available, this is an opportunity you don’t want to miss. Call Tina Tyus today to schedule your showing. The home is easy to access with lockbox code 1211 on t

Key facts

  • Fresh paint
  • Spacious kitchen
  • Oversized backyard

Tags

HARDWOOD FLOORSSPACIOUS KITCHENOVERSIZED BACKYARDNEW ROOFFRESH PAINT

Property features AI

Finance

  • Other: Located in the Ivanhoe subdivision; Fire district: Bessemer
  • Financial info: Fire fee assessed yearly ($120); Monthly garbage fee ($25)
  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking; Off-street parking; One carport space
  • Utilities: Public water; Connected sewer; Internet service available (cable and fiber options in area); Electric water heater
  • Home design: Existing (previously built) structure; Wood construction; Crawl space foundation
  • Construction: Wood construction; Crawl space foundation
  • Exterior features: Fenced yard; Open patio; Porch; Garden/patio; Sidewalks; Street lights; Interior lot; Paved road access

Interior

  • Kitchen: Eating area; Laminate countertops; Refrigerator; Gas stove
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level
  • Flooring: Hardwood floors; Vinyl floors
  • Bathrooms: One full bathroom with tub/shower combo; Linen closet
  • Heating & cooling: Space heaters for heating; Window air-conditioning units
  • Interior features: Smooth ceilings; No special interior features listed
  • Laundry & utility: Main-level laundry room; Washer hookup; Electric dryer hookup; Electric water heater

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 $85k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Cap rate 11.3% 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.
  • 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.
  • Zoned schools: Minor Elementary School (math 0% / reading 14%, grade F, #601 of 627 statewide, top 98%, 454 students, 90% FRL).
  • Market conditions: Rents rising fast (+7.2%/yr); 122 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); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($39k/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 $587 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 $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $26k; list at $85k implies a 227% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $84,900

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.41%
Cap rate
11.27%
Cash-on-cash
17.79%
DSCR
1.79
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$96,460
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1037 W 51st St 0.19mi 3/2.0 1,392 (-6%) 3mo $174,000 $125 74
1611 50th St Ensley 0.39mi 3/1.5 1,482 (-0%) 7mo $98,000 $66 74
1527 46th Street Ensley 0.43mi 3/1.0 1,571 (+6%) 6mo $35,000 $22 65
1265 Meadow Ln 0.73mi 3/2.0 1,456 (-2%) 1mo $79,900 $55 58
6000 Court H 0.65mi 4/1.0 (+1) 1,456 (-2%) 5mo $153,000 $105 58
1607 43rd St 0.65mi 3/2.0 1,435 (-3%) 5mo $85,000 $59 56
1508 W 51st St 0.33mi 3/1.5 1,264 (-15%) 2mo $30,000 $24 56
1601 48th St 0.49mi 3/1.0 1,313 (-12%) 7mo $84,900 $65 53
1341 41st St 0.66mi 3/1.0 1,340 (-10%) 5mo $106,000 $79 48
4637 Avenue R 0.70mi 2/1.0 (-1) 1,378 (-7%) 3mo $28,500 $21 48
1523 44th St E 0.54mi 3/2.0 1,307 (-12%) 5mo $133,000 $102 47
827 60th St 0.65mi 3/2.0 1,650 (+11%) 4mo $60,000 $36 44

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
14.1%
Equity multiple
1.59×
Total profit
$14,048
Equity at exit
$12,659
10-year hold
IRR
25.9%
Equity multiple
3.74×
Total profit
$65,120
Equity at exit
$7,341

Cash invested: $23,772 (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
5.9×

Monthly cashflow live

Estimated rent
$1,199 high interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$114 /mo · $1,369/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$352

Break-even live

Break-even rent $753
Max offer price $84,900
Occupancy floor 66%

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
$21,225
Closing costs
$2,547
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
4716 Court M Birmingham, AL 4.0 1.0 932 $1,200 $1.29 43d 1 0.20mi
1417 Bessemer Rd Birmingham, AL 3.0 1.0 1688 $1,200 $0.71 43d 1 0.21mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 43d 1 0.28mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 43d 1 0.30mi
1345 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1617 $1,175 $0.73 3d 1 0.31mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 43d 1 0.36mi
5316 Court I Birmingham, AL 3.0 2.0 1284 $1,200 $0.93 43d 1 0.38mi
5604 Terrace O Birmingham, AL 4.0 1.0 1072 $1,325 $1.24 43d 1 0.39mi
1563 Martin Ave Birmingham, AL 4.0 2.0 1848 $1,495 $0.81 1d 1 0.40mi
5521 Court I Birmingham, AL 3.0 2.0 1545 $1,100 $0.71 43d 1 0.41mi
1556 Burgin Ave Birmingham, AL 4.0 1.0 1168 $1,100 $0.94 19d 1 0.41mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 21d 1 0.41mi
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 43d 1 0.42mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 43d 1 0.43mi
5300 Avenue I Birmingham, AL 4.0 2.0 1360 $1,500 $1.10 2d 1 0.43mi
829 51st Street Ensley Birmingham, AL 3.0 1.0 1203 $1,340 $1.11 3d 1 0.44mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 2d 1 0.44mi
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 43d 1 0.45mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 3d 1 0.45mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 23d 1 0.45mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 43d 1 0.47mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 3d 1 0.48mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 11d 1 0.50mi
5713 Avenue P Unit P Birmingham, AL 3.0 1.0 1300 $1,100 $0.85 19d 1 0.51mi
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 1d 1 0.51mi
5808 Court O Birmingham, AL 3.0 1.5 1227 $1,100 $0.90 43d 1 0.52mi
5709 Court H Birmingham, AL 4.0 1.5 1455 $1,400 $0.96 1d 1 0.55mi
1340 Pineview Rd Birmingham, AL 3.0 2.0 1116 $1,075 $0.96 43d 1 0.57mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 19d 1 0.57mi
5219 Court G Unit G Fairfield, AL 3.0 1.0 1140 $950 $0.83 23d 1 0.57mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 23d 1 0.59mi
813 46th St Fairfield, AL 2.0 1.0 1100 $825 $0.75 10d 1 0.59mi
1341 Pineview Rd Birmingham, AL 4.0 2.0 1409 $1,300 $0.92 43d 1 0.60mi
5406 Court G Unit G Fairfield, AL 3.0 2.0 1449 $1,199 $0.83 11d 1 0.61mi
4619 Terrace Q Birmingham, AL 3.0 2.0 1198 $900 $0.75 43d 1 0.61mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 43d 1 0.62mi
1607 43rd Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1435 $1,150 $0.80 23d 1 0.63mi
5503 Myron Massey Blvd Fairfield, AL 3.0 2.0 1119 $1,200 $1.07 43d 1 0.65mi
1526 42nd Street Ensley Unit ENSLEY Birmingham, AL 4.0 1.5 1600 $1,050 $0.66 43d 1 0.66mi
1757 48th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1164 $1,295 $1.11 3d 1 0.67mi

Listing history 2 events

  1. 2026-06-17
    remarks 687-char remark
  2. 2026-06-17
    listed $84,900 Active 1 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
$1,369 · $114/mo
Projected year-2 tax
$1,369 · $114/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 6/10 Major 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
$14,387
− Mortgage interest
−$4,756
− Property taxes
−$1,369
− Insurance
−$424
− Repairs & maintenance
−$1,151
− Management
−$1,151
− Depreciation
−$2,470
Taxable income
$3,066
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$736
After-tax cash flow
$3,494/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

+226.5% since first listed
2 events — show timeline
  • 2026-06-17 Listed $84,900 Greater Alabama MLS
  • 1986-12-03 Sold (Public Records) $26,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,369 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…