CashFlowRE
Sign in Sign up
329 13th Ave NW
C+ Composite 60.65
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 +26.6/30.0
  • DSCR +9.1/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.3/15.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$99,900

329 13th Ave NW · Birmingham, AL 35215
3 bd · 1.0 ba · 1,170 sqft · SingleFamily public records · 19 Days on market
Built 1959 8,276 sqft lot Est $99k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This 3-bedroom, 2-bath home offers a functional floor plan with several recent updates already completed. The property features a spacious living area, updated finishes in select areas, and a layout designed for comfortable everyday living. Large windows provide natural light throughout the home, while the kitchen and bathrooms offer improvements that enhance overall appeal. Situated on a generous lot, the property provides ample outdoor space and convenient access to Birmingham amenities, major roadways, shopping, and schools. A great opportunity for owner-occupants or investors seeking a home with updates already in place and additional potential for customization.

Key facts

  • Recent updates
  • Spacious living area
  • Natural light

Tags

FUNCTIONAL FLOOR PLANRECENT UPDATESSPACIOUS LIVING AREANATURAL LIGHTIMPROVEMENTS IN KITCHENIMPROVEMENTS IN BATHROOMS

Property features AI

Finance

  • Other: Lot size approximately 0.19 acre; Subdivision: Berkeley Hills

Exterior

  • Parking: Front garage entry; Basement parking; One total garage space (located in the basement)
  • Security: No security features listed
  • Utilities: Public water; Connected sewer; Electric water heater; Internet availability unknown
  • Home design: Existing construction; Tri-level and split-level features not present; Basement entry and basement foundation
  • Construction: Vinyl siding; Basement foundation; Concrete block basement (all unfinished)
  • Exterior features: No pool, patio, deck, or garden listed; Not waterfront

Interior

  • Kitchen: Laminate countertops; Electric stove
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Hardwood-style laminate flooring
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Smooth ceilings; No additional interior features listed
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located in the basement

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 $100k.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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: Huffman Academy (math 0% / reading 17%, grade F, #594 of 627 statewide, top 95%, 735 students, 79% FRL); Huffman High Schoolmagnet (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 1,147 students, 72% FRL).
  • Market conditions: Rents rising (+3.0%/yr); 334 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); 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 $691 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 + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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

  • Watch-outs: built in 1959 — 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 $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1959 — 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
1.26%
Cap rate
9.51%
Cash-on-cash
11.50%
DSCR
1.51
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$99,450
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 13th Ave NW 0.08mi 3/1.0 1,144 (-2%) 7mo $87,500 $76 87
424 13th Ct NW 0.14mi 3/1.0 1,118 (-4%) 1mo $92,500 $83 85
1317 5th Pl NW 0.11mi 3/1.0 1,086 (-7%) 1mo $92,500 $85 82
1360 5th Pl NW 0.25mi 3/1.0 1,220 (+4%) 1mo $92,500 $76 80
409 13th Ct NW 0.17mi 3/1.5 1,118 (-4%) 6mo $98,672 $88 78
421 Wedgeworth Rd 0.16mi 3/1.5 1,092 (-7%) 2mo $116,400 $107 77
1240 Lynn Acres Dr 0.54mi 3/1.5 1,224 (+5%) 6mo $168,000 $137 60
1128 Cardwell Ln 0.62mi 3/1.0 1,225 (+5%) 4mo $93,500 $76 60
1209 Rose Lynn Ln 0.59mi 3/1.0 1,080 (-8%) 0mo $150,000 $139 59
1128 Dogwood Ln 0.59mi 3/1.0 1,272 (+9%) 6mo $132,500 $104 53
217 Killough Dr 0.72mi 3/2.0 1,212 (+4%) 5mo $100,000 $83 52
536 Camellia Rd 0.72mi 3/1.0 1,288 (+10%) 7mo $69,999 $54 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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
0.9%
Equity multiple
1.03×
Total profit
$969
Equity at exit
$14,895
10-year hold
IRR
10.6%
Equity multiple
1.83×
Total profit
$23,188
Equity at exit
$8,638

Cash invested: $27,972 (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
6.6×

Monthly cashflow live

Estimated rent
$1,255 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$158 /mo · $1,895/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$268

Break-even live

Break-even rent $916
Max offer price $99,900
Occupancy floor 74%

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
$24,975
Closing costs
$2,997
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
400 13th Ave NW Birmingham, AL 2.0 1.0 1100 $890 $0.81 43d 1 0.05mi
1232 Oakwood St Birmingham, AL 3.0 1.5 1301 $1,223 $0.94 23d 1 0.06mi
1301 5th Pl NW Center Point, AL 3.0 1.0 1170 $1,100 $0.94 3d 1 0.09mi
1305 5th Pl NW Center Point, AL 3.0 2.0 1092 $1,200 $1.10 43d 1 0.09mi
1225 Birchwood St Birmingham, AL 3.0 2.0 1092 $1,175 $1.08 3d 1 0.13mi
1333 5th Pl NW Center Point, AL 3.0 2.0 1056 $1,275 $1.21 43d 1 0.14mi
1328 5th Pl NW Center Point, AL 3.0 1.0 1250 $1,050 $0.84 15d 1 0.15mi
405 13th Ct NW Center Point, AL 4.0 1.5 1248 $1,415 $1.13 21d 1 0.15mi
1237 Linwood St Birmingham, AL 3.0 1.5 1066 $995 $0.93 43d 1 0.17mi
324 13th Ter NW Center Point, AL 3.0 1.5 1418 $1,295 $0.91 23d 1 0.19mi
1356 5th Pl NW Center Point, AL 3.0 1.0 1064 $1,105 $1.04 43d 1 0.22mi
1153 Linwood St Birmingham, AL 3.0 2.0 1250 $1,295 $1.04 2d 1 0.25mi
108 13th Ave NW Center Point, AL 4.0 2.0 1444 $1,265 $0.88 23d 1 0.32mi
500 15th Ave NW Center Point, AL 3.0 1.0 1079 $1,050 $0.97 2d 1 0.38mi
433 Orchid Rd Birmingham, AL 3.0 1.0 1162 $1,255 $1.08 15d 1 0.38mi
120 Shawnee Ln NW Birmingham, AL 3.0 1.0 1120 $1,075 $0.96 43d 1 0.42mi
621 15th Ave NW Birmingham, AL 4.0 2.0 1070 $1,200 $1.12 15d 1 0.46mi
434 15th Ter NW Center Point, AL 3.0 2.0 1053 $1,200 $1.14 43d 1 0.50mi
1612 Glenwood St NW Center Point, AL 4.0 3.0 1344 $1,480 $1.10 23d 1 0.55mi
1112 Violet Dr Birmingham, AL 3.0 2.0 1414 $1,600 $1.13 11d 1 0.57mi
1617 3rd Pl NW Center Point, AL 3.0 2.0 1404 $1,150 $0.82 23d 1 0.68mi
217 Killough Dr Birmingham, AL 3.0 2.0 1212 $1,200 $0.99 14d 1 0.76mi
520 Camellia Rd Birmingham, AL 3.0 1.0 1053 $1,100 $1.04 3d 1 0.77mi
1541 Charter East Cir NE Birmingham, AL 1.0–2.0 1.0–1.5 807 $1,095 $1.36 1d 8 0.80mi
769 15th Ct NW Birmingham, AL 3.0 1.5 1130 $1,310 $1.16 11d 1 0.83mi
1700 4th Pl NW Center Point, AL 3.0 1.0 914 $1,075 $1.18 23d 1 0.85mi
1712 4th Pl NW Center Point, AL 3.0 1.0 1182 $1,150 $0.97 23d 1 0.86mi
224 13th Ave NE Birmingham, AL 3.0 1.5 1213 $1,273 $1.05 21d 1 0.90mi
1628 1st St NW Center Point, AL 3.0 1.0 1124 $1,150 $1.02 43d 1 0.91mi
1629 1st St NW Center Point, AL 3.0 1.0 900 $1,025 $1.14 23d 1 0.92mi
1732 6th St NW Center Point, AL 3.0 1.5 1300 $1,250 $0.96 2d 1 0.93mi
405 18th Ave NW Center Point, AL 3.0 2.0 1162 $1,299 $1.12 43d 1 0.96mi
1628 1st St NE Center Point, AL 3.0 1.0 1027 $1,165 $1.13 43d 1 0.98mi
241 Mamie Ln Birmingham, AL 3.0 2.0 1242 $1,495 $1.20 3d 1 0.99mi
239 Lake Drive Cir NE Birmingham, AL 3.0 1.0 1159 $1,125 $0.97 3d 1 1.00mi
241 Lake Drive Cir NE Birmingham, AL 2.0 1.0 1358 $1,025 $0.75 1d 1 1.02mi
940 Meadowbrook Dr Birmingham, AL 4.0 1.0 1149 $1,300 $1.13 43d 1 1.06mi
305 18th Ct NW Center Point, AL 3.0 1.5 1270 $1,100 $0.87 43d 1 1.09mi
208 Sam Pate Dr Birmingham, AL 3.0 2.0 988 $1,385 $1.40 1d 1 1.10mi
1801 Carson Rd Unit 2 Birmingham, AL 2.0 1.0 800 $600 $0.75 10d 1 1.11mi

Listing history 14 events

  1. 2026-06-18
    days on market $99,900 Active 19 DOM
  2. 2026-06-17
    days on market $99,900 Active 18 DOM
  3. 2026-06-16
    days on market $99,900 Active 17 DOM
  4. 2026-06-15
    days on market $99,900 Active 16 DOM
  5. 2026-06-13
    days on market $99,900 Active 14 DOM
  6. 2026-06-10
    days on market $99,900 Active 11 DOM
  7. 2026-06-09
    days on market $99,900 Active 10 DOM
  8. 2026-06-08
    days on market $99,900 Active 9 DOM
  9. 2026-06-07
    days on market $99,900 Active 8 DOM
  10. 2026-06-03
    days on market $99,900 Active 4 DOM
  11. 2026-06-02
    days on market $99,900 Active 3 DOM
  12. 2026-06-01
    days on market $99,900 Active 2 DOM
  13. 2026-05-31
    remarks 675-char remark
  14. 2026-05-31
    listed $99,900 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
$1,895 · $158/mo
Projected year-2 tax
$1,895 · $158/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 19 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
$15,060
− Mortgage interest
−$5,596
− Property taxes
−$1,895
− Insurance
−$500
− Repairs & maintenance
−$1,205
− Management
−$1,205
− Depreciation
−$2,906
Taxable income
$1,753
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$421
After-tax cash flow
$2,795/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
43,903
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

+7614.3% since first listed
3 events — show timeline
  • 2026-05-30 Listed $99,900 Greater Alabama MLS
  • 2024-03-14 Rental Removed $1,295 APPFOLIO
  • 2023-11-04 Listed for Rent $1,295 APPFOLIO

Property tax history

+2.8%/yr

Latest (2025): $1,895 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…