CashFlowRE
Sign in Sign up
909 Pike Rd 🏷️ Likely Rental
B+ Composite 78.53
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$69,900

909 Pike Rd · Birmingham, AL 35218
3 bd · 2.0 ba · 1,616 sqft · SingleFamily public records · 94 Days on market
Built 1926 6,098 sqft lot Est $94k · 25% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Portfolio opportunity in Birmingham market. Great chance to buy multiple cash flowing rentals at one time. 10 single family homes being sold as a portfolio package. Total rental income $8,562 per month - List Price for portfolio package $662,000. Send email for more information on this amazing opportunity. Listings MLS Numbers • 131554 • 1315575 • 1315576 • 1315563 • 1315574 • 1315577 • 1315578 • 1315579 • 1315580 • 1315581

Key facts

  • New decking
  • New water heater
  • Income producing

Tags

NEW WATER HEATERNEW HVAC SYSTEMNEW ROOFNEW DECKINGNEW FLOORING IN KITCHENINCOME PRODUCING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $69,900 price doesn't fit this home's estimated sale value (~$93,728) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $365 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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: 50 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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 44% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $483 of loan paydown is wiped out by about $1k 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 (-1.5% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $20k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% 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. 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
1.61%
Cap rate
12.56%
Cash-on-cash
22.37%
DSCR
2.00
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$93,728
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
920 39th St 0.18mi 3/2.0 1,636 (+1%) 2mo $145,000 $89 88
949 44th St 0.27mi 3/2.5 1,595 (-1%) 9mo $94,000 $59 76
1109 40th St 0.24mi 4/1.0 (+1) 1,556 (-4%) 5mo $90,000 $58 69
820 Valley Rd 0.09mi 4/1.0 (+1) 1,435 (-11%) 6mo $106,000 $74 64
601 41st St 0.30mi 3/1.0 1,442 (-11%) 3mo $52,250 $36 62
1340 43rd St 0.56mi 3/2.0 1,540 (-5%) 7mo $85,000 $55 60
521 41st St 0.38mi 3/1.0 1,800 (+11%) 8mo $70,000 $39 53
3105 Avenue J 0.53mi 4/2.0 (+1) 1,434 (-11%) 3mo $175,000 $122 50
513 Oak Pl 0.50mi 3/1.0 1,440 (-11%) 9mo $30,000 $21 47
3100 Avenue J 0.54mi 3/1.0 1,409 (-13%) 7mo $77,500 $55 44
1037 W 51st St 0.74mi 3/2.0 1,392 (-14%) 3mo $174,000 $125 40
1310 43rd St 0.49mi 2/1.0 (-1) 1,401 (-13%) 9mo $78,000 $56 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.9%
Equity multiple
1.83×
Total profit
$16,327
Equity at exit
$15,080
10-year hold
IRR
25.2%
Equity multiple
3.47×
Total profit
$48,300
Equity at exit
$14,354

Cash invested: $19,572 (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 35218

Home prices YoY
-0.9%
Active inventory
50
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,122 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$126 /mo · $1,514/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$365

Break-even live

Break-even rent $661
Max offer price $69,900
Occupancy floor 62%

Sensitivity live

Price -10% $404 -5% $385 +0% $365 +5% $345 +10% $325
Rent -10% $276 -5% $320 +0% $365 +5% $409 +10% $453
Rate -1.0pp $400 -0.5pp $383 base $365 +0.5pp $347 +1.0pp $328

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
$17,475
Closing costs
$2,097
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
1309 41st St Fairfield, AL 3.0 1.0 1070 $1,200 $1.12 45d 1 0.13mi
728 41st St Fairfield, AL 3.0 1.0 1316 $1,100 $0.84 45d 1 0.20mi
813 46th St Fairfield, AL 2.0 1.0 1100 $825 $0.75 12d 1 0.35mi
521 41st St Fairfield, AL 4.0 2.0 1800 $1,300 $0.72 45d 1 0.36mi
518 41st St Fairfield, AL 3.0 2.0 1095 $1,200 $1.10 45d 1 0.38mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 5d 1 0.40mi
3517 Avenue F Birmingham, AL 3.0 2.0 1155 $1,200 $1.04 45d 1 0.40mi
5001 Farrell Ave Fairfield, AL 2.0 1.0 1218 $995 $0.82 45d 1 0.42mi
518 Oak Pl Fairfield, AL 3.0 1.0 1236 $875 $0.71 21d 1 0.46mi
513 Oak Pl Fairfield, AL 4.0 2.0 1440 $1,300 $0.90 25d 1 0.49mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 45d 1 0.53mi
1306 35th Street Ensley Birmingham, AL 3.0 2.0 1100 $1,173 $1.07 5d 1 0.54mi
3100 Avenue J Birmingham, AL 3.0 1.0 1409 $1,000 $0.71 12d 1 0.55mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 45d 1 0.57mi
1301 32nd Street Ensley Birmingham, AL 3.0 1.0 1200 $975 $0.81 45d 1 0.59mi
3201 Avenue E Birmingham, AL 3.0 1.0 1056 $925 $0.88 45d 1 0.63mi
1420 Warrior Rd Birmingham, AL 3.0 1.0 1061 $1,050 $0.99 45d 1 0.64mi
1417 34th Street Ensley Birmingham, AL 3.0 1.0 1103 $1,025 $0.93 45d 1 0.65mi
1313 Pike Rd Birmingham, AL 3.0 1.0 1437 $975 $0.68 45d 1 0.65mi
2908 Avenue I Unit I Ensley, AL 3.0 1.0 1383 $1,025 $0.74 25d 1 0.68mi
1345 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1617 $1,175 $0.73 5d 1 0.69mi
829 51st Street Ensley Birmingham, AL 3.0 1.0 1203 $1,340 $1.11 5d 1 0.70mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 45d 1 0.71mi
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 3d 1 0.72mi
5219 Court G Unit G Fairfield, AL 3.0 1.0 1140 $950 $0.83 25d 1 0.73mi
5300 Avenue I Birmingham, AL 4.0 2.0 1360 $1,500 $1.10 4d 1 0.74mi
304 52nd St Fairfield, AL 4.0 2.0 1355 $1,000 $0.74 45d 1 0.75mi
1520 41st Street Ensley Birmingham, AL 3.0 2.0 1068 $1,195 $1.12 45d 1 0.75mi
410 54th St Fairfield, AL 2.0 1.0 1068 $700 $0.66 5d 1 0.76mi
1526 42nd Street Ensley Unit ENSLEY Birmingham, AL 4.0 1.5 1600 $1,050 $0.66 45d 1 0.76mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 13d 1 0.77mi
5316 Court I Birmingham, AL 3.0 2.0 1284 $1,200 $0.93 45d 1 0.78mi
2722 Avenue I Unit I Ensley, AL 4.0 1.0 1578 $1,000 $0.63 45d 1 0.79mi
328 54th St Unit B Fairfield, AL 2.0 1.0 1570 $750 $0.48 45d 1 0.80mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 5d 1 0.81mi
1520 33rd Street Ensley Birmingham, AL 4.0 2.0 1215 $1,275 $1.05 13d 1 0.81mi
5406 Court G Unit G Fairfield, AL 3.0 2.0 1449 $1,199 $0.83 13d 1 0.82mi
1524 33rd Street Ensley Birmingham, AL 4.0 2.0 1222 $1,095 $0.90 23d 1 0.82mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 25d 1 0.87mi
5503 Myron Massey Blvd Fairfield, AL 3.0 2.0 1119 $1,200 $1.07 45d 1 0.88mi

Listing history 13 events

  1. 2026-04-21
    status Pending
  2. 2026-04-18
    historical Contingent
  3. 2026-03-31
    price $69,900
  4. 2026-02-27
    price $79,900
  5. 2025-10-31
    price $54,900
  6. 2025-09-22
    listed $89,900 Active
  7. 2025-08-13
    soldstatus $1,052,840
  8. 2022-07-07
    soldstatus $64,000 Sold 478-char remark
    Show marketing remark (478 chars)

    Portfolio opportunity in Birmingham market. Great chance to buy multiple cash flowing rentals at one time. 10 single family homes being sold as a portfolio package. Total rental income $8,562 per month - List Price for portfolio package $662,000. Send email for more information on this amazing opportunity. Listings MLS Numbers • 131554 • 1315575 • 1315576 • 1315563 • 1315574 • 1315577 • 1315578 • 1315579 • 1315580 • 1315581

  9. 2022-05-18
    historical Contingent 478-char remark
    Show marketing remark (478 chars)

    Portfolio opportunity in Birmingham market. Great chance to buy multiple cash flowing rentals at one time. 10 single family homes being sold as a portfolio package. Total rental income $8,562 per month - List Price for portfolio package $662,000. Send email for more information on this amazing opportunity. Listings MLS Numbers • 131554 • 1315575 • 1315576 • 1315563 • 1315574 • 1315577 • 1315578 • 1315579 • 1315580 • 1315581

  10. 2022-05-11
    price $69,000 478-char remark
    Show marketing remark (478 chars)

    Portfolio opportunity in Birmingham market. Great chance to buy multiple cash flowing rentals at one time. 10 single family homes being sold as a portfolio package. Total rental income $8,562 per month - List Price for portfolio package $662,000. Send email for more information on this amazing opportunity. Listings MLS Numbers • 131554 • 1315575 • 1315576 • 1315563 • 1315574 • 1315577 • 1315578 • 1315579 • 1315580 • 1315581

  11. 2022-03-31
    listed $74,800 Active 478-char remark
    Show marketing remark (478 chars)

    Portfolio opportunity in Birmingham market. Great chance to buy multiple cash flowing rentals at one time. 10 single family homes being sold as a portfolio package. Total rental income $8,562 per month - List Price for portfolio package $662,000. Send email for more information on this amazing opportunity. Listings MLS Numbers • 131554 • 1315575 • 1315576 • 1315563 • 1315574 • 1315577 • 1315578 • 1315579 • 1315580 • 1315581

  12. 2007-11-27
    soldstatus $53,500
  13. 1998-03-31
    soldstatus $55,000

ⓘ 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
$1,514 · $126/mo
Projected year-2 tax
$1,514 · $126/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 ≥107°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
$13,468
− Mortgage interest
−$3,915
− Property taxes
−$1,514
− Insurance
−$350
− Repairs & maintenance
−$1,077
− Management
−$1,077
− Depreciation
−$2,033
Taxable income
$3,501
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$840
After-tax cash flow
$3,537/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)
6,981
Household income
$30,739
Rent vs Own
63.9% rent · 36.1% own
Severe rent burden
621.0

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 (76%)
Race & ethnicity
Black 76% Two or more races 17% White 5% Hispanic / Latino 4%
Foreign-born
2% · Canada, South Korea
Languages at home
97% English-only · Spanish 1%

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
▼ -1.54%
Current HPI
170.4053
Rent YoY
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

+27.1% since first listed
13 events — show timeline
  • 2026-04-21 Pending Greater Alabama MLS
  • 2026-04-18 Contingent Greater Alabama MLS
  • 2026-03-31 Price Changed $69,900 Greater Alabama MLS
  • 2026-02-27 Price Changed $79,900 Greater Alabama MLS
  • 2025-10-31 Price Changed $54,900 Greater Alabama MLS
  • 2025-09-22 Listed $89,900 Greater Alabama MLS
  • 2025-08-13 Sold (Public Records) $1,052,840 Public Records
  • 2022-07-07 Sold (MLS) $64,000 Greater Alabama MLS
  • 2022-05-18 Contingent Greater Alabama MLS
  • 2022-05-11 Price Changed $69,000 Greater Alabama MLS
  • 2022-03-31 Listed $74,800 Greater Alabama MLS
  • 2007-11-27 Sold (Public Records) $53,500 Public Records
  • 1998-03-31 Sold (Public Records) $55,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,514 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…