CashFlowRE
Sign in Sign up
130 71st St N
B Composite 74.75
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
  • Livability +3.4/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$55,000

130 71st St N · Birmingham, AL 35206
3 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 55 Days on market
Built 1930 10,018 sqft lot $39/sqft · 40% below area Est $91k · 40% under

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

Listing remarks MLS

comps only

Key facts

  • 0.23 acre lot
  • Built 1930
  • Listed 55 days

Property features AI

Finance

  • Financial info: Down payment assistance available
  • HOA & community: No association fee

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public water; Connected sewer; Gas water heater; Internet availability unknown
  • Home design: Existing property; Siding (other) exterior; Basement foundation
  • Construction: Basement foundation; Siding exterior construction
  • Exterior features: No pool; No patio or deck; No garden/patio; Not waterfront; Lot in flood plain: No

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Master bedroom (main level); Additional bedrooms (main level)
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom
  • Heating & cooling: No heating; No air conditioning
  • Interior features: Handyman special; One woodburning fireplace in the living room (brick surround); Pull-down attic; Partial basement, fully finished with daylight exposure
  • Laundry & utility: Laundry on main level; Washer hookup; Electric dryer hookup

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 $55k.

Deal economics

  • At list price, monthly cash flow is $541 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.1% 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: Barrett Elementary School (math 2% / reading 8%, grade F, #618 of 627 statewide, top 100%, 405 students, 88% FRL); Woodlawn High Schoolmagnet (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 738 students, 91% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 128 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 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 + 1.8% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.
  • Current owner paid $45k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
2.09%
Cap rate
18.10%
Cash-on-cash
42.16%
DSCR
2.88
GRM
4.0

CMA / ARV

ARV (median comp)
$91,051
List price
$55,000
Delta
-39.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
229 73rd St N 0.24mi 3/1.0 1,448 (+3%) 3mo $157,000 $108 81
7028 1st Ave, Ave S 0.23mi 3/1.0 1,384 (-1%) 9mo $62,000 $45 79
7105 3rd Ave N 0.08mi 3/2.0 1,231 (-12%) 11mo $169,900 $138 63
7506 1st Ave S 0.48mi 4/1.0 (+1) 1,324 (-6%) 1mo $60,000 $45 62
7321 1st Ave S 0.36mi 2/2.0 (-1) 1,442 (+3%) 10mo $210,000 $146 61
7305 Division Ave 0.30mi 3/2.0 1,561 (+11%) 3mo $177,900 $114 61
7405 4th Ave N 0.37mi 3/1.0 1,287 (-8%) 12mo $20,000 $16 59
7209 1st Ave S 0.30mi 3/1.0 1,202 (-14%) 14mo $123,000 $102 51
515 72nd St S 0.61mi 3/1.5 1,290 (-8%) 7mo $105,500 $82 50
6616 4th Ave S 0.68mi 3/1.0 1,311 (-7%) 9mo $105,000 $80 50
7112 3rd Ave S 0.39mi 3/2.0 1,590 (+13%) 10mo $151,000 $95 47
7424 4th Ave S 0.59mi 3/2.0 1,269 (-10%) 10mo $215,000 $169 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 · 1.82% rent growth · sell at horizon

5-year hold
IRR
37.5%
Equity multiple
2.57×
Total profit
$24,209
Equity at exit
$8,201
10-year hold
IRR
43.5%
Equity multiple
4.90×
Total profit
$60,092
Equity at exit
$4,755

Cash invested: $15,400 (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 35206

Home prices YoY
-32.0%
Rents YoY
1.8%
Active inventory
128
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,147 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$54 /mo · $647/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$541

Break-even live

Break-even rent $462
Max offer price $55,000
Occupancy floor 48%

Sensitivity live

Price -10% $572 -5% $557 +0% $541 +5% $525 +10% $510
Rent -10% $450 -5% $496 +0% $541 +5% $586 +10% $632
Rate -1.0pp $569 -0.5pp $555 base $541 +0.5pp $527 +1.0pp $512

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
$13,750
Closing costs
$1,650
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
224 69th Pl N Birmingham, AL 3.0 1.0 894 $975 $1.09 44d 1 0.17mi
7017 Division Ave Birmingham, AL 3.0 1.0 1100 $1,050 $0.95 44d 1 0.22mi
6820 Division Ave Birmingham, AL 3.0 2.0 1122 $1,050 $0.94 24d 1 0.30mi
117 67th Pl N Birmingham, AL 3.0 1.0 1202 $800 $0.67 17d 1 0.34mi
201 70th St S Birmingham, AL 2.0 1.0 989 $950 $0.96 44d 1 0.38mi
7005 2nd Ave S Birmingham, AL 2.0 1.0 939 $950 $1.01 44d 1 0.38mi
7330 1st Ave S Birmingham, AL 3.0 1.0 1299 $1,000 $0.77 3d 1 0.39mi
126 66th Pl N Birmingham, AL 2.0 1.0 1038 $1,200 $1.16 15d 1 0.43mi
7129 3rd Ave S Birmingham, AL 3.0 2.0 1264 $1,095 $0.87 4d 1 0.46mi
7025 4th Ave S Birmingham, AL 3.0 1.0 1090 $845 $0.78 44d 1 0.54mi
7420 3rd Ave S Birmingham, AL 4.0 2.0 1705 $1,450 $0.85 2d 1 0.55mi
7125 6th Ave S Birmingham, AL 3.0 2.0 1584 $1,188 $0.75 4d 1 0.68mi
605 71st St S Birmingham, AL 3.0 1.5 1024 $1,303 $1.27 3d 1 0.69mi
7728 1st Ave S Apt C Birmingham, AL 2.0 1.0 950 $950 $1.00 44d 1 0.70mi
7721 1st Ave S Birmingham, AL 3.0 1.0 956 $949 $0.99 24d 1 0.72mi
7620 4th Ave S Birmingham, AL 3.0 1.0 1144 $1,025 $0.90 44d 1 0.74mi
6732 Frankfort Ave Birmingham, AL 3.0 1.0 924 $995 $1.08 44d 1 0.79mi
417 Athens Ave Birmingham, AL 3.0 1.5 978 $1,250 $1.28 24d 1 0.84mi
6309 3rd Ave S Birmingham, AL 4.0 2.0 1228 $1,495 $1.22 2d 1 0.89mi
7801 3rd Ave S Unit B Birmingham, AL 2.0 1.5 1100 $1,000 $0.91 44d 1 0.90mi
6936 66th St S Birmingham, AL 3.0 1.0 880 $1,050 $1.19 44d 1 0.93mi
7829 3rd Ave S Birmingham, AL 3.0 1.5 1005 $1,025 $1.02 44d 1 0.95mi
8020 4th Ave N Birmingham, AL 3.0 1.0 1200 $1,200 $1.00 44d 1 0.97mi
7815 4th Ave S Birmingham, AL 3.0 2.0 1496 $1,650 $1.10 2d 1 0.97mi
630 77th St S Birmingham, AL 2.0 2.0 1100 $983 $0.89 3d 1 0.99mi
8021 1st Ave S Unit A Birmingham, AL 3.0 1.0 980 $950 $0.97 24d 1 1.05mi
7213 Naples Ave Birmingham, AL 3.0 1.5 925 $1,100 $1.19 44d 1 1.10mi
7213 Naples Ave Birmingham, AL 3.0 1.5 937 $1,100 $1.17 12d 1 1.10mi
5811 2nd Ave N Birmingham, AL 2.0 1.0 1000 $1,200 $1.20 4d 1 1.10mi
7112 Naples Ave Birmingham, AL 4.0 2.0 1858 $1,731 $0.93 44d 1 1.13mi
8035 4th Ave S Birmingham, AL 3.0 2.0 1096 $1,050 $0.96 44d 1 1.18mi
7313 Paris Ave Birmingham, AL 3.0 2.0 1000 $1,395 $1.40 3d 1 1.18mi
756 Vanderbilt St Birmingham, AL 3.0 2.0 1096 $1,000 $0.91 44d 1 1.19mi
7216 Paris Ave Birmingham, AL 3.0 1.5 966 $1,125 $1.16 20d 1 1.19mi
8128 2nd Ave S Birmingham, AL 4.0 1.0 1390 $1,150 $0.83 24d 1 1.21mi
8129 2nd Ave S Unit B Birmingham, AL 2.0 1.0 900 $800 $0.89 44d 1 1.21mi
559 63rd St S Birmingham, AL 3.0 1.0 930 $1,000 $1.08 4d 1 1.22mi
7823 Rugby Ave Birmingham, AL 3.0 1.0 1023 $1,175 $1.15 44d 1 1.22mi
7827 Rugby Ave Birmingham, AL 3.0 1.0 1365 $850 $0.62 4d 1 1.23mi
8149 1st Ave S Birmingham, AL 3.0 2.0 1300 $1,200 $0.92 44d 1 1.23mi

Listing history 18 events

  1. 2026-06-18
    days on market $55,000 Active 55 DOM
  2. 2026-06-17
    days on market $55,000 Active 54 DOM
  3. 2026-06-16
    days on market $55,000 Active 53 DOM
  4. 2026-06-15
    days on market $55,000 Active 52 DOM
  5. 2026-06-13
    days on market $55,000 Active 50 DOM
  6. 2026-06-10
    days on market $55,000 Active 47 DOM
  7. 2026-06-09
    days on market $55,000 Active 46 DOM
  8. 2026-06-08
    days on market $55,000 Active 45 DOM
  9. 2026-06-07
    days on market $55,000 Active 44 DOM
  10. 2026-06-03
    days on market $55,000 Active 40 DOM
  11. 2026-06-02
    days on market $55,000 Active 39 DOM
  12. 2026-06-01
    days on market $55,000 Active 38 DOM
  13. 2026-05-31
    days on market $55,000 Active 37 DOM
  14. 2026-04-23
    listed $55,000 Active 127-char remark
  15. 2024-06-26
    soldstatus $45,000
  16. 2024-06-24
    soldstatus $45,000 10-char remark
    Show marketing remark (10 chars)

    comps only

  17. 2024-06-17
    listed $45,000 10-char remark
    Show marketing remark (10 chars)

    comps only

  18. 1992-11-18
    soldstatus $44,900

ⓘ 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
$647 · $54/mo
Projected year-2 tax
$647 · $54/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 · 20 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
$13,766
− Mortgage interest
−$3,081
− Property taxes
−$647
− Insurance
−$275
− Repairs & maintenance
−$1,101
− Management
−$1,101
− Depreciation
−$1,600
Taxable income
$5,961
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,431
After-tax cash flow
$5,062/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)
15,621
Household income
$42,549
Rent vs Own
51.1% rent · 48.9% own
Severe rent burden
1169.0

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 (73%)
Race & ethnicity
Black 73% White 22% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2% Other Indo-European 0%

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
▼ -68.70%
Current HPI
146.2168
Rent YoY
▲ 1.82%
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

+22.5% since first listed
5 events — show timeline
  • 2026-04-23 Listed $55,000 Greater Alabama MLS
  • 2024-06-26 Sold (Public Records) $45,000 Public Records
  • 2024-06-24 Sold (MLS) $45,000 Greater Alabama MLS
  • 2024-06-17 Listed $45,000 Greater Alabama MLS
  • 1992-11-18 Sold (Public Records) $44,900 Public Records

Property tax history

-0.7%/yr

Latest (2025): $647 · -46.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…