CashFlowRE
Sign in Sign up
2105 5th Pl NE
D Composite 42.54
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).

  • Cash flow +17.1/30.0
  • ARV discount +5.7/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.6/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$170,000

2105 5th Pl NE · Center Point, AL 35215
3 bd · 1.5 ba · 2,100 sqft · SingleFamily public records · 88 Days on market
Built 1972 0.29 ac lot $81/sqft · 12% below area Est $163k · at est.

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

Listing remarks MLS

Welcome to this well-maintained and move-in ready home located in a quiet, established neighborhood. This charming 3-bedroom, 1.5-bathroom property offers a strong combination of comfort, space, and value—perfect for homeowners or investors alike. Inside, you’ll find a clean, well-kept interior that’s truly move-in ready, allowing buyers to settle in without immediate repairs or updates. The primary bedroom includes a private half bath, adding convenience and functionality. The partially finished basement provides flexible additional space—ideal for a second living area, home office, gym, or additional storage. The exterior features a durable brick and siding combination for long-term, low-maintenance appeal. Out back, enjoy a large backyard with plenty of room for entertaining, pets, or future improvements.

Key facts

  • Private half bath
  • Large backyard
  • Move in ready

Tags

MOVE IN READYPRIVATE HALF BATHPARTIALLY FINISHED BASEMENTLARGE BACKYARDBRICK AND SIDING COMBINATION

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/1.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $119 ($1k/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 $146k (13.9% below list).
  • Recommended offer: $146k (13.9% 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 Middle School (math 2% / reading 26%, grade F, #209 of 257 statewide, top 82%, 1,032 students, 64% FRL); Claychalkville High School (math 6% / reading 9%, grade F, #261 of 305 statewide, top 87%, 1,361 students, 56% FRL) — zoned schools average 66% FRL vs 49% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 336 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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 33% 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

  • It's been on market 88 days — a 6% lower offer ($160k) 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.
  • Current owner paid $135k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $146,376 (13.9% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
7.14%
Cash-on-cash
3.01%
DSCR
1.13
GRM
9.7

CMA / ARV

ARV (median comp)
$163,486
List price
$170,000
Delta
3.98%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 20th Ct NE 0.14mi 3/2.0 1,950 (-7%) 6mo $161,000 $83 74
2015 4th St NE 0.19mi 3/2.0 2,220 (+6%) 9mo $185,000 $83 72
505 20th Ct NE 0.10mi 3/2.5 1,900 (-10%) 11mo $220,000 $116 66
416 Woodland Ct NE 0.19mi 3/2.0 1,858 (-12%) 11mo $162,000 $87 61
1809 Mara Dr NE 0.57mi 4/2.0 (+1) 2,081 (-1%) 7mo $174,500 $84 59
2105 Merry Dr NE 0.54mi 4/2.5 (+1) 2,053 (-2%) 10mo $248,000 $121 54
2216 2nd Pl NE 0.58mi 3/2.0 2,258 (+8%) 9mo $190,000 $84 51
1009 Chalkville School Rd 0.60mi 3/2.0 1,865 (-11%) 2mo $195,000 $105 50
2401 NE 7th Pl 0.33mi 3/2.0 1,803 (-14%) 11mo $175,000 $97 50
2316 Applewood Dr 0.57mi 3/2.0 1,838 (-12%) 4mo $191,500 $104 47
801 Windover Pl 0.39mi 4/1.5 (+1) 1,804 (-14%) 10mo $149,900 $83 45
2315 4th Pl NE 0.43mi 4/2.0 (+1) 2,339 (+11%) 11mo $219,900 $94 45

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
-11.6%
Equity multiple
0.58×
Total profit
$-19,947
Equity at exit
$25,348
10-year hold
IRR
-2.4%
Equity multiple
0.84×
Total profit
$-7,591
Equity at exit
$14,698

Cash invested: $47,600 (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
336
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,464 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$75 /mo · $896/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$119

Break-even live

Break-even rent $1,313
Max offer price $170,000
Occupancy floor 87%

Sensitivity live

Price -10% $216 -5% $168 +0% $119 +5% $71 +10% $23
Rent -10% $4 -5% $62 +0% $119 +5% $177 +10% $235
Rate -1.0pp $205 -0.5pp $163 base $119 +0.5pp $75 +1.0pp $31

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
$42,500
Closing costs
$5,100
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
413 20th Ct NE Center Point, AL 3.0 1.5 1540 $1,375 $0.89 45d 1 0.13mi
2232 6th St NE Center Point, AL 3.0 1.0 1550 $1,150 $0.74 45d 1 0.14mi
600 20th Ct NE Center Point, AL 3.0 2.0 1878 $1,650 $0.88 25d 1 0.19mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 45d 1 0.22mi
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 45d 1 0.83mi
1819 Valley Run Cir Birmingham, AL 4.0 2.5 1694 $1,761 $1.04 45d 1 0.89mi
1761 Big Mountain Dr Birmingham, AL 4.0 2.0 1632 $1,575 $0.97 46d 1 0.91mi
1700 Serene Dr Birmingham, AL 4.0 1.5 1543 $1,630 $1.06 4d 1 0.99mi
607 Country View Dr Birmingham, AL 4.0 2.0 1568 $1,550 $0.99 25d 1 1.04mi
605 Country View Dr Birmingham, AL 3.0 2.0 1698 $1,560 $0.92 45d 1 1.04mi
2655 6th St NE Center Point, AL 3.0 2.0 1600 $1,390 $0.87 4d 1 1.04mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 13d 1 1.07mi
1830 Christian St Birmingham, AL 3.0 2.0 1468 $1,375 $0.94 4d 1 1.16mi
127 Fox Hill Ct Center Point, AL 3.0 2.0 1418 $1,545 $1.09 45d 1 1.28mi
1748 Sonia Dr Birmingham, AL 4.0 2.0 1401 $1,395 $1.00 45d 1 1.32mi
5240 Jean Dr Pinson, AL 4.0 2.0 1714 $1,695 $0.99 45d 1 1.34mi
1808 Brewster Rd Birmingham, AL 4.0 2.0 1548 $1,515 $0.98 45d 1 1.35mi
5010 Darlene Dr Pinson, AL 3.0 2.0 1914 $1,550 $0.81 25d 1 1.36mi
1760 Sonia Dr Birmingham, AL 3.0 2.0 1550 $1,635 $1.05 3d 1 1.36mi
236 E Haven Dr Birmingham, AL 3.0 1.5 1926 $1,495 $0.78 13d 1 1.38mi

Listing history 28 events

  1. 2026-06-22
    statusdays on market $170,000 Active 88 DOM
  2. 2026-06-19
    status $170,000 Contingent 85 DOM
  3. 2026-06-18
    days on market $170,000 Active 85 DOM
  4. 2026-06-17
    days on market $170,000 Active 84 DOM
  5. 2026-06-16
    days on market $170,000 Active 83 DOM
  6. 2026-06-15
    days on market $170,000 Active 82 DOM
  7. 2026-06-13
    days on market $170,000 Active 80 DOM
  8. 2026-06-10
    days on market $170,000 Active 77 DOM
  9. 2026-06-09
    days on market $170,000 Active 76 DOM
  10. 2026-06-08
    days on market $170,000 Active 75 DOM
  11. 2026-06-07
    days on market $170,000 Active 74 DOM
  12. 2026-06-03
    days on market $170,000 Active 70 DOM
  13. 2026-06-02
    days on market $170,000 Active 69 DOM
  14. 2026-06-01
    days on market $170,000 Active 68 DOM
  15. 2026-05-31
    days on market $170,000 Active 67 DOM
  16. 2026-05-04
    price $170,000 843-char remark
    Show marketing remark (843 chars)

    Welcome to this well-maintained and move-in ready home located in a quiet, established neighborhood. This charming 3-bedroom, 1.5-bathroom property offers a strong combination of comfort, space, and value—perfect for homeowners or investors alike. Inside, you’ll find a clean, well-kept interior that’s truly move-in ready, allowing buyers to settle in without immediate repairs or updates. The primary bedroom includes a private half bath, adding convenience and functionality. The partially finished basement provides flexible additional space—ideal for a second living area, home office, gym, or additional storage. The exterior features a durable brick and siding combination for long-term, low-maintenance appeal. Out back, enjoy a large backyard with plenty of room for entertaining, pets, or future improvements.

  17. 2026-03-25
    listed $175,000 Active 843-char remark
    Show marketing remark (843 chars)

    Welcome to this well-maintained and move-in ready home located in a quiet, established neighborhood. This charming 3-bedroom, 1.5-bathroom property offers a strong combination of comfort, space, and value—perfect for homeowners or investors alike. Inside, you’ll find a clean, well-kept interior that’s truly move-in ready, allowing buyers to settle in without immediate repairs or updates. The primary bedroom includes a private half bath, adding convenience and functionality. The partially finished basement provides flexible additional space—ideal for a second living area, home office, gym, or additional storage. The exterior features a durable brick and siding combination for long-term, low-maintenance appeal. Out back, enjoy a large backyard with plenty of room for entertaining, pets, or future improvements.

  18. 2023-04-10
    soldstatus $135,000
  19. 2023-04-06
    soldstatus $135,000 Sold 826-char remark
    Show marketing remark (826 chars)

    Spacious ranch home with tons of living space! Featuring gorgeous hardwood floors and neutral finishes throughout, this is the blank slate you have been searching for to quickly become your new home sweet home. The eat-in kitchen is fully equipped with all major appliances so your home chef can immediately begin preparing memorable meals for loved ones. Your entire household can live comfortably with the finished basement offering plenty of flex space to suit any of your needs as an additional living area, playroom, home office, or whatever else you require! Extra storage space in the basement laundry area makes maintaining a clutter-free home a breeze so you can stress less about daily chores. Complete with a large backyard with no rear neighbors, you don’t want to miss this one. Schedule your showing today!

  20. 2023-03-15
    status Pending 826-char remark
    Show marketing remark (826 chars)

    Spacious ranch home with tons of living space! Featuring gorgeous hardwood floors and neutral finishes throughout, this is the blank slate you have been searching for to quickly become your new home sweet home. The eat-in kitchen is fully equipped with all major appliances so your home chef can immediately begin preparing memorable meals for loved ones. Your entire household can live comfortably with the finished basement offering plenty of flex space to suit any of your needs as an additional living area, playroom, home office, or whatever else you require! Extra storage space in the basement laundry area makes maintaining a clutter-free home a breeze so you can stress less about daily chores. Complete with a large backyard with no rear neighbors, you don’t want to miss this one. Schedule your showing today!

  21. 2023-02-23
    price $139,900 826-char remark
    Show marketing remark (826 chars)

    Spacious ranch home with tons of living space! Featuring gorgeous hardwood floors and neutral finishes throughout, this is the blank slate you have been searching for to quickly become your new home sweet home. The eat-in kitchen is fully equipped with all major appliances so your home chef can immediately begin preparing memorable meals for loved ones. Your entire household can live comfortably with the finished basement offering plenty of flex space to suit any of your needs as an additional living area, playroom, home office, or whatever else you require! Extra storage space in the basement laundry area makes maintaining a clutter-free home a breeze so you can stress less about daily chores. Complete with a large backyard with no rear neighbors, you don’t want to miss this one. Schedule your showing today!

  22. 2023-02-04
    price $142,900 826-char remark
    Show marketing remark (826 chars)

    Spacious ranch home with tons of living space! Featuring gorgeous hardwood floors and neutral finishes throughout, this is the blank slate you have been searching for to quickly become your new home sweet home. The eat-in kitchen is fully equipped with all major appliances so your home chef can immediately begin preparing memorable meals for loved ones. Your entire household can live comfortably with the finished basement offering plenty of flex space to suit any of your needs as an additional living area, playroom, home office, or whatever else you require! Extra storage space in the basement laundry area makes maintaining a clutter-free home a breeze so you can stress less about daily chores. Complete with a large backyard with no rear neighbors, you don’t want to miss this one. Schedule your showing today!

  23. 2023-01-19
    listed $144,500 Active 826-char remark
    Show marketing remark (826 chars)

    Spacious ranch home with tons of living space! Featuring gorgeous hardwood floors and neutral finishes throughout, this is the blank slate you have been searching for to quickly become your new home sweet home. The eat-in kitchen is fully equipped with all major appliances so your home chef can immediately begin preparing memorable meals for loved ones. Your entire household can live comfortably with the finished basement offering plenty of flex space to suit any of your needs as an additional living area, playroom, home office, or whatever else you require! Extra storage space in the basement laundry area makes maintaining a clutter-free home a breeze so you can stress less about daily chores. Complete with a large backyard with no rear neighbors, you don’t want to miss this one. Schedule your showing today!

  24. 2022-07-27
    price $129,750
  25. 2022-07-14
    price $134,900
  26. 2021-09-21
    soldstatus $102,750
  27. 2009-12-21
    soldstatus $87,900
  28. 1994-08-26
    soldstatus $65,000

ⓘ 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
$896 · $75/mo
Projected year-2 tax
$896 · $75/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 5/10 Major 7 d/yr ≥105°F today · 18 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
$17,565
− Mortgage interest
−$9,523
− Property taxes
−$896
− Insurance
−$850
− Repairs & maintenance
−$1,405
− Management
−$1,405
− Depreciation
−$4,945
Taxable loss
−$1,459
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$350
After-tax cash flow
$1,783/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
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

+161.5% since first listed
13 events — show timeline
  • 2026-05-04 Price Changed $170,000 Greater Alabama MLS
  • 2026-03-25 Listed $175,000 Greater Alabama MLS
  • 2023-04-10 Sold (Public Records) $135,000 Public Records
  • 2023-04-06 Sold (MLS) $135,000 Greater Alabama MLS
  • 2023-03-15 Pending Greater Alabama MLS
  • 2023-02-23 Price Changed $139,900 Greater Alabama MLS
  • 2023-02-04 Price Changed $142,900 Greater Alabama MLS
  • 2023-01-19 Listed $144,500 Greater Alabama MLS
  • 2022-07-27 Price Changed $129,750 Greater Alabama MLS
  • 2022-07-14 Price Changed $134,900 Greater Alabama MLS
  • 2021-09-21 Sold (Public Records) $102,750 Public Records
  • 2009-12-21 Sold (Public Records) $87,900 Public Records
  • 1994-08-26 Sold (Public Records) $65,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $896 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…