3117 Avenue I · Birmingham, AL 35218

$42,600

2 bd · 1.0 ba · 998 sqft · SingleFamily public records · 68 Days on market

Built 1941 6,969 sqft lot $43/sqft · 43% below area Est $74k · 43% under

---

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

Listing remarks MLS

2-bedroom, 1-bath fixer-upper in a highly sought-after neighborhood. Lots of potential for the right buyer. Sold as-is; owner will not make repairs. Currently being occupied by tenants.

Key facts

• 6,969 sq ft lot
• Listed 68 days

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $43k.

Deal economics

• At list price, monthly cash flow is $453 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($944 rent vs $43k).
• Recommended offer: $40k (6.0% below list) — sets the bar for market timing.
• Cap rate 19.1% 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-, schools F, crime 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.
• Market conditions: 50 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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 ($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 $295 of loan paydown is wiped out by about $656 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 $12k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 68 days — a 6% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $35k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major flood risk; 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 $40,044 (6.0% below list)

Questions for the listing agent

1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1941 — 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: 2.22% ✓
• Cap rate: 19.07%
• Cash-on-cash: 45.62%
• DSCR: 3.03
• GRM: 3.8

CMA / ARV

• ARV (median comp): $74,342
• List price: $42,600
• Delta: -42.70%
• 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
3112 Avenue F	0.24mi	3/1.0 (+1)	1,024 (+3%)	5mo	$74,000	$72	75
2808 Avenue H	0.25mi	2/1.0	907 (-9%)	2mo	$65,000	$72	72
3212 Avenue G	0.18mi	2/1.0	902 (-10%)	6mo	$48,000	$53	70
1429 33rd Street Ensley	0.55mi	2/1.0	1,016 (+2%)	2mo	$45,000	$44	70
1516 32nd St	0.61mi	2/1.0	1,028 (+3%)	4mo	$57,000	$55	63
2617 Avenue K	0.37mi	3/1.0 (+1)	1,046 (+5%)	10mo	$60,000	$57	61
3205 Avenue G	0.15mi	3/2.0 (+1)	1,108 (+11%)	9mo	$123,900	$112	58
4116 Debardeleben Ave	0.71mi	2/1.0	951 (-5%)	5mo	$27,000	$28	55
1031 40th St	0.46mi	3/1.0 (+1)	1,130 (+13%)	1mo	$76,000	$67	50
1309 41st St	0.62mi	3/1.0 (+1)	1,070 (+7%)	5mo	$106,000	$99	50
1541 30th Street Ensley	0.65mi	3/1.0 (+1)	928 (-7%)	6mo	$5,999	$6	48
3510 Avenue C	0.52mi	3/1.0 (+1)	884 (-11%)	9mo	$67,500	$76	44

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: 44.8%
• Equity multiple: 3.07×
• Total profit: $24,662
• Equity at exit: $9,190

10-year hold

• IRR: 49.2%
• Equity multiple: 6.13×
• Total profit: $61,157
• Equity at exit: $8,748

Cash invested: $11,928 (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.

Methodology + full state rankings →

ZIP-level market 35218

• Home prices YoY: -0.9%
• Active inventory: 50
• Price-to-rent: 3.8×

Monthly cashflow live

• Estimated rent: $944 high
• Mortgage (P&I): −$223
• Tax from tax record: −$51 /mo · $618/yr
• Insurance: −$18
• HOA: −$0
• Vacancy / Maint / Mgmt: −$198
• Net cashflow: $453

Break-even live

Break-even rent $370

Max offer price $42,600

Occupancy floor 47%

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: $10,650
• Closing costs: $1,278
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3212 Avenue G Unit G Ensley, AL	2.0	1.0	902	$850	$0.94	43d	1	0.18mi
3201 Avenue E Birmingham, AL	3.0	1.0	1056	$925	$0.88	43d	1	0.29mi
3011 Avenue D Birmingham, AL	2.0	1.0	1000	$795	$0.80	43d	1	0.44mi
3015 Avenue C Unit C Birmingham, AL	2.0	1.0	1000	$825	$0.82	43d	1	0.44mi
1306 35th Street Ensley Birmingham, AL	3.0	2.0	1100	$1,173	$1.07	3d	1	0.51mi
708 40th St Fairfield, AL	2.0	1.0	788	$650	$0.82	43d	1	0.53mi
1501 29th Street Ensley Birmingham, AL	2.0	1.0	772	$800	$1.04	23d	1	0.55mi
1417 34th Street Ensley Birmingham, AL	3.0	1.0	1103	$1,025	$0.93	43d	1	0.57mi
931 41st Street Ensley Birmingham, AL	2.0	1.5	1048	$995	$0.95	3d	1	0.60mi
1532 31st Street Ensley Birmingham, AL	2.0	1.0	839	$850	$1.01	43d	1	0.63mi
1521 27th Street Ensley Birmingham, AL	3.0	2.0	1120	$1,000	$0.89	43d	1	0.64mi
1309 41st St Fairfield, AL	3.0	1.0	1070	$1,200	$1.12	43d	1	0.64mi
1420 Warrior Rd Birmingham, AL	3.0	1.0	1061	$1,050	$0.99	43d	1	0.65mi
518 41st St Fairfield, AL	3.0	2.0	1095	$1,200	$1.10	43d	1	0.66mi
1429 Warrior Rd Birmingham, AL	3.0	1.0	1036	$850	$0.82	15d	1	0.68mi
1528 34th Street Ensley Birmingham, AL	3.0	2.0	972	$1,073	$1.10	43d	1	0.69mi
2610 Avenue P Birmingham, AL	3.0	2.0	1014	$850	$0.84	43d	1	0.70mi
1616 28th Street Ensley Birmingham, AL	3.0	1.0	1081	$1,100	$1.02	43d	1	0.74mi
621 Valley Rd Fairfield, AL	2.0	1.0	935	$900	$0.96	43d	1	0.75mi
1609 Pike Rd Birmingham, AL	2.0	1.5	820	$800	$0.98	19d	5	0.75mi
1001 21st Street Ensley Unit B Birmingham, AL	2.0	1.0	700	$725	$1.04	15d	1	0.76mi
1520 41st Street Ensley Birmingham, AL	3.0	2.0	1068	$1,195	$1.12	43d	1	0.78mi
1521 22nd Street Ensley Unit B Birmingham, AL	2.0	1.0	750	$875	$1.17	23d	1	0.78mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL	2.0	1.0	899	$1,037	$1.15	43d	1	0.86mi
813 46th St Fairfield, AL	2.0	1.0	1100	$825	$0.75	10d	1	0.86mi
920 47th Street Ensley Birmingham, AL	3.0	1.0	1070	$895	$0.84	3d	1	0.87mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL	3.0	1.0	1100	$1,200	$1.09	23d	1	0.98mi
1221 Frisco St Birmingham, AL	2.0	1.0	934	$950	$1.02	43d	1	1.03mi
1429 47th Street Ensley Unit ENSLEY Birmingham, AL	2.0	1.0	768	$750	$0.98	43d	1	1.06mi
1624 19th Street Ensley Apt B Birmingham, AL	2.0	1.0	676	$875	$1.29	23d	1	1.07mi
538 Gulfport St Birmingham, AL	3.0	1.0	1036	$850	$0.82	43d	1	1.19mi
2037 26th Street Ensley Birmingham, AL	3.0	1.0	1074	$995	$0.93	43d	1	1.22mi
1400 Indiana St Birmingham, AL	3.0	1.0	1020	$1,200	$1.18	43d	1	1.25mi
410 54th St Fairfield, AL	2.0	1.0	1068	$700	$0.66	2d	1	1.26mi
4724 Court R Birmingham, AL	2.0	1.0	1016	$895	$0.88	14d	1	1.31mi
1316 Court R Birmingham, AL	3.0	1.0	904	$900	$1.00	10d	1	1.32mi
1306 Avenue R Unit R Birmingham, AL	3.0	1.0	980	$950	$0.97	3d	1	1.34mi
1306 Avenue R Unit R Birmingham, AL	3.0	1.0	980	$950	$0.97	43d	1	1.34mi
5503 Myron Massey Blvd Fairfield, AL	3.0	2.0	1119	$1,200	$1.07	43d	1	1.39mi
2329 30th Street Ensley Birmingham, AL	2.0	1.0	917	$990	$1.08	23d	1	1.39mi

Listing history 7 events

1. 2026-06-07
   statusdays on market $42,600 Pending 68 DOM
2. 2026-06-03
   days on market $42,600 Active 66 DOM
3. 2026-06-02
   days on market $42,600 Active 65 DOM
4. 2026-06-01
   days on market $42,600 Active 64 DOM
5. 2026-05-31
   days on market $42,600 Active 63 DOM
6. 2026-03-29
   listed $42,600 Active 185-char remark

   Show marketing remark (185 chars)

   2-bedroom, 1-bath fixer-upper in a highly sought-after neighborhood. Lots of potential for the right buyer. Sold as-is; owner will not make repairs. Currently being occupied by tenants.

7. 1989-07-24
   soldstatus $35,000

ⓘ 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: $618 · $51/mo
• Projected year-2 tax: $618 · $51/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 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 7/10 Severe 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

Taxation est. · year 1

• Rental income: $11,333
• − Mortgage interest: −$2,386
• − Property taxes: −$618
• − Insurance: −$213
• − Repairs & maintenance: −$907
• − Management: −$907
• − Depreciation: −$1,239
• Taxable income: $5,064
• Est. tax owed @ 24.0%: −$1,215
• After-tax cash flow: $4,227/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
▸Financial Services	1	$8B
▸Healthcare	1	$5B

Price history

+21.7% since first listed

2 events — show timeline

• 2026-03-29 Listed $42,600 VMLS
• 1989-07-24 Sold (Public Records) $35,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $618 · +0.0% YoY. Source: county tax records.