CashFlowRE
Sign in Sign up
1341 Fulton Ave
B- Composite 66.76
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.4/5.0
  • Livability +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$69,000

1341 Fulton Ave · Tarrant, AL 35217
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 100 Days on market
Built 1930 6,969 sqft lot $68/sqft · at area comps Est $69k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home is in wonderful condition and priced to become your primary residence or a great investment. Full of character and charm it is well built and has a lot of potential. Centrally located allowing easy access throughout the Birmingham Metro area. Great backyard and spciaous home and lot. Come check it out!

Key facts

  • Centrally located
  • Great backyard
  • 6,969 sq ft lot

Tags

CENTRALLY LOCATEDGREAT BACKYARD

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 $69k.

Deal economics

  • At list price, monthly cash flow is $461 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $63k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.3% vs local median 11.0% in Tarrant — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 51/100 on livability (#507 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities F.
  • Tarrant City (suburban): math 4% / reading 17% proficiency, ranked #121 of 129 in AL (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 89% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.6%/yr); 94 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 33% of the median local income ($40k/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 $477 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 + 3.6% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $26k; list at $69k implies a 160% gain — meaningful room to come down on a strong offer.

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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 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 1930 — 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. 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
1.63%
Cap rate
14.31%
Cash-on-cash
28.63%
DSCR
2.27
GRM
5.1

CMA / ARV

ARV (median comp)
$69,026
List price
$69,000
Delta
-0.04%
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
817 Jackson Blvd 0.39mi 3/1.0 1,025 (+2%) 1mo $114,429 $112 78
1045 Waverly St 0.32mi 3/1.0 1,014 (+1%) 9mo $65,000 $64 77
621 Bell Ave 0.51mi 3/1.0 1,008 (0%) 1mo $68,000 $67 76
4208 50th Ave N 0.14mi 3/1.0 1,104 (+10%) 7mo $67,500 $61 72
4300 Pulaski St 0.57mi 2/1.0 (-1) 1,045 (+4%) 1mo $45,000 $43 61
725 Fulton Ave 0.42mi 3/1.0 1,110 (+10%) 5mo $80,050 $72 59
4125 43rd Ave N 0.71mi 2/1.0 (-1) 981 (-3%) 4mo $28,000 $29 54
1233 Forest St 0.48mi 3/1.0 864 (-14%) 2mo $66,625 $77 52
1316 Spring St 0.56mi 2/1.0 (-1) 920 (-9%) 8mo $34,000 $37 48
1128 Cooper St 0.73mi 3/2.0 912 (-10%) 8mo $142,500 $156 39
1704 Hatchet Ave 0.72mi 2/1.5 (-1) 1,152 (+14%) 3mo $65,000 $56 33
4021 43rd Ave N 0.73mi 2/1.0 (-1) 1,150 (+14%) 10mo $18,000 $16 29

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 · 3.58% rent growth · sell at horizon

5-year hold
IRR
23.5%
Equity multiple
1.97×
Total profit
$18,818
Equity at exit
$10,288
10-year hold
IRR
31.8%
Equity multiple
3.94×
Total profit
$56,862
Equity at exit
$5,966

Cash invested: $19,320 (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 35217

Rents YoY
3.6%
Active inventory
94
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,122 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$35 /mo · $423/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$461

Break-even live

Break-even rent $539
Max offer price $69,000
Occupancy floor 54%

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
$17,250
Closing costs
$2,070
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
1237 Elm Ave Birmingham, AL 2.0 1.5 1312 $1,150 $0.88 43d 1 0.13mi
5015 42nd Pl N Birmingham, AL 3.0 2.0 1500 $1,200 $0.80 43d 1 0.14mi
1224 Maple St Birmingham, AL 2.0 1.0 812 $690 $0.85 19d 1 0.15mi
4208 50th Ave N Birmingham, AL 3.0 1.0 1104 $1,200 $1.09 43d 1 0.17mi
5025 43rd Pl N Birmingham, AL 4.0 2.0 1017 $1,300 $1.28 43d 1 0.18mi
1043 Jackson Blvd Birmingham, AL 4.0 2.0 1300 $1,095 $0.84 14d 1 0.24mi
4101 50th Ave N Unit B Birmingham, AL 2.0 1.0 850 $900 $1.06 43d 1 0.25mi
1045 Waverly St Birmingham, AL 3.0 1.0 1014 $1,000 $0.99 43d 1 0.31mi
4925 43rd Way N Birmingham, AL 3.0 2.0 1232 $1,461 $1.19 1d 1 0.32mi
1249 Waverly St Birmingham, AL 3.0 1.0 1260 $1,000 $0.79 43d 1 0.32mi
1120 Hall St Birmingham, AL 2.0 1.0 887 $775 $0.87 43d 1 0.33mi
1116 Hall St Birmingham, AL 2.0 1.0 887 $775 $0.87 43d 1 0.34mi
1113 Elm Ave Unit c Birmingham, AL 2.0 1.0 800 $749 $0.94 43d 1 0.36mi
1439 Sloan Ave Birmingham, AL 3.0 1.0 936 $900 $0.96 43d 1 0.41mi
1415 Virginia St Birmingham, AL 2.0 1.0 781 $650 $0.83 43d 1 0.42mi
1137 Sloan Ave Birmingham, AL 2.0 1.0 750 $750 $1.00 14d 1 0.42mi
1401 Wharton Ave Birmingham, AL 2.0 1.0 1104 $950 $0.86 19d 1 0.42mi
732 Fulton Ave Birmingham, AL 4.0 2.0 1320 $1,450 $1.10 43d 1 0.44mi
4549 40th Pl N Birmingham, AL 2.0 1.0 728 $850 $1.17 43d 1 0.49mi
4329 Harmon St Birmingham, AL 3.0 1.0 1227 $950 $0.77 43d 1 0.50mi
4329 Harmon St Birmingham, AL 3.0 1.0 1227 $950 $0.77 3d 1 0.50mi
1076 Green St Birmingham, AL 3.0 1.0 1172 $1,050 $0.90 15d 1 0.55mi
4329 Pulaski St Birmingham, AL 3.0 2.0 1240 $1,353 $1.09 23d 1 0.56mi
1316 Spring St Birmingham, AL 2.0 1.0 920 $1,195 $1.30 3d 1 0.58mi
4344 Pulaski St Birmingham, AL 3.0 1.0 1268 $1,050 $0.83 43d 1 0.59mi
4301 Greenwood St Birmingham, AL 3.0 1.0 1140 $1,025 $0.90 2d 1 0.63mi
4244 Jackson St Birmingham, AL 3.0 1.0 858 $1,100 $1.28 43d 1 0.74mi
1731 Mountain Dr Birmingham, AL 3.0 1.0 1160 $975 $0.84 43d 1 0.75mi
4217 43rd Ave N Birmingham, AL 3.0 1.0 1140 $1,200 $1.05 3d 1 0.75mi
4400 43rd St N Birmingham, AL 3.0 1.0 1152 $850 $0.74 43d 1 0.76mi
4400 43rd St N Birmingham, AL 3.0 1.0 1152 $850 $0.74 14d 1 0.76mi
1816 Damon Cir Birmingham, AL 3.0 1.0 1401 $1,153 $0.82 15d 1 0.78mi
1303 Main St Birmingham, AL 4.0 2.0 1432 $1,300 $0.91 43d 1 0.84mi
3823 43rd Ave N Birmingham, AL 3.0 2.0 1500 $1,200 $0.80 23d 1 0.84mi
3823 43rd Ave N Birmingham, AL 3.0 2.0 1500 $1,200 $0.80 43d 1 0.84mi
4317 41st Ave N Birmingham, AL 3.0 1.0 864 $1,000 $1.16 43d 1 0.87mi
4220 40th Ct N Birmingham, AL 3.0 1.0 948 $1,200 $1.27 43d 1 0.89mi
4316 Gadsden St Birmingham, AL 2.0 1.0 1048 $1,100 $1.05 3d 1 0.90mi
4028 40th Ave N Birmingham, AL 3.0 1.0 1186 $950 $0.80 43d 1 0.95mi
4231 40th Ave N Birmingham, AL 3.0 1.0 1272 $850 $0.67 19d 1 0.98mi

Listing history 16 events

  1. 2026-06-18
    days on market $69,000 Active 100 DOM
  2. 2026-06-17
    days on market $69,000 Active 99 DOM
  3. 2026-06-16
    days on market $69,000 Active 98 DOM
  4. 2026-06-15
    days on market $69,000 Active 97 DOM
  5. 2026-06-13
    days on market $69,000 Active 95 DOM
  6. 2026-06-10
    days on market $69,000 Active 92 DOM
  7. 2026-06-09
    days on market $69,000 Active 91 DOM
  8. 2026-06-08
    days on market $69,000 Active 90 DOM
  9. 2026-06-07
    days on market $69,000 Active 89 DOM
  10. 2026-06-05
    days on market $69,000 Active 86 DOM
  11. 2026-06-03
    days on market $69,000 Active 85 DOM
  12. 2026-06-02
    days on market $69,000 Active 84 DOM
  13. 2026-06-01
    days on market $69,000 Active 83 DOM
  14. 2026-05-31
    days on market $69,000 Active 82 DOM
  15. 2026-03-10
    listed $69,000 Active 313-char remark
    Show marketing remark (313 chars)

    This home is in wonderful condition and priced to become your primary residence or a great investment. Full of character and charm it is well built and has a lot of potential. Centrally located allowing easy access throughout the Birmingham Metro area. Great backyard and spciaous home and lot. Come check it out!

  16. 1987-10-22
    soldstatus $26,500

ⓘ 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
$423 · $35/mo
Projected year-2 tax
$423 · $35/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 9 unhealthy d/yr today · 10 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
$13,469
− Mortgage interest
−$3,865
− Property taxes
−$423
− Insurance
−$345
− Repairs & maintenance
−$1,078
− Management
−$1,078
− Depreciation
−$2,007
Taxable income
$4,674
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,122
After-tax cash flow
$4,409/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
Tarrant City
NCES district ID
0103270
Math proficiency
4% ▼ -14.00%
Reading proficiency
17% ▼ -2.00%
Median HH income
$29,256
Composite
8.0/100
National rank
#9924
State rank
#121 of 129 in AL

Livability — Tarrant

Score
51/100
State rank
#507
US rank
#25136

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment F Housing A+ Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tarrant, AL
County
Jefferson County · 527,445 people
City population
12,240
Metro
Birmingham-Hoover, AL
Population (ZIP)
12,240
Household income
$40,486
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
594.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 57% White 27% Hispanic / Latino 14% Two or more races 6%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Slovak 3% Italian 1%
Foreign-born
7% · Canada, Guatemala
Languages at home
86% English-only · Spanish 13%

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
▼ -74.54%
Current HPI
117.416
Rent YoY
▲ 3.58%
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

+160.4% since first listed
2 events — show timeline
  • 2026-03-10 Listed $69,000 Greater Alabama MLS
  • 1987-10-22 Sold (Public Records) $26,500 Public Records

Property tax history

+4.9%/yr

Latest (2025): $423 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…