CashFlowRE
Sign in Sign up
549 68th Pl 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

$50,000

549 68th Pl N · Birmingham, AL 35206
2 bd · 1.0 ba · 724 sqft · SingleFamily public records · 27 Days on market
Built 1950 6,098 sqft lot Est $61k · 18% under

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

Listing remarks MLS

Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

Key facts

  • Tenant occupied
  • Functional layout
  • Fenced backyard

Tags

INVESTMENT OPPORTUNITYTENANT OCCUPIEDFENCED BACKYARDFUNCTIONAL LAYOUTLOW MAINTENANCE APPEALCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Lot size approximately 0.14 acres; Located in the Wahouma Park subdivision

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service available
  • Home design: Existing (pre-built) home; Siding (other)
  • Construction: Crawl space foundation
  • Exterior features: Front porch; No pool, patio, deck, or garden; Property not waterfront

Interior

  • Kitchen: Laminate countertops
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Hardwood; Vinyl
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Hardwood and vinyl floors; Ceilings: see remarks; Brick wood-burning fireplace in the living room; No additional interior features listed
  • Laundry & utility: Main-level laundry in a closet; Washer hookup and 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 2-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $462 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.4% 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; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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 $346 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 $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $10k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $49,250 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.06%
Cap rate
17.38%
Cash-on-cash
39.60%
DSCR
2.76
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$60,816
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7130 N 4th Ave 0.14mi 2/1.0 754 (+4%) 21mo $70,000 $93 69
7128 N 4th Ct 0.17mi 2/1.0 754 (+4%) 21mo $97,500 $129 68
7401 2nd Ave N 0.44mi 2/1.0 728 (+1%) 19mo $32,000 $44 63
7205 2nd Ave S 0.57mi 2/1.0 771 (+6%) 2mo $65,000 $84 61
565 N 68th Pl 0.04mi 3/1.0 (+1) 784 (+8%) 23mo $45,000 $57 60
4320 69th St N 0.49mi 3/1.0 (+1) 800 (+10%) 1mo $16,000 $20 54

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
34.6%
Equity multiple
2.44×
Total profit
$20,134
Equity at exit
$7,455
10-year hold
IRR
40.8%
Equity multiple
4.62×
Total profit
$50,663
Equity at exit
$4,323

Cash invested: $14,000 (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
4.1×

Monthly cashflow live

Estimated rent
$1,028 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$67 /mo · $802/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$462

Break-even live

Break-even rent $443
Max offer price $50,000
Occupancy floor 50%

Sensitivity live

Price -10% $490 -5% $476 +0% $462 +5% $448 +10% $434
Rent -10% $381 -5% $421 +0% $462 +5% $503 +10% $543
Rate -1.0pp $487 -0.5pp $475 base $462 +0.5pp $449 +1.0pp $436

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
$12,500
Closing costs
$1,500
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7119 1st Ave S Birmingham, AL 2.0 1.0 720 $1,000 $1.39 44d 1 0.46mi
7728 Rugby Ave Birmingham, AL 2.0 1.0 700 $850 $1.21 44d 1 1.13mi
516 Athens Ct Birmingham, AL 2.0 1.0 738 $1,123 $1.52 2d 1 1.24mi

Listing history 29 events

  1. 2026-06-18
    days on market $50,000 Active 27 DOM
  2. 2026-06-17
    days on market $50,000 Active 26 DOM
  3. 2026-06-16
    days on market $50,000 Active 25 DOM
  4. 2026-06-15
    days on market $50,000 Active 24 DOM
  5. 2026-06-13
    pricedays on market $50,000 Active 22 DOM
  6. 2026-06-10
    days on market $60,000 Active 19 DOM
  7. 2026-06-09
    days on market $60,000 Active 18 DOM
  8. 2026-06-08
    days on market $60,000 Active 17 DOM
  9. 2026-06-07
    days on market $60,000 Active 16 DOM
  10. 2026-06-03
    days on market $60,000 Active 12 DOM
  11. 2026-06-02
    days on market $60,000 Active 11 DOM
  12. 2026-06-01
    days on market $60,000 Active 10 DOM
  13. 2026-05-31
    days on market $60,000 Active 9 DOM
  14. 2026-05-22
    listed $60,000 Active
  15. 2023-10-05
    soldstatus $45,000 Sold 170-char remark
    Show marketing remark (170 chars)

    Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

  16. 2023-10-05
    soldstatus $45,000
    Show marketing remark (170 chars)

    Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

  17. 2023-08-28
    historical Contingent 170-char remark
    Show marketing remark (170 chars)

    Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

  18. 2023-08-21
    price $49,900 170-char remark
    Show marketing remark (170 chars)

    Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

  19. 2023-08-09
    price $52,500 170-char remark
    Show marketing remark (170 chars)

    Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

  20. 2023-05-18
    price $53,500 170-char remark
    Show marketing remark (170 chars)

    Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

  21. 2023-04-25
    listed $54,900 Active 170-char remark
    Show marketing remark (170 chars)

    Attention Investors-check out this 2 bedroom 1 full bath home. The backyard is fenced and flat. Priced to sell. CURRENTLY RENTED FOR $550/month with tenant in place. .. .

  22. 2021-08-18
    soldstatus $440,000
  23. 2021-08-15
    soldstatus $45,000 Sold 400-char remark
    Show marketing remark (400 chars)

    This property is rented/Sec 8 tenant for $675/mo. No showings will be permitted without a 48 hour notice to the tenant - no exceptions. This property is one of ten properties offered in a bulk deal. This property is professionally managed. The asking price for the bulk package is $ 592,800. Ten properties in bulk deal: 1290798,1290794,1290786,1290785,1290742,1290514,1290504,1290800,1290805,1290815

  24. 2021-07-15
    historical 400-char remark
    Show marketing remark (400 chars)

    This property is rented/Sec 8 tenant for $675/mo. No showings will be permitted without a 48 hour notice to the tenant - no exceptions. This property is one of ten properties offered in a bulk deal. This property is professionally managed. The asking price for the bulk package is $ 592,800. Ten properties in bulk deal: 1290798,1290794,1290786,1290785,1290742,1290514,1290504,1290800,1290805,1290815

  25. 2021-07-02
    listed $42,000 Active 400-char remark
    Show marketing remark (400 chars)

    This property is rented/Sec 8 tenant for $675/mo. No showings will be permitted without a 48 hour notice to the tenant - no exceptions. This property is one of ten properties offered in a bulk deal. This property is professionally managed. The asking price for the bulk package is $ 592,800. Ten properties in bulk deal: 1290798,1290794,1290786,1290785,1290742,1290514,1290504,1290800,1290805,1290815

  26. 2015-03-03
    soldstatus $108,000
  27. 2015-03-03
    soldstatus $158,500
  28. 2015-03-03
    soldstatus $206,000
  29. 2014-06-20
    soldstatus $13,000

ⓘ 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
$802 · $67/mo
Projected year-2 tax
$802 · $67/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 2/10 Low
  • 🌡 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 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
$12,332
− Mortgage interest
−$2,801
− Property taxes
−$802
− Insurance
−$250
− Repairs & maintenance
−$987
− Management
−$987
− Depreciation
−$1,455
Taxable income
$5,052
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,212
After-tax cash flow
$4,332/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

+361.5% since first listed
16 events — show timeline
  • 2026-05-22 Listed $60,000 Greater Alabama MLS
  • 2023-10-05 Sold (Public Records) $45,000 Public Records
  • 2023-10-05 Sold (MLS) $45,000 Greater Alabama MLS
  • 2023-08-28 Contingent Greater Alabama MLS
  • 2023-08-21 Price Changed $49,900 Greater Alabama MLS
  • 2023-08-09 Price Changed $52,500 Greater Alabama MLS
  • 2023-05-18 Price Changed $53,500 Greater Alabama MLS
  • 2023-04-25 Listed $54,900 Greater Alabama MLS
  • 2021-08-18 Sold (Public Records) $440,000 Public Records
  • 2021-08-15 Sold (MLS) $45,000 Greater Alabama MLS
  • 2021-07-15 Delisted Greater Alabama MLS
  • 2021-07-02 Listed $42,000 Greater Alabama MLS
  • 2015-03-03 Sold (Public Records) $206,000 Public Records
  • 2015-03-03 Sold (Public Records) $158,500 Public Records
  • 2015-03-03 Sold (Public Records) $108,000 Public Records
  • 2014-06-20 Sold (Public Records) $13,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $802 · -11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…