CashFlowRE
Sign in Sign up
908 Highbury Dr
B Composite 74.0
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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • 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

$99,900

908 Highbury Dr · Center Point, AL 35215
3 bd · 1.0 ba · 1,124 sqft · SingleFamily public records · 26 Days on market
Built 1964 0.36 ac lot $89/sqft · 47% below area Est $190k · 47% under

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

Listing remarks MLS

Welcome to this well-maintained home in the heart of Birmingham, located within Jefferson County. This property offers a spacious and functional floor plan with multiple living areas, making it ideal for both everyday living and entertaining. Featuring generously sized bedrooms, a bright and inviting living space, and a kitchen with ample cabinet storage, this home provides comfort and versatility. The layout allows for flexibility with potential for a home office, guest space, or additional family room. Step outside to enjoy a sizable yard, perfect for outdoor gatherings or relaxing evenings. Conveniently situated near shopping, dining, and major roadways, offering easy access to surrounding areas and downtown Birmingham.

Key facts

  • Sizable yard
  • Spacious floor plan
  • 0.36 acre lot

Tags

SPACIOUS FLOOR PLANMULTIPLE LIVING AREASAMPLE CABINET STORAGESIZABLE YARD

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 $100k.

Deal economics

  • At list price, monthly cash flow is $384 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 7.3% in Center Point — 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 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, schools F, amenities 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.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 30% 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 $691 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1964 — 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 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?
  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
1.33%
Cap rate
10.91%
Cash-on-cash
16.49%
DSCR
1.73
GRM
6.3

CMA / ARV

ARV (median comp)
$189,895
List price
$99,900
Delta
-47.39%
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
601 23rd Ave NE 0.49mi 3/1.0 1,186 (+6%) 1mo $79,500 $67 67
5026 Curtis Dr 0.41mi 3/2.0 1,126 (+0%) 12mo $200,000 $178 67
912 Windover Rd 0.12mi 3/2.0 1,247 (+11%) 9mo $105,000 $84 65
1833 Lyle Dr 0.73mi 3/1.5 1,054 (-6%) 2mo $170,000 $161 52
2617 NE 6th St 0.75mi 3/2.0 1,172 (+4%) 3mo $180,000 $154 51
2105 5th St NE 0.64mi 3/2.0 1,232 (+10%) 7mo $183,500 $149 44
509 20th Ave NE 0.72mi 3/1.5 1,008 (-10%) 7mo $95,000 $94 41
904 29th Ave NE 0.67mi 3/1.5 1,234 (+10%) 12mo $137,000 $111 40
516 20th Ct NE 0.61mi 4/2.0 (+1) 1,224 (+9%) 10mo $173,500 $142 40
4269 Fieldstone Way 0.58mi 2/2.0 (-1) 1,276 (+14%) 4mo $184,900 $145 38
5222 Sterling Glen Dr 0.61mi 2/2.0 (-1) 1,224 (+9%) 14mo $188,000 $154 36
2080 Willow Glenn Dr 0.68mi 2/2.0 (-1) 1,276 (+14%) 11mo $175,500 $138 27

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
7.6%
Equity multiple
1.30×
Total profit
$8,352
Equity at exit
$14,895
10-year hold
IRR
16.9%
Equity multiple
2.40×
Total profit
$39,028
Equity at exit
$8,638

Cash invested: $27,972 (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
334
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,324 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$96 /mo · $1,149/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$384

Break-even live

Break-even rent $837
Max offer price $99,900
Occupancy floor 66%

Sensitivity live

Price -10% $441 -5% $413 +0% $384 +5% $356 +10% $328
Rent -10% $280 -5% $332 +0% $384 +5% $437 +10% $489
Rate -1.0pp $435 -0.5pp $410 base $384 +0.5pp $359 +1.0pp $332

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
$24,975
Closing costs
$2,997
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2415 Ormond Dr Center Point, AL 3.0 1.5 1194 $1,295 $1.08 44d 1 0.17mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 2d 10 0.52mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 44d 1 0.61mi
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 44d 1 0.64mi
509 20th Ave NE Center Point, AL 3.0 1.5 1008 $1,200 $1.19 24d 1 0.72mi
1814 Valley Run Cir Birmingham, AL 3.0 1.0 1025 $1,350 $1.32 44d 1 0.74mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 3d 1 0.78mi
1817 Lyle Dr Birmingham, AL 4.0 2.0 1361 $1,605 $1.18 24d 1 0.79mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 44d 1 0.83mi
2025 Brewster Rd Birmingham, AL 3.0 2.0 1369 $1,450 $1.06 24d 1 0.84mi
2109 Whetstone Ct Center Point, AL 2.0 1.5 800 $675 $0.84 3d 1 0.87mi
401 22nd Ave NE Center Point, AL 2.0 1.5 850 $745 $0.88 16d 1 0.87mi
2245 3rd St NE Center Point, AL 3.0 1.0 1150 $1,100 $0.96 24d 1 0.95mi
2324 3rd St NE Center Point, AL 3.0 2.0 1329 $1,300 $0.98 24d 1 0.96mi
2537 3rd St NE Center Point, AL 3.0 2.0 1040 $1,350 $1.30 24d 1 0.96mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 24d 1 0.97mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 15d 1 1.00mi
4464 Winchester Hills Way Birmingham, AL 3.0 2.0 1178 $1,750 $1.49 44d 1 1.08mi
4464 Winchester Hills Ln Pinson, AL 3.0 2.0 1500 $1,750 $1.17 12d 1 1.09mi
2629 Wood Dr NE Center Point, AL 3.0 1.0 1203 $1,250 $1.04 44d 1 1.09mi
1830 Christian St Birmingham, AL 3.0 2.0 1468 $1,375 $0.94 3d 1 1.14mi
2504 Beechwood Trl Pinson, AL 3.0 2.0 1359 $1,435 $1.06 22d 1 1.16mi
1748 Sonia Dr Birmingham, AL 4.0 2.0 1401 $1,395 $1.00 44d 1 1.20mi
124 21st Ave NE Unit 202 Center Point, AL 2.0 1.0 830 $750 $0.90 16d 1 1.21mi
1104 Oak Creek Trl NE Birmingham, AL 3.0 2.0 1233 $1,543 $1.25 2d 1 1.23mi
123 21st Ave NE Center Point, AL 2.0 1.0 850 $800 $0.94 44d 1 1.24mi
3309 Chase Ln Unit 3309 Birmingham, AL 2.0 2.0 1068 $1,000 $0.94 44d 1 1.31mi
2258 Cheshire Dr Birmingham, AL 2.0 2.0 1152 $1,050 $0.91 44d 1 1.33mi
2358 Grayson Valley Cir Birmingham, AL 3.0 3.0 1320 $1,503 $1.14 12d 1 1.36mi
2350 Grayson Valley Cir Birmingham, AL 3.0 2.5 1380 $1,595 $1.16 44d 1 1.37mi
109 24th Ave NW Center Point, AL 3.0 1.5 1023 $1,215 $1.19 44d 1 1.39mi
2345 Grayson Valley Cir Birmingham, AL 2.0 1.5 1056 $1,150 $1.09 3d 1 1.41mi
2318 Raintree Ct Center Point, AL 2.0 1.0 975 $1,100 $1.13 3d 2 1.41mi
5528 Saint James St Birmingham, AL 2.0 1.5 1072 $1,150 $1.07 44d 1 1.42mi
5531 Saint James St Birmingham, AL 2.0 1.5 1072 $950 $0.89 44d 1 1.43mi
127 Fox Hill Ct Center Point, AL 3.0 2.0 1418 $1,545 $1.09 44d 1 1.45mi
2463 Hampstead Dr Birmingham, AL 2.0 1.5 1100 $1,127 $1.02 3d 1 1.46mi
3073 Panorama E Birmingham, AL 1.0–3.0 1.0–2.0 975 $1,275 $1.31 2d 20 1.46mi

Listing history 7 events

  1. 2026-05-15
    status Pending 732-char remark
    Show marketing remark (732 chars)

    Welcome to this well-maintained home in the heart of Birmingham, located within Jefferson County. This property offers a spacious and functional floor plan with multiple living areas, making it ideal for both everyday living and entertaining. Featuring generously sized bedrooms, a bright and inviting living space, and a kitchen with ample cabinet storage, this home provides comfort and versatility. The layout allows for flexibility with potential for a home office, guest space, or additional family room. Step outside to enjoy a sizable yard, perfect for outdoor gatherings or relaxing evenings. Conveniently situated near shopping, dining, and major roadways, offering easy access to surrounding areas and downtown Birmingham.

  2. 2026-04-18
    listed $99,900 Active 732-char remark
    Show marketing remark (732 chars)

    Welcome to this well-maintained home in the heart of Birmingham, located within Jefferson County. This property offers a spacious and functional floor plan with multiple living areas, making it ideal for both everyday living and entertaining. Featuring generously sized bedrooms, a bright and inviting living space, and a kitchen with ample cabinet storage, this home provides comfort and versatility. The layout allows for flexibility with potential for a home office, guest space, or additional family room. Step outside to enjoy a sizable yard, perfect for outdoor gatherings or relaxing evenings. Conveniently situated near shopping, dining, and major roadways, offering easy access to surrounding areas and downtown Birmingham.

  3. 2022-03-01
    soldstatus $119,518
  4. 2019-10-29
    soldstatus $73,000 Sold 304-char remark
    Show marketing remark (304 chars)

    Are you ready to invest? This house may be the perfect place to start. Are you looking for a house you can turn into a home. This one is it. Metal roof. 4 Bedrooms 2 Bathrooms. LARGE kitchen with a lot of cabinets. Great fenced in back yard! Great space to entertain inside or outside. Large Back Deck.

  5. 2019-10-11
    historical Contingent 304-char remark
    Show marketing remark (304 chars)

    Are you ready to invest? This house may be the perfect place to start. Are you looking for a house you can turn into a home. This one is it. Metal roof. 4 Bedrooms 2 Bathrooms. LARGE kitchen with a lot of cabinets. Great fenced in back yard! Great space to entertain inside or outside. Large Back Deck.

  6. 2019-09-12
    listed $90,000 Active 304-char remark
    Show marketing remark (304 chars)

    Are you ready to invest? This house may be the perfect place to start. Are you looking for a house you can turn into a home. This one is it. Metal roof. 4 Bedrooms 2 Bathrooms. LARGE kitchen with a lot of cabinets. Great fenced in back yard! Great space to entertain inside or outside. Large Back Deck.

  7. 1987-09-01
    soldstatus $34,400

ⓘ 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
$1,149 · $96/mo
Projected year-2 tax
$1,149 · $96/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 · 17 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
$15,884
− Mortgage interest
−$5,596
− Property taxes
−$1,149
− Insurance
−$500
− Repairs & maintenance
−$1,271
− Management
−$1,271
− Depreciation
−$2,906
Taxable income
$3,192
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$766
After-tax cash flow
$3,847/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

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

+190.4% since first listed
7 events — show timeline
  • 2026-05-15 Pending Greater Alabama MLS
  • 2026-04-18 Listed $99,900 Greater Alabama MLS
  • 2022-03-01 Sold (Public Records) $119,518 Public Records
  • 2019-10-29 Sold (MLS) $73,000 Greater Alabama MLS
  • 2019-10-11 Contingent Greater Alabama MLS
  • 2019-09-12 Listed $90,000 Greater Alabama MLS
  • 1987-09-01 Sold (Public Records) $34,400 Public Records

Property tax history

+6.5%/yr

Latest (2025): $1,149 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…