CashFlowRE
Sign in Sign up
600 Country View Ter
C+ Composite 60.34
Why this score? — see what drove the C+ 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 +22.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.3/10.0
  • 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

$164,900

600 Country View Ter · Center Point, AL 35215
4 bd · 3.0 ba · 2,639 sqft · SingleFamily public records · 21 Days on market
Built 1970 Est $256k · 36% under

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

Listing remarks MLS

THIS IS A WONDERFUL CORNER LOT PROPERTY LOCATED IN THE CENTERPOINT AREA, THIS HOME HAS 4 BEDROOMS, 3 BATHS PLUS A DEN AND TWO CAR GARAGE, AND A FENCED IN BACKYARD. THIS HOME IS JUST WAITING ON A NEW OWNWER. THIS HOME WONT LAST LONG!!

Key facts

  • Masonry fireplace
  • Fenced in backyard
  • Finished basement

Tags

CORNER LOTLARGE COVERED DECKFENCED IN BACKYARDFINISHED BASEMENTMASONRY FIREPLACEDEDICATED LAUNDRY ROOM

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Rear garage entry; Basement parking; 2 total garage spaces (both in basement)
  • Utilities: Public water; Connected sewer; Internet service available
  • Home design: One-story home with main-level living areas; Existing construction; 1-sided brick and wood siding exterior
  • Construction: Concrete block basement foundation
  • Exterior features: Fenced yard; Covered deck

Interior

  • Kitchen: Laminate countertops
  • Bedrooms: Master bedroom on main level; Additional bedrooms on main level (total 4 bedrooms on main level)
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: Three full bathrooms; Garden tub
  • Heating & cooling: Central heating; Central electric cooling
  • Interior features: One wood-burning masonry fireplace in the den; Attic with pull-down access; Finished and unfinished full basement (concrete block foundation)
  • Laundry & utility: Laundry room in the basement; Washer hookup; Electric dryer hookup; Gas water heater

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 4-bed/3.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $162k (1.5% below list) — sets the bar for market timing.

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: Center Point Elementary School (618 students, 82% FRL); Center Point High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 774 students, 91% FRL) — zoned schools average 86% FRL vs 49% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 2% at this address vs 20% district-wide (-18 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 39% 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 21 days — a 2% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y 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

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe 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 $162,426 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.03%
Cap rate
8.24%
Cash-on-cash
6.97%
DSCR
1.31
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$255,983
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4005 4th St NE 0.60mi 4/3.0 2,664 (+1%) 2mo $273,000 $102 69
3107 3rd Way NE 0.32mi 4/3.0 2,289 (-13%) 2mo $195,000 $85 61
2621 NE 3rd St 0.59mi 4/3.0 2,625 (-0%) 18mo $254,900 $97 57
4513 Winchester Hills Way 0.69mi 4/2.5 2,655 (+1%) 11mo $246,000 $93 56
2746 6th St NE 0.08mi 5/2.0 (+1) 2,910 (+10%) 20mo $250,000 $86 53
3713 5th St NE 0.39mi 4/2.5 2,317 (-12%) 12mo $280,000 $121 50
132 38th Ave NE 0.69mi 4/3.0 2,456 (-7%) 8mo $210,000 $86 50
307 35th Ave NE 0.42mi 3/2.0 (-1) 2,251 (-15%) 3mo $189,000 $84 45
308 37th Ct NE 0.53mi 3/2.5 (-1) 2,408 (-9%) 14mo $265,000 $110 42
2721 5th St NE 0.25mi 3/2.0 (-1) 2,301 (-13%) 20mo $146,980 $64 41
749 Gable Dr 0.69mi 5/3.0 (+1) 2,390 (-9%) 8mo $250,000 $105 40
314 37th Ave 0.41mi 3/2.0 (-1) 2,258 (-14%) 15mo $232,999 $103 35

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
-7.7%
Equity multiple
0.72×
Total profit
$-13,097
Equity at exit
$24,587
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$6,387
Equity at exit
$14,258

Cash invested: $46,172 (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
8.1×

Monthly cashflow live

Estimated rent
$1,700 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$141 /mo · $1,695/yr
Insurance
$69
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$213

Break-even live

Break-even rent $1,431
Max offer price $164,900
Occupancy floor 82%

Sensitivity live

Price -10% $306 -5% $259 +0% $213 +5% $166 +10% $119
Rent -10% $78 -5% $145 +0% $213 +5% $280 +10% $347
Rate -1.0pp $296 -0.5pp $254 base $213 +0.5pp $170 +1.0pp $126

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
$41,225
Closing costs
$4,947
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
340 40th Ave NE Center Point, AL 3.0 2.0 2007 $1,650 $0.82 16d 1 0.65mi
3005 Sweeney Hollow Pl Birmingham, AL 3.0 2.0 2014 $1,325 $0.66 15d 1 0.89mi
5010 Darlene Dr Pinson, AL 3.0 2.0 1914 $1,550 $0.81 24d 1 0.92mi
3814 Mars Ave Center Point, AL 4.0 2.0 2063 $1,890 $0.92 44d 1 1.21mi
345 Saint John Rd NW Birmingham, AL 3.0 2.0 2142 $1,731 $0.81 3d 1 1.33mi
600 20th Ct NE Center Point, AL 3.0 2.0 1878 $1,650 $0.88 24d 1 1.44mi

Listing history 19 events

  1. 2026-06-18
    days on market $164,900 Active 21 DOM
  2. 2026-06-17
    days on market $164,900 Active 20 DOM
  3. 2026-06-16
    days on market $164,900 Active 19 DOM
  4. 2026-06-15
    days on market $164,900 Active 18 DOM
  5. 2026-06-13
    days on market $164,900 Active 16 DOM
  6. 2026-06-10
    days on market $164,900 Active 13 DOM
  7. 2026-06-09
    days on market $164,900 Active 12 DOM
  8. 2026-06-08
    days on market $164,900 Active 11 DOM
  9. 2026-06-07
    days on market $164,900 Active 10 DOM
  10. 2026-06-03
    days on market $164,900 Active 6 DOM
  11. 2026-06-02
    days on market $164,900 Active 5 DOM
  12. 2026-06-01
    days on market $164,900 Active 4 DOM
  13. 2026-05-31
    days on market $164,900 Active 3 DOM
  14. 2026-05-28
    listed $164,900 Active
  15. 2024-03-11
    soldstatus $406,835,000
  16. 2014-10-06
    soldstatus $56,000 233-char remark
    Show marketing remark (233 chars)

    THIS IS A WONDERFUL CORNER LOT PROPERTY LOCATED IN THE CENTERPOINT AREA, THIS HOME HAS 4 BEDROOMS, 3 BATHS PLUS A DEN AND TWO CAR GARAGE, AND A FENCED IN BACKYARD. THIS HOME IS JUST WAITING ON A NEW OWNWER. THIS HOME WONT LAST LONG!!

  17. 2014-05-01
    listed $56,000 233-char remark
    Show marketing remark (233 chars)

    THIS IS A WONDERFUL CORNER LOT PROPERTY LOCATED IN THE CENTERPOINT AREA, THIS HOME HAS 4 BEDROOMS, 3 BATHS PLUS A DEN AND TWO CAR GARAGE, AND A FENCED IN BACKYARD. THIS HOME IS JUST WAITING ON A NEW OWNWER. THIS HOME WONT LAST LONG!!

  18. 2006-02-02
    soldstatus $125,000
  19. 1987-07-30
    soldstatus $72,000

ⓘ 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
$1,695 · $141/mo
Projected year-2 tax
$1,695 · $141/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°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 6 unhealthy d/yr today · 11 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
$20,397
− Mortgage interest
−$9,237
− Property taxes
−$1,695
− Insurance
−$1,491
− Repairs & maintenance
−$1,632
− Management
−$1,632
− Depreciation
−$4,797
Taxable loss
−$87
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$21
After-tax cash flow
$2,571/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

+129.0% since first listed
6 events — show timeline
  • 2026-05-28 Listed $164,900 Greater Alabama MLS
  • 2024-03-11 Sold (Public Records) $406,835,000 Public Records
  • 2014-10-06 Sold (MLS) $56,000 Greater Alabama MLS
  • 2014-05-01 Listed $56,000 Greater Alabama MLS
  • 2006-02-02 Sold (Public Records) $125,000 Public Records
  • 1987-07-30 Sold (Public Records) $72,000 Public Records

Property tax history

+6.1%/yr

Latest (2025): $1,695 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…