CashFlowRE
Sign in Sign up
915 38th St
C Composite 55.88
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 +26.4/30.0
  • DSCR +9.0/10.0
  • 1% rule +7.0/10.0
  • 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
  • ARV discount +0.0/15.0

$90,000

915 38th St · Birmingham, AL 35218
3 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 33 Days on market
Built 1935 6,969 sqft lot $80/sqft · 21% above area Est $75k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ATTN INVESTORS! Welcome to 915 38th St, this turn key 3bd 1ba home is ready for its next owner, add to your portfolio today!

Key facts

  • 6,969 sq ft lot
  • Built 1935
  • Listed 33 days

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 $90k.

Deal economics

  • At list price, monthly cash flow is $235 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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-, 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 42% 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 $622 of loan paydown is wiped out by about $1k 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 $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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: built in 1935 — 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
1.20%
Cap rate
9.43%
Cash-on-cash
11.21%
DSCR
1.50
GRM
7.0

CMA / ARV

ARV (median comp)
$74,642
List price
$90,000
Delta
20.57%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1031 40th St 0.21mi 3/1.0 1,130 (+1%) 1mo $76,000 $67 88
940 47th Street Ensley 0.61mi 3/1.0 1,100 (-2%) 0mo $49,000 $45 68
1205 41st Street Ensley 0.41mi 3/1.0 1,204 (+8%) 2mo $125,000 $104 67
3112 Avenue F 0.42mi 3/1.0 1,024 (-9%) 5mo $74,000 $72 61
1414 27th St 0.65mi 3/1.0 1,170 (+4%) 4mo $50,000 $43 59
821 46th St 0.58mi 3/1.0 1,254 (+12%) 0mo $116,000 $93 53
1515 35th St 0.67mi 3/1.5 1,205 (+8%) 1mo $80,000 $66 53
1112 47th St 0.70mi 2/1.0 (-1) 1,166 (+4%) 5mo $83,000 $71 52
1429 33rd Street Ensley 0.58mi 2/1.0 (-1) 1,016 (-9%) 2mo $45,000 $44 51
314 43rd St 0.68mi 2/1.0 (-1) 1,068 (-5%) 5mo $53,500 $50 51
513 Lloyd Noland Pkwy 0.66mi 3/1.5 1,212 (+8%) 3mo $77,900 $64 51
1516 32nd St 0.68mi 2/1.0 (-1) 1,028 (-8%) 4mo $57,000 $55 46

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
5.6%
Equity multiple
1.24×
Total profit
$6,063
Equity at exit
$19,416
10-year hold
IRR
12.7%
Equity multiple
2.18×
Total profit
$29,788
Equity at exit
$18,481

Cash invested: $25,200 (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 35218

Home prices YoY
-0.9%
Active inventory
50
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,076 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$105 /mo · $1,257/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$235

Break-even live

Break-even rent $778
Max offer price $90,000
Occupancy floor 73%

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
$22,500
Closing costs
$2,700
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
3517 Avenue F Birmingham, AL 3.0 2.0 1155 $1,200 $1.04 44d 1 0.31mi
931 41st Street Ensley Birmingham, AL 2.0 1.5 1048 $995 $0.95 3d 1 0.31mi
3100 Avenue J Birmingham, AL 3.0 1.0 1409 $1,000 $0.71 10d 1 0.31mi
708 40th St Fairfield, AL 2.0 1.0 788 $650 $0.82 44d 1 0.32mi
3212 Avenue G Unit G Ensley, AL 2.0 1.0 902 $850 $0.94 44d 1 0.34mi
1309 41st St Fairfield, AL 3.0 1.0 1070 $1,200 $1.12 44d 1 0.37mi
728 41st St Fairfield, AL 3.0 1.0 1316 $1,100 $0.84 44d 1 0.39mi
1301 32nd Street Ensley Birmingham, AL 3.0 1.0 1200 $975 $0.81 44d 1 0.41mi
1306 35th Street Ensley Birmingham, AL 3.0 2.0 1100 $1,173 $1.07 3d 1 0.42mi
1313 Pike Rd Birmingham, AL 3.0 1.0 1437 $975 $0.68 44d 1 0.43mi
2908 Avenue I Unit I Ensley, AL 3.0 1.0 1383 $1,025 $0.74 23d 1 0.45mi
3201 Avenue E Birmingham, AL 3.0 1.0 1056 $925 $0.88 44d 1 0.46mi
621 Valley Rd Fairfield, AL 2.0 1.0 935 $900 $0.96 44d 1 0.48mi
518 41st St Fairfield, AL 3.0 2.0 1095 $1,200 $1.10 44d 1 0.49mi
1417 34th Street Ensley Birmingham, AL 3.0 1.0 1103 $1,025 $0.93 44d 1 0.52mi
1420 Warrior Rd Birmingham, AL 3.0 1.0 1061 $1,050 $0.99 44d 1 0.55mi
813 46th St Fairfield, AL 2.0 1.0 1100 $825 $0.75 10d 1 0.58mi
1429 Warrior Rd Birmingham, AL 3.0 1.0 1036 $850 $0.82 16d 1 0.58mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 3d 1 0.59mi
2617 Avenue K Birmingham, AL 4.0 2.0 1046 $1,495 $1.43 1d 1 0.62mi
3011 Avenue D Birmingham, AL 2.0 1.0 1000 $795 $0.80 44d 1 0.64mi
5001 Farrell Ave Fairfield, AL 2.0 1.0 1218 $995 $0.82 44d 1 0.64mi
3015 Avenue C Unit C Birmingham, AL 2.0 1.0 1000 $825 $0.82 44d 1 0.64mi
1520 33rd Street Ensley Birmingham, AL 4.0 2.0 1215 $1,275 $1.05 12d 1 0.66mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 44d 1 0.66mi
1524 33rd Street Ensley Birmingham, AL 4.0 2.0 1222 $1,095 $0.90 21d 1 0.66mi
1528 34th Street Ensley Birmingham, AL 3.0 2.0 972 $1,073 $1.10 44d 1 0.67mi
1501 29th Street Ensley Birmingham, AL 2.0 1.0 772 $800 $1.04 23d 1 0.68mi
2520 Avenue L Unit A Birmingham, AL 4.0 1.5 1260 $1,150 $0.91 23d 1 0.68mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 44d 1 0.68mi
1520 41st Street Ensley Birmingham, AL 3.0 2.0 1068 $1,195 $1.12 44d 1 0.68mi
518 Oak Pl Fairfield, AL 3.0 1.0 1236 $875 $0.71 19d 1 0.69mi
1532 31st Street Ensley Birmingham, AL 2.0 1.0 839 $850 $1.01 44d 1 0.71mi
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 1d 1 0.71mi
513 Oak Pl Fairfield, AL 4.0 2.0 1440 $1,300 $0.90 23d 1 0.72mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 899 $1,037 $1.15 44d 1 0.75mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 44d 1 0.76mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 12d 1 0.77mi
1545 29th Street Ensley Birmingham, AL 3.0 1.5 1331 $1,200 $0.90 44d 1 0.77mi
4716 Court M Birmingham, AL 4.0 1.0 932 $1,200 $1.29 44d 1 0.78mi

Listing history 18 events

  1. 2026-06-18
    days on market $90,000 Active 33 DOM
  2. 2026-06-17
    days on market $90,000 Active 32 DOM
  3. 2026-06-16
    status $90,000 Active 31 DOM
  4. 2026-06-13
    statusdays on market $90,000 Pending 31 DOM
  5. 2026-06-10
    days on market $90,000 Active 30 DOM
  6. 2026-06-09
    days on market $90,000 Active 29 DOM
  7. 2026-06-08
    days on market $90,000 Active 28 DOM
  8. 2026-06-07
    days on market $90,000 Active 27 DOM
  9. 2026-06-03
    days on market $90,000 Active 23 DOM
  10. 2026-06-02
    status $90,000 Active 22 DOM
  11. 2026-05-07
    status Active 124-char remark
    Show marketing remark (124 chars)

    ATTN INVESTORS! Welcome to 915 38th St, this turn key 3bd 1ba home is ready for its next owner, add to your portfolio today!

  12. 2026-04-28
    status Pending 124-char remark
    Show marketing remark (124 chars)

    ATTN INVESTORS! Welcome to 915 38th St, this turn key 3bd 1ba home is ready for its next owner, add to your portfolio today!

  13. 2026-04-19
    listed $90,000 Active 124-char remark
    Show marketing remark (124 chars)

    ATTN INVESTORS! Welcome to 915 38th St, this turn key 3bd 1ba home is ready for its next owner, add to your portfolio today!

  14. 2023-10-04
    soldstatus $530,000
  15. 2023-10-02
    soldstatus $66,250 Sold 657-char remark
    Show marketing remark (657 chars)

    Don't miss this excellent investment opportunity to bolster your portfolio! Three -bedroom, one-bath property, currently with a Section 8 tenant already in place. Tenant remains Rented for $750 per month. Rent roll in documents. Can be purchased separate or as a part of an 8 pack of properties in close proximity. All sold with tenants in place. Cannot be shown until under contract for inspection. Monthly rental total for all 8 properties - $6,146 Addresses: 1) 1304 Ave G, 2) 3012 Anniston Ave, 3) 2318 Ave H, 4) 4717 Terrace M, 5) 5720 Court I 6) 1143 41st Street 7) 4720 Court M. Experience the ease of passive income with a consistent rental stream.

  16. 2023-08-04
    historical Contingent 657-char remark
    Show marketing remark (657 chars)

    Don't miss this excellent investment opportunity to bolster your portfolio! Three -bedroom, one-bath property, currently with a Section 8 tenant already in place. Tenant remains Rented for $750 per month. Rent roll in documents. Can be purchased separate or as a part of an 8 pack of properties in close proximity. All sold with tenants in place. Cannot be shown until under contract for inspection. Monthly rental total for all 8 properties - $6,146 Addresses: 1) 1304 Ave G, 2) 3012 Anniston Ave, 3) 2318 Ave H, 4) 4717 Terrace M, 5) 5720 Court I 6) 1143 41st Street 7) 4720 Court M. Experience the ease of passive income with a consistent rental stream.

  17. 2023-07-31
    listed $69,900 Active 657-char remark
    Show marketing remark (657 chars)

    Don't miss this excellent investment opportunity to bolster your portfolio! Three -bedroom, one-bath property, currently with a Section 8 tenant already in place. Tenant remains Rented for $750 per month. Rent roll in documents. Can be purchased separate or as a part of an 8 pack of properties in close proximity. All sold with tenants in place. Cannot be shown until under contract for inspection. Monthly rental total for all 8 properties - $6,146 Addresses: 1) 1304 Ave G, 2) 3012 Anniston Ave, 3) 2318 Ave H, 4) 4717 Terrace M, 5) 5720 Court I 6) 1143 41st Street 7) 4720 Court M. Experience the ease of passive income with a consistent rental stream.

  18. 1993-07-27
    soldstatus $28,000

ⓘ 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
$1,257 · $105/mo
Projected year-2 tax
$1,257 · $105/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) · 73% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 20 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,907
− Mortgage interest
−$5,041
− Property taxes
−$1,257
− Insurance
−$450
− Repairs & maintenance
−$1,033
− Management
−$1,033
− Depreciation
−$2,618
Taxable income
$1,475
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$354
After-tax cash flow
$2,472/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

Price history

+221.4% since first listed
8 events — show timeline
  • 2026-05-07 Relisted Greater Alabama MLS
  • 2026-04-28 Pending Greater Alabama MLS
  • 2026-04-19 Listed $90,000 Greater Alabama MLS
  • 2023-10-04 Sold (Public Records) $530,000 Public Records
  • 2023-10-02 Sold (MLS) $66,250 Greater Alabama MLS
  • 2023-08-04 Contingent Greater Alabama MLS
  • 2023-07-31 Listed $69,900 Greater Alabama MLS
  • 1993-07-27 Sold (Public Records) $28,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,257 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…