CashFlowRE
Sign in Sign up
5609 Court O
B- Composite 66.6
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +5.6/15.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$69,999

5609 Court O · Birmingham, AL 35208
2 bd · 1.0 ba · 996 sqft · SingleFamily public records · 85 Days on market
Built 1947 6,098 sqft lot $70/sqft · at area comps Est $67k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 1-story home featuring 3 bedrooms, 1 bathroom, and a functional layout. The kitchen connects to the living area, creating a comfortable space for everyday living. Enjoy a spacious backyard with room for outdoor activities or customization. Great opportunity for investors or buyers looking to add value! One or more photos has been virtually staged.

Key facts

  • 6,098 sq ft lot
  • Built 1947
  • Listed 85 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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% 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: Rents rising fast (+7.2%/yr); 122 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); 68% 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 32% of the median local income ($39k/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 $484 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 + 7.2% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $44k (38%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1947 — 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 $65,799 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — 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. 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?
  7. 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.
  8. 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.
  9. 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
1.49%
Cap rate
12.10%
Cash-on-cash
20.76%
DSCR
1.92
GRM
5.6

CMA / ARV

ARV (median comp)
$67,129
List price
$69,999
Delta
4.28%
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
5541 Court P 0.16mi 2/1.0 1,035 (+4%) 1mo $35,000 $34 85
1509 Burgin Ave 0.24mi 3/1.0 (+1) 1,011 (+2%) 4mo $17,500 $17 78
5800 Court Q 0.29mi 3/1.0 (+1) 1,024 (+3%) 2mo $111,000 $108 75
1560 Meadow Ln 0.39mi 3/1.0 (+1) 1,008 (+1%) 1mo $87,000 $86 74
1407 57th Pl W 0.18mi 3/1.0 (+1) 1,084 (+9%) 4mo $79,000 $73 69
5512 Terrace J 0.48mi 3/1.0 (+1) 972 (-2%) 3mo $22,000 $23 66
5625 Avenue Q 0.23mi 3/1.0 (+1) 1,103 (+11%) 3mo $22,000 $20 64
5621 Avenue Q 0.23mi 3/1.0 (+1) 1,136 (+14%) 1mo $72,000 $63 60
4929 Avenue R 0.65mi 2/1.0 962 (-3%) 5mo $43,000 $45 60
6144 Court M 0.49mi 3/1.0 (+1) 1,066 (+7%) 2mo $76,000 $71 59
2724 Lee Ave SW 0.71mi 3/1.0 (+1) 960 (-4%) 1mo $72,000 $75 55
1604 44th St 0.72mi 2/1.0 1,100 (+10%) 6mo $53,000 $48 44

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 · 7.24% rent growth · sell at horizon

5-year hold
IRR
17.9%
Equity multiple
1.76×
Total profit
$14,910
Equity at exit
$10,437
10-year hold
IRR
29.2%
Equity multiple
4.15×
Total profit
$61,655
Equity at exit
$6,052

Cash invested: $19,600 (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 35208

Home prices YoY
-18.1%
Rents YoY
7.2%
Active inventory
122
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,044 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$90 /mo · $1,074/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$339

Break-even live

Break-even rent $615
Max offer price $69,999
Occupancy floor 63%

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
$17,500
Closing costs
$2,100
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
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 44d 1 0.08mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 44d 1 0.08mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 24d 1 0.10mi
5820 Court Q Birmingham, AL 3.0 1.0 902 $1,200 $1.33 44d 1 0.28mi
5832 Court Q Birmingham, AL 3.0 1.0 912 $950 $1.04 44d 1 0.28mi
5714 Court M Unit 5720 Birmingham, AL 1.0 1.0 600 $700 $1.17 44d 1 0.29mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 19d 1 0.33mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 44d 1 0.33mi
1340 Pineview Rd Birmingham, AL 3.0 2.0 1116 $1,075 $0.96 44d 1 0.33mi
5211 Ter Q Unit Q Birmingham, AL 2.0 1.0 756 $775 $1.03 44d 1 0.38mi
1012 33rd St SW Birmingham, AL 1.0–2.0 1.0–2.0 800 $750 $0.94 3d 1 0.48mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 44d 1 0.48mi
5710 Monte Sano Dr Birmingham, AL 2.0 1.0 700 $950 $1.36 44d 1 0.48mi
1045 57th St Birmingham, AL 1.0 1.0 700 $775 $1.11 44d 1 0.51mi
1429 47th Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 768 $750 $0.98 44d 1 0.51mi
1272 Meadow Ln Birmingham, AL 2.0 1.0 744 $800 $1.08 44d 1 0.54mi
5712 Monte Sano Rd Birmingham, AL 2.0 1.0 700 $900 $1.29 44d 1 0.61mi
4929 Avenue R Unit R Birmingham, AL 2.0 1.0 962 $950 $0.99 44d 1 0.65mi
4724 Court R Birmingham, AL 2.0 1.0 1016 $895 $0.88 15d 1 0.70mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 24d 1 0.73mi
612 26th St SW Birmingham, AL 2.0 1.0 988 $825 $0.84 44d 1 0.79mi
1417 Brighton Rd Birmingham, AL 3.0 2.0 1048 $1,200 $1.15 44d 1 0.80mi
2519 Saint Charles Ave SW Birmingham, AL 2.0 1.0 990 $975 $0.98 44d 1 0.86mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 899 $1,037 $1.15 44d 1 0.87mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 3d 1 0.88mi
5503 Myron Massey Blvd Fairfield, AL 3.0 2.0 1119 $1,200 $1.07 44d 1 0.93mi
4813 Court S Birmingham, AL 3.0 2.0 1118 $1,125 $1.01 44d 1 0.93mi
1520 41st Street Ensley Birmingham, AL 3.0 2.0 1068 $1,195 $1.12 44d 1 0.93mi
1429 Warrior Rd Birmingham, AL 3.0 1.0 1036 $850 $0.82 16d 1 0.98mi
407 S Park Rd SW Birmingham, AL 3.0 1.0 1050 $900 $0.86 44d 1 0.99mi
813 46th St Fairfield, AL 2.0 1.0 1100 $825 $0.75 10d 1 0.99mi
1420 Warrior Rd Birmingham, AL 3.0 1.0 1061 $1,050 $0.99 44d 1 1.01mi
3000 Dawson Ave SW Birmingham, AL 3.0 1.0 1092 $925 $0.85 44d 1 1.02mi
2709 Powderly Ave SW Birmingham, AL 3.0 2.0 1056 $950 $0.90 24d 1 1.03mi
2216 Lee Ave SW Birmingham, AL 3.0 1.0 902 $900 $1.00 24d 1 1.08mi
1112 S Gale Dr Birmingham, AL 3.0 1.5 1053 $1,175 $1.12 44d 1 1.09mi
931 41st Street Ensley Birmingham, AL 2.0 1.5 1048 $995 $0.95 3d 1 1.09mi
208 22nd St SW Birmingham, AL 2.0 1.0 926 $1,050 $1.13 3d 1 1.10mi
1306 35th Street Ensley Birmingham, AL 3.0 2.0 1100 $1,173 $1.07 3d 1 1.10mi
1417 34th Street Ensley Birmingham, AL 3.0 1.0 1103 $1,025 $0.93 44d 1 1.12mi

Listing history 29 events

  1. 2026-06-18
    days on market $69,999 Active 85 DOM
  2. 2026-06-17
    days on market $69,999 Active 84 DOM
  3. 2026-06-16
    days on market $69,999 Active 83 DOM
  4. 2026-06-15
    days on market $69,999 Active 82 DOM
  5. 2026-06-13
    pricedays on market $69,999 Active 80 DOM
  6. 2026-06-10
    days on market $74,900 Active 77 DOM
  7. 2026-06-09
    days on market $74,900 Active 76 DOM
  8. 2026-06-08
    days on market $74,900 Active 75 DOM
  9. 2026-06-07
    days on market $74,900 Active 74 DOM
  10. 2026-06-03
    days on market $74,900 Active 70 DOM
  11. 2026-06-02
    days on market $74,900 Active 69 DOM
  12. 2026-06-01
    days on market $74,900 Active 68 DOM
  13. 2026-05-31
    days on market $74,900 Active 67 DOM
  14. 2026-05-10
    price $74,900 358-char remark
    Show marketing remark (358 chars)

    Charming 1-story home featuring 3 bedrooms, 1 bathroom, and a functional layout. The kitchen connects to the living area, creating a comfortable space for everyday living. Enjoy a spacious backyard with room for outdoor activities or customization. Great opportunity for investors or buyers looking to add value! One or more photos has been virtually staged.

  15. 2026-04-25
    price $99,950 358-char remark
    Show marketing remark (358 chars)

    Charming 1-story home featuring 3 bedrooms, 1 bathroom, and a functional layout. The kitchen connects to the living area, creating a comfortable space for everyday living. Enjoy a spacious backyard with room for outdoor activities or customization. Great opportunity for investors or buyers looking to add value! One or more photos has been virtually staged.

  16. 2026-03-25
    listed $113,600 Active 358-char remark
    Show marketing remark (358 chars)

    Charming 1-story home featuring 3 bedrooms, 1 bathroom, and a functional layout. The kitchen connects to the living area, creating a comfortable space for everyday living. Enjoy a spacious backyard with room for outdoor activities or customization. Great opportunity for investors or buyers looking to add value! One or more photos has been virtually staged.

  17. 2024-05-15
    historical $915
  18. 2024-05-13
    price $915
  19. 2024-05-09
    price $940
  20. 2024-05-03
    price $985
  21. 2024-04-22
    price $995
  22. 2024-04-12
    price $1,045
  23. 2024-03-23
    listed $1,090
  24. 2022-03-20
    price $845
  25. 2022-03-16
    price $845
  26. 2021-07-23
    soldstatus $1,269,000
  27. 2017-09-07
    soldstatus $130,000
  28. 2017-06-28
    soldstatus $72,000
  29. 2009-10-13
    soldstatus $12,500

ⓘ 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
$1,074 · $90/mo
Projected year-2 tax
$1,074 · $90/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 1/10 Low
  • 🌡 Heat 7/10 Severe 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 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
$12,528
− Mortgage interest
−$3,921
− Property taxes
−$1,074
− Insurance
−$350
− Repairs & maintenance
−$1,002
− Management
−$1,002
− Depreciation
−$2,036
Taxable income
$3,142
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$754
After-tax cash flow
$3,314/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)
13,412
Household income
$38,561
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
573.0

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 (94%)
Race & ethnicity
Black 94% White 4% Hispanic / Latino 2% Two or more races 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -33.99%
Current HPI
153.414
Rent YoY
▲ 7.24%
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

+499.2% since first listed
16 events — show timeline
  • 2026-05-10 Price Changed $74,900 Greater Alabama MLS
  • 2026-04-25 Price Changed $99,950 Greater Alabama MLS
  • 2026-03-25 Listed $113,600 Greater Alabama MLS
  • 2024-05-15 Rental Removed $915 RENT.
  • 2024-05-13 Price Changed $915 RENT.
  • 2024-05-09 Price Changed $940 RENT.
  • 2024-05-03 Price Changed $985 RENT.
  • 2024-04-22 Price Changed $995 RENT.
  • 2024-04-12 Price Changed $1,045 RENT.
  • 2024-03-23 Listed for Rent $1,090 RENT.
  • 2022-03-20 Price Changed $845 RENT.
  • 2022-03-16 Price Changed $845 RENT.
  • 2021-07-23 Sold (Public Records) $1,269,000 Public Records
  • 2017-09-07 Sold (Public Records) $130,000 Public Records
  • 2017-06-28 Sold (Public Records) $72,000 Public Records
  • 2009-10-13 Sold (Public Records) $12,500 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,074 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…