CashFlowRE
Sign in Sign up
1617 1st St NE
C- Composite 52.59
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 +21.2/30.0
  • ARV discount +9.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.9/10.0
  • 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

$130,000

1617 1st St NE · Center Point, AL 35215
3 bd · 1.0 ba · 1,371 sqft · SingleFamily public records · 18 Days on market
Built 1961 0.28 ac lot Est $134k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity on spacious home in quiet neighborhood. Much larger than appears from the outside. Sunroom, living room, formal dining room, kitchen, breakfast room with sliding glass doors that open to the private deck, 3 bedrooms and a full bath all on the main level. Downstairs is a den with stone wood burning fireplace and glass doors that open to the private patio in fenced in backyard, half bath, large bedroom with walk-in closet. Call today to tour this home. Won’t last long!

Key facts

  • Finished basement
  • Deck
  • Cash-flowing asset

Tags

FENCED BACKYARDFINISHED BASEMENTDECKPATIOESTABLISHED NEIGHBORHOODCASH-FLOWING ASSET

Property features AI

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Connected sewer; Gas water heater; Internet availability unknown
  • Home design: Existing home; Basement entry/foundation
  • Construction: Concrete/block and wood siding construction
  • Exterior features: Fenced yard; Storage building; Covered and open decks

Interior

  • Kitchen: Electric stove; Laminate countertops
  • Bedrooms: Multiple bedrooms on the main level; Additional bedroom in the basement
  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: One full bathroom with tub/shower combo (shared bath); One half bathroom in the basement
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Carpet, hardwood, and tile flooring; One wood-burning fireplace with stone surround in the den; Ceilings listed as other (see remarks); Finished and unfinished full basement (concrete block foundation); Main level living area with additional finished basement space; No special interior features listed
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located in the basement

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 $130k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (0.9% below list).
  • Recommended offer: $128k (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; 40 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k 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 18 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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.
  • Current owner paid $80k; list at $130k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $128,050 (1.5% below list)

Questions for the listing agent

  1. Built in 1961 — 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
0.99%
Cap rate
8.03%
Cash-on-cash
6.20%
DSCR
1.28
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$134,358
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1637 1st St NE 0.07mi 3/1.0 1,296 (-6%) 9mo $115,300 $89 80
1705 Lake Park Cir 0.26mi 2/2.0 (-1) 1,339 (-2%) 1mo $125,000 $93 75
1632 Bobolink Ln NE 0.38mi 3/2.0 1,327 (-3%) 9mo $130,000 $98 66
1341 Hatfield Ln 0.46mi 3/1.5 1,318 (-4%) 6mo $100,500 $76 65
1517 NW 3rd St 0.52mi 3/2.0 1,377 (+0%) 8mo $86,000 $62 65
1736 Reed Rd NE 0.60mi 3/2.0 1,469 (+7%) 1mo $190,000 $129 55
504 Lakeside Cir 0.31mi 2/2.0 (-1) 1,555 (+13%) 2mo $210,000 $135 52
550 Lakeside Cir 0.34mi 2/2.0 (-1) 1,526 (+11%) 7mo $209,900 $138 50
432 Argonne Dr NE 0.34mi 3/2.0 1,566 (+14%) 8mo $101,700 $65 50
25 NW 19th Ave 0.51mi 3/2.0 1,232 (-10%) 9mo $175,000 $142 48
348 17th Ave NW 0.65mi 4/2.0 (+1) 1,456 (+6%) 4mo $175,000 $120 47
1712 4th Pl NW 0.71mi 3/1.0 1,182 (-14%) 3mo $90,000 $76 41

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
-6.7%
Equity multiple
0.75×
Total profit
$-9,057
Equity at exit
$19,383
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$7,659
Equity at exit
$11,240

Cash invested: $36,400 (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
8.4×

Monthly cashflow live

Estimated rent
$1,289 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$94 /mo · $1,131/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$188

Break-even live

Break-even rent $1,051
Max offer price $130,000
Occupancy floor 80%

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
$32,500
Closing costs
$3,900
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
1628 1st St NE Center Point, AL 3.0 1.0 1027 $1,165 $1.13 43d 1 0.06mi
1541 Charter East Cir NE Birmingham, AL 1.0–2.0 1.0–1.5 807 $1,095 $1.36 2d 8 0.22mi
1629 1st St NW Center Point, AL 3.0 1.0 900 $1,025 $1.14 23d 1 0.23mi
1628 1st St NW Center Point, AL 3.0 1.0 1124 $1,150 $1.02 43d 1 0.26mi
1720 2nd St NE Center Point, AL 3.0 2.0 1100 $1,400 $1.27 43d 1 0.27mi
213 Meadwood Dr NE Center Point, AL 3.0 1.0 1194 $995 $0.83 43d 1 0.33mi
239 Lake Drive Cir NE Birmingham, AL 3.0 1.0 1159 $1,125 $0.97 3d 1 0.40mi
241 Lake Drive Cir NE Birmingham, AL 2.0 1.0 1358 $1,025 $0.75 2d 1 0.40mi
341 Argonne Dr NE Center Point, AL 3.0 1.0 1040 $1,300 $1.25 3d 1 0.46mi
1617 3rd Pl NW Center Point, AL 3.0 2.0 1404 $1,150 $0.82 23d 1 0.52mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 11d 1 0.54mi
305 18th Ct NW Center Point, AL 3.0 1.5 1270 $1,100 $0.87 43d 1 0.58mi
224 13th Ave NE Birmingham, AL 3.0 1.5 1213 $1,273 $1.05 21d 1 0.59mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 3d 4 0.61mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 43d 1 0.61mi
405 18th Ave NW Center Point, AL 3.0 2.0 1162 $1,299 $1.12 43d 1 0.62mi
428 15th Ter NW Center Point, AL 3.0 2.0 1528 $1,795 $1.17 3d 1 0.66mi
434 15th Ter NW Center Point, AL 3.0 2.0 1053 $1,200 $1.14 43d 1 0.70mi
1700 4th Pl NW Center Point, AL 3.0 1.0 914 $1,075 $1.18 23d 1 0.71mi
1712 4th Pl NW Center Point, AL 3.0 1.0 1182 $1,150 $0.97 23d 1 0.72mi
1700 Serene Dr Birmingham, AL 4.0 1.5 1543 $1,630 $1.06 2d 1 0.73mi
108 13th Ave NW Center Point, AL 4.0 2.0 1444 $1,265 $0.88 23d 1 0.76mi
324 13th Ter NW Center Point, AL 3.0 1.5 1418 $1,295 $0.91 23d 1 0.79mi
1259 Huffman Rd Center Point, AL 3.0 2.0 1662 $1,556 $0.94 43d 1 0.80mi
1340 Orlando Cir NE Birmingham, AL 3.0 2.0 1329 $1,166 $0.88 23d 1 0.80mi
405 13th Ct NW Center Point, AL 4.0 1.5 1248 $1,415 $1.13 21d 1 0.85mi
1360 Orlando Cir NE Birmingham, AL 3.0 2.0 1489 $1,455 $0.98 23d 1 0.85mi
1237 Linwood St Birmingham, AL 3.0 1.5 1066 $995 $0.93 43d 1 0.89mi
1612 Glenwood St NW Center Point, AL 4.0 3.0 1344 $1,480 $1.10 23d 1 0.89mi
500 15th Ave NW Center Point, AL 3.0 1.0 1079 $1,050 $0.97 3d 1 0.91mi
1225 Birchwood St Birmingham, AL 3.0 2.0 1092 $1,175 $1.08 3d 1 0.95mi
1356 5th Pl NW Center Point, AL 3.0 1.0 1064 $1,105 $1.04 43d 1 0.97mi
1333 5th Pl NW Center Point, AL 3.0 2.0 1056 $1,275 $1.21 43d 1 0.97mi
424 Tupelo Way Center Point, AL 4.0 2.0 1233 $1,300 $1.05 43d 1 0.98mi
1153 Linwood St Birmingham, AL 3.0 2.0 1250 $1,295 $1.04 3d 1 0.99mi
1232 Oakwood St Birmingham, AL 3.0 1.5 1301 $1,223 $0.94 23d 1 1.00mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 14d 1 1.00mi
400 13th Ave NW Birmingham, AL 2.0 1.0 1100 $890 $0.81 43d 1 1.00mi
1328 5th Pl NW Center Point, AL 3.0 1.0 1250 $1,050 $0.84 16d 1 1.01mi
1732 6th St NW Center Point, AL 3.0 1.5 1300 $1,250 $0.96 3d 1 1.02mi

Listing history 13 events

  1. 2026-06-18
    days on market $130,000 Active 18 DOM
  2. 2026-06-17
    days on market $130,000 Active 17 DOM
  3. 2026-06-16
    days on market $130,000 Active 16 DOM
  4. 2026-06-15
    days on market $130,000 Active 15 DOM
  5. 2026-06-13
    days on market $130,000 Active 13 DOM
  6. 2026-06-10
    days on market $130,000 Active 10 DOM
  7. 2026-06-09
    days on market $130,000 Active 9 DOM
  8. 2026-06-08
    days on market $130,000 Active 8 DOM
  9. 2026-06-07
    days on market $130,000 Active 7 DOM
  10. 2026-06-03
    days on market $130,000 Active 3 DOM
  11. 2026-06-02
    days on market $130,000 Active 2 DOM
  12. 2026-06-01
    remarks 699-char remark
  13. 2026-06-01
    listed $130,000 Active 1 DOM

ⓘ 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
$1,131 · $94/mo
Projected year-2 tax
$1,131 · $94/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 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 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
$15,466
− Mortgage interest
−$7,282
− Property taxes
−$1,131
− Insurance
−$650
− Repairs & maintenance
−$1,237
− Management
−$1,237
− Depreciation
−$3,782
Taxable income
$147
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$35
After-tax cash flow
$2,222/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
210,422
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

+129.3% since first listed
7 events — show timeline
  • 2026-05-31 Listed $130,000 Greater Alabama MLS
  • 2021-09-17 Sold (Public Records) $79,900 Public Records
  • 2021-09-16 Sold (MLS) $79,900 Greater Alabama MLS
  • 2021-08-03 Contingent Greater Alabama MLS
  • 2021-07-27 Listed $79,900 Greater Alabama MLS
  • 2018-07-07 Price Changed $72,900 Greater Alabama MLS
  • 1993-05-27 Sold (Public Records) $56,700 Public Records

Property tax history

+5.8%/yr

Latest (2025): $1,131 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…