118 June Ave · Hueytown, AL 35023

$87,500

2 bd · 1.0 ba · 912 sqft · SingleFamily public records · 382 Days on market

Built 1948 Good condition 7,405 sqft lot $96/sqft · 38% below area Est $141k · 38% under

---

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 +27.2/30.0
• ARV discount +15.0/15.0
• DSCR +9.5/10.0
• 1% rule +7.2/10.0
• Appreciation +4.7/10.0
• Condition / age +4.0/5.0
• Rent growth +2.9/5.0
• Livability +2.9/5.0
• Schools +1.3/10.0

Listing remarks MLS

This charming 2 bedroom/1 bathroom has been completely renovated to include luxury flooring, fresh paint and modern updates throughout. Fenced in back yard waiting for memories to be made in, come check out this home for yourself to see the potential!

Key facts

• Fresh paint
• Modern updates
• Luxury flooring

Tags

• FENCED IN BACK YARD
• COMPLETELY RENOVATED
• MODERN UPDATES
• LUXURY FLOORING
• FRESH PAINT

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $88k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $251 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $88k).
• Recommended offer: $77k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.7% vs local median 5.8% in Hueytown — 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 57/100 on livability (#378 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime 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.
• Zoned schools: Brighton School (math 5% / reading 15%, grade F, #566 of 627 statewide, top 90%, 365 students, 89% FRL); Pleasant Grove High School (math 0% / reading 18%, grade F, #260 of 305 statewide, top 85%, 729 students, 57% FRL) — zoned schools average 73% FRL vs 49% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+1.6%/yr); 295 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 73d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 81% 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).

Forward outlook

• In year one you build about $80 of equity ($605 loan paydown + $-525 appreciation (-0.6% local appreciation)).
• Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-0.6% appreciation + 1.6% rent growth), your $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 382 days — a 12% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 13y ago; this cycle's ask has dropped $38k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: built in 1948 — 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 $77,000 (12.0% below list)

Questions for the listing agent

1. It's been on market 382 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1948 — 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: 1.22% ✓
• Cap rate: 9.73%
• Cash-on-cash: 12.29%
• DSCR: 1.55
• GRM: 6.8

CMA / ARV

• ARV (median comp): $140,606
• List price: $87,500
• Delta: -37.77%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 11 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
122 June Ave	0.02mi	2/1.0	866 (-5%)	9mo	$63,000	$73	83
116 Ivy Ave	0.07mi	2/1.0	851 (-7%)	6mo	$80,000	$94	80
207 June Ave	0.07mi	2/1.0	851 (-7%)	14mo	$130,000	$153	74
207 Ivy Ave	0.08mi	2/1.0	1,005 (+10%)	20mo	$105,000	$104	62
137 Baker Ave	0.62mi	3/1.0 (+1)	1,020 (+12%)	0mo	$145,000	$142	46
2838 Brooklane Dr	0.54mi	3/2.0 (+1)	975 (+7%)	10mo	$98,150	$101	46
2822 Brooklane Dr	0.60mi	3/1.0 (+1)	975 (+7%)	13mo	$97,000	$99	44
130 Crystal Ave	0.51mi	2/1.0	1,040 (+14%)	12mo	$17,500	$17	43
118 Holly St	0.59mi	2/1.0	784 (-14%)	9mo	$115,000	$147	42
148 Mabelon Dr	0.65mi	3/1.0 (+1)	1,004 (+10%)	8mo	$95,500	$95	41
146 Baker Ave	0.58mi	3/1.0 (+1)	1,025 (+12%)	22mo	$110,000	$107	29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.6% appreciation · 1.6% rent growth · sell at horizon

5-year hold

• IRR: 8.5%
• Equity multiple: 1.39×
• Total profit: $9,506
• Equity at exit: $22,814

10-year hold

• IRR: 13.2%
• Equity multiple: 2.30×
• Total profit: $31,772
• Equity at exit: $25,430

Cash invested: $24,500 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 14 active · 6 under contract
• Months of supply: 10.5 mo (10%/mo absorbed)
• Median asking: $119,500 ($125/sqft)
• Median days on market: 50 d
• This list price: 21% of active listings are priced below it
• ARV vs active asking: +23.1% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 35023

• Home prices YoY: -0.1%
• Rents YoY: 1.6%
• Active inventory: 295
• Price-to-rent: 6.8×

Monthly cashflow live

• Estimated rent: $1,066 high
• Mortgage (P&I): −$459
• Tax from tax record: −$96 /mo · $1,148/yr
• Insurance: −$36
• HOA: −$0
• Vacancy / Maint / Mgmt: −$224
• Net cashflow: $251

Break-even live

Break-even rent $748

Max offer price $87,500

Occupancy floor 71%

Sensitivity live

Price	-10% $300	-5% $276	+0% $251	+5% $226	+10% $201
Rent	-10% $167	-5% $209	+0% $251	+5% $293	+10% $335
Rate	-1.0pp $295	-0.5pp $273	base $251	+0.5pp $228	+1.0pp $205

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: $21,875
• Closing costs: $2,625
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 16 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
119 Lakeland Ave Bessemer, AL	3.0	1.0	1042	$1,125	$1.08	73d	1	0.17mi
309 Sunrise Blvd Bessemer, AL	2.0	1.0	1105	$1,160	$1.05	60d	1	0.62mi
2822 Brooklane Dr Bessemer, AL	2.0	1.0	975	$1,000	$1.03	93d	1	0.63mi
106 Walker Ave Bessemer, AL	1.0	1.0	576	$725	$1.26	25d	1	0.91mi
2020 High School Rd Unit C Bessemer, AL	2.0	1.0	733	$750	$1.02	63d	1	1.09mi
2020 High School Rd Apt H Bessemer, AL	2.0	1.0	733	$600	$0.82	17d	1	1.09mi
116 Vail Ave Bessemer, AL	2.0	1.0	1008	$925	$0.92	17d	1	1.10mi
2423 Circle Dr Bessemer, AL	2.0	1.0	732	$1,050	$1.43	93d	1	1.10mi
109 Oak Ave Bessemer, AL	3.0	1.0	1120	$1,200	$1.07	52d	1	1.22mi
1409 Hueytown Rd Apt 63 Bessemer, AL	2.0	1.0	876	$995	$1.14	93d	1	1.24mi
1409 Hueytown Rd Unit 09 Bessemer, AL	1.0	1.0	695	$850	$1.22	93d	1	1.24mi
200 Love St Bessemer, AL	2.0	1.0	675	$1,100	$1.63	93d	1	1.27mi
301 Autumn Brook Ter Unit 401 Hueytown, AL	1.0	1.0	695	$850	$1.22	70d	1	1.30mi
622 S Parkell Ave Bessemer, AL	3.0	1.0	963	$1,200	$1.25	93d	1	1.44mi
1444 Hueytown Rd Unit B Hueytown, AL	2.0	1.0	725	$900	$1.24	39d	1	1.48mi
107 Wheeler Dr Bessemer, AL	2.0	1.0	950	$950	$1.00	93d	1	1.50mi

Listing history 50 events

1. 2026-08-08
   days on market $87,500 Active 382 DOM
2. 2026-08-07
   days on market $87,500 Active 381 DOM
3. 2026-08-06
   days on market $87,500 Active 380 DOM
4. 2026-08-05
   days on market $87,500 Active 379 DOM
5. 2026-08-04
   days on market $87,500 Active 378 DOM
6. 2026-08-03
   days on market $87,500 Active 377 DOM
7. 2026-07-31
   days on market $87,500 Active 374 DOM
8. 2026-07-30
   days on market $87,500 Active 372 DOM
9. 2026-07-28
   pricedays on market $87,500 Active 371 DOM
10. 2026-07-26
    days on market $87,900 Active 369 DOM
11. 2026-07-24
    price $87,900 Active 367 DOM
12. 2026-07-24
    days on market $89,900 Active 367 DOM
13. 2026-07-23
    days on market $89,900 Active 366 DOM
14. 2026-07-22
    days on market $89,900 Active 365 DOM
15. 2026-07-21
    days on market $89,900 Active 364 DOM
16. 2026-07-20
    days on market $89,900 Active 363 DOM
17. 2026-07-19
    days on market $89,900 Active 361 DOM
18. 2026-07-18
    days on market $89,900 Active 360 DOM
19. 2026-07-16
    days on market $89,900 Active 359 DOM
20. 2026-07-15
    days on market $89,900 Active 358 DOM
21. 2026-07-14
    days on market $89,900 Active 357 DOM
22. 2026-07-13
    days on market $89,900 Active 356 DOM
23. 2026-07-13
    days on market $89,900 Active 355 DOM
24. 2026-07-11
    days on market $89,900 Active 354 DOM
25. 2026-07-10
    days on market $89,900 Active 353 DOM
26. 2026-07-09
    days on market $89,900 Active 352 DOM
27. 2026-07-07
    days on market $89,900 Active 350 DOM
28. 2026-07-06
    days on market $89,900 Active 349 DOM
29. 2026-07-05
    days on market $89,900 Active 348 DOM
30. 2026-07-03
    days on market $89,900 Active 346 DOM
31. 2026-07-02
    days on market $89,900 Active 345 DOM
32. 2026-07-01
    days on market $89,900 Active 344 DOM
33. 2026-06-30
    days on market $89,900 Active 343 DOM
34. 2026-06-29
    days on market $89,900 Active 342 DOM
35. 2026-06-28
    days on market $89,900 Active 341 DOM
36. 2026-06-27
    days on market $89,900 Active 340 DOM
37. 2026-06-27
    statusdays on market $89,900 Active 339 DOM
38. 2026-06-25
    days on market $89,900 Contingent 337 DOM
39. 2026-06-22
    days on market $89,900 Contingent 335 DOM
40. 2026-06-22
    days on market $89,900 Contingent 334 DOM
41. 2026-06-18
    days on market $89,900 Contingent 331 DOM
42. 2026-06-17
    days on market $89,900 Contingent 330 DOM
43. 2026-06-16
    days on market $89,900 Contingent 329 DOM
44. 2026-06-15
    days on market $89,900 Contingent 328 DOM
45. 2026-06-13
    days on market $89,900 Contingent 326 DOM
46. 2026-06-10
    days on market $89,900 Contingent 323 DOM
47. 2026-06-09
    days on market $89,900 Contingent 322 DOM
48. 2026-06-08
    days on market $89,900 Contingent 321 DOM
49. 2026-06-07
    statusdays on market $89,900 Contingent 320 DOM
50. 2026-06-03
    days on market $89,900 Active 316 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: $1,148 · $96/mo
• Projected year-2 tax: $1,148 · $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 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,787
• − Mortgage interest: −$4,901
• − Property taxes: −$1,148
• − Insurance: −$438
• − Repairs & maintenance: −$1,023
• − Management: −$1,023
• − Depreciation: −$2,545
• Taxable income: $1,709
• Est. tax owed @ 24.0%: −$410
• After-tax cash flow: $2,600/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.

Condition & rehab AI · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $4,560–$13,680 screening

This charming 2-bedroom home has been completely renovated with modern updates and is move-in ready. The exterior and interior are in good condition, with potential for further enhancements to boost its value.

Components & finishes AI

Roof metal · good Flooring hardwood Counters granite Appliances stainless steel HVAC central · new lt5

Value-add opportunities

• Resale Paint exterior trim and shutters — Fresh paint enhances curb appeal and home value ↑
• Both Landscaping improvements — Enhances curb appeal and adds value for both resale and rental ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 13/100

Zoned Schools

Elementary Brighton School F AL #566/627 Nat'l #38,691/41,679 Middle Hueytown Middle School F AL #206/257 Nat'l #12,632/14,009 High Hueytown High School F AL #235/305 Nat'l #15,655/17,239

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

D Composite livability gradescore 57/100

Livability — Hueytown

• Score: 57/100
• State rank: #378
• US rank: #21611

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Hueytown, AL
• County: Jefferson County · 669,185 people
• Metro: Birmingham-Hoover, AL
• Population (ZIP): 25,533
• Household income: $69,863
• Rent vs Own: 15.1% rent · 84.9% own
• Severe rent burden: 14% of renters

---

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: Diverse neighborhood (Simpson 0.56)
• Race & ethnicity: White 58% Black 30% Hispanic / Latino 7% Two or more races 3%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Slovak 1% Lithuanian 1% Serbian 1%
• Foreign-born: 4% · Canada
• Languages at home: 93% 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: ▼ -0.60%
• Current HPI: 389.38
• Rent YoY: ▲ 1.60%
• Metro: Birmingham-Hoover, AL
• State GDP YoY: ▲ 2.94%
• F500 in state: 4

---

Industry mix (Fortune 500 HQ in AL)

Industry	F500 HQs	Revenue
▸Financial Services	1	$8B
▸Healthcare	1	$5B

Price history

+219.1% since first listed

17 events — show timeline

• 2026-05-12 Price Changed $91,900 Greater Alabama MLS
• 2026-04-28 Price Changed $96,400 Greater Alabama MLS
• 2026-03-19 Price Changed $99,900 Greater Alabama MLS
• 2026-03-14 Price Changed $102,500 Greater Alabama MLS
• 2025-12-06 Price Changed $105,750 Greater Alabama MLS
• 2025-11-19 Price Changed $107,250 Greater Alabama MLS
• 2025-11-07 Price Changed $108,650 Greater Alabama MLS
• 2025-10-31 Price Changed $109,900 Greater Alabama MLS
• 2025-10-09 Price Changed $112,500 Greater Alabama MLS
• 2025-09-13 Price Changed $114,900 Greater Alabama MLS
• 2025-08-05 Price Changed $118,500 Greater Alabama MLS
• 2025-07-22 Listed $125,000 Greater Alabama MLS
• 2019-05-01 Sold (Public Records) $85,625 Public Records
• 2019-04-25 Sold (MLS) $85,500 Greater Alabama MLS
• 2019-04-01 Listed $85,500 Greater Alabama MLS
• 2013-01-29 Sold (MLS) $24,000 Greater Alabama MLS
• 2013-01-18 Listed $28,800 Greater Alabama MLS

Property tax history

+10.1%/yr

Latest (2025): $1,148 · +6.9% YoY. Source: county tax records.