CashFlowRE
Sign in Sign up
1937 Springlake Ct
C+ Composite 63.78
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 +28.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • ARV discount +6.5/15.0
  • 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

$94,900

1937 Springlake Ct · Center Point, AL 35215
2 bd · 1.5 ba · 1,188 sqft · Townhouse public records · 53 Days on market
Built 1984 1,742 sqft lot $80/sqft · at area comps Est $93k · at est.

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

Listing remarks

Affordable and full of potential, this two-bedroom, one-and-a-half-bath townhome is a great investment opportunity or ideal starter home. The main level offers a functional layout with a cozy living area, efficient kitchen, and full laundry room. Upstairs features two comfortable bedrooms and a full bath. Enjoy a nice-sized backyard with space to relax or entertain. Conveniently located with easy access to nearby amenities, this home combines value and versatility. Don’t miss this great investment opportunity!

Key facts

  • Nice-sized backyard
  • Cozy living area
  • Efficient kitchen

Tags

FUNCTIONAL LAYOUTCOZY LIVING AREAEFFICIENT KITCHENFULL LAUNDRY ROOMNICE-SIZED BACKYARD

Property features AI

Finance

  • Financial info: Down payment assistance available

Exterior

  • Parking: Unassigned parking
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service available
  • Home design: Existing single-family property; Slab foundation; Siding (Hardiplank) and stone exterior
  • Construction: Siding-Hardiplank and stone construction
  • Exterior features: Front porch

Interior

  • Kitchen: Laminate countertops; Dishwasher (built-in); Electric oven; Refrigerator; Some stainless appliances; Gas stove
  • Bedrooms: Two bedrooms (both on upper level)
  • Flooring: Carpet; Hardwood
  • Bathrooms: One full bath (upper level); One half bath (main level); Shared bath with tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: One gas fireplace with stone surround in the living room; Ceilings noted as 'Other' (see remarks); No additional interior built-in features listed
  • Laundry & utility: Main-level laundry room; Washer hookup; Electric dryer hookup; Floor drain in laundry

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/1.5-bath townhouse listed at $95k.

Deal economics

  • At list price, monthly cash flow is $320 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 7.3% in Center Point — 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 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: Chalkville Elementary School (math 6% / reading 16%, grade F, #560 of 627 statewide, top 90%, 854 students, 79% FRL); Claychalkville High School (math 6% / reading 9%, grade F, #261 of 305 statewide, top 87%, 1,361 students, 56% FRL) — zoned schools average 67% FRL vs 49% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $656 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $53k; list at $95k implies a 79% 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 $92,053 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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
1.26%
Cap rate
10.34%
Cash-on-cash
14.45%
DSCR
1.64
GRM
6.6

CMA / ARV

ARV (median comp)
$92,933
List price
$94,900
Delta
2.12%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1935 Springlake Ct 0.00mi 2/1.5 1,152 (-3%) 3mo $106,000 $92 93
794 Mary Vann Ln 0.08mi 2/1.5 1,166 (-2%) 18mo $78,000 $67 78
1904 Springlake Ct 0.06mi 3/1.5 (+1) 1,152 (-3%) 19mo $71,000 $62 71
1842 Oakleaf Ln 0.25mi 2/1.5 1,258 (+6%) 18mo $145,900 $116 64
1813 Stonehenge Dr 0.34mi 2/1.5 1,146 (-4%) 19mo $125,000 $109 63
1838 Stonehenge Dr 0.29mi 2/1.5 1,258 (+6%) 22mo $135,000 $107 59
1959 Spring Lake Ct 0.04mi 3/2.0 (+1) 1,080 (-9%) 22mo $95,000 $88 58

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
4.9%
Equity multiple
1.19×
Total profit
$5,054
Equity at exit
$14,150
10-year hold
IRR
14.4%
Equity multiple
2.16×
Total profit
$30,849
Equity at exit
$8,205

Cash invested: $26,572 (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
6.6×

Monthly cashflow live

Estimated rent
$1,199 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$90 /mo · $1,084/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$320

Break-even live

Break-even rent $794
Max offer price $94,900
Occupancy floor 68%

Sensitivity live

Price -10% $374 -5% $347 +0% $320 +5% $293 +10% $266
Rent -10% $225 -5% $273 +0% $320 +5% $367 +10% $415
Rate -1.0pp $368 -0.5pp $344 base $320 +0.5pp $295 +1.0pp $270

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
$23,725
Closing costs
$2,847
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 44d 1 0.01mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 15d 1 0.25mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $978 $1.06 3d 10 0.36mi
509 20th Ave NE Center Point, AL 3.0 1.5 1008 $1,200 $1.19 24d 1 0.47mi
1814 Valley Run Cir Birmingham, AL 3.0 1.0 1025 $1,350 $1.32 44d 1 0.50mi
1830 Christian St Birmingham, AL 3.0 2.0 1468 $1,375 $0.94 4d 1 0.61mi
2109 Whetstone Ct Center Point, AL 2.0 1.5 800 $675 $0.84 4d 1 0.78mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 44d 1 0.80mi
401 22nd Ave NE Center Point, AL 2.0 1.5 850 $745 $0.88 17d 1 0.80mi
2025 Brewster Rd Birmingham, AL 3.0 2.0 1369 $1,450 $1.06 24d 1 0.88mi
2415 Ormond Dr Center Point, AL 3.0 1.5 1194 $1,295 $1.08 44d 1 0.96mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 4d 1 0.99mi
341 Argonne Dr NE Center Point, AL 3.0 1.0 1040 $1,300 $1.25 4d 1 1.00mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 24d 1 1.01mi
1720 2nd St NE Center Point, AL 3.0 2.0 1100 $1,400 $1.27 44d 1 1.05mi
2245 3rd St NE Center Point, AL 3.0 1.0 1150 $1,100 $0.96 24d 1 1.07mi
123 21st Ave NE Center Point, AL 2.0 1.0 850 $800 $0.94 44d 1 1.08mi
124 21st Ave NE Unit 202 Center Point, AL 2.0 1.0 830 $750 $0.90 17d 1 1.08mi
1729 Tall Oak Cir Birmingham, AL 3.0 2.0 1403 $1,630 $1.16 2d 1 1.08mi
213 Meadwood Dr NE Center Point, AL 3.0 1.0 1194 $995 $0.83 44d 1 1.09mi
1753 Tall Oak Cir Birmingham, AL 3.0 2.0 1380 $1,225 $0.89 4d 1 1.12mi
2324 3rd St NE Center Point, AL 3.0 2.0 1329 $1,300 $0.98 24d 1 1.21mi
1360 Orlando Cir NE Birmingham, AL 3.0 2.0 1489 $1,455 $0.98 24d 1 1.22mi
241 Lake Drive Cir NE Birmingham, AL 2.0 1.0 1358 $1,025 $0.75 3d 1 1.23mi
239 Lake Drive Cir NE Birmingham, AL 3.0 1.0 1159 $1,125 $0.97 4d 1 1.25mi
1628 1st St NE Center Point, AL 3.0 1.0 1027 $1,165 $1.13 44d 1 1.27mi
1340 Orlando Cir NE Birmingham, AL 3.0 2.0 1329 $1,166 $0.88 24d 1 1.27mi
1440 Hickory Ln Birmingham, AL 3.0 2.0 1448 $1,625 $1.12 2d 1 1.28mi
1421 Brewster Cir Birmingham, AL 3.0 2.0 1439 $1,525 $1.06 2d 1 1.30mi
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 44d 1 1.31mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 4d 4 1.37mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 12d 1 1.39mi
1541 Charter East Cir NE Birmingham, AL 1.0–2.0 1.0–1.5 807 $1,095 $1.36 3d 8 1.40mi
1629 1st St NW Center Point, AL 3.0 1.0 900 $1,025 $1.14 24d 1 1.40mi
1628 1st St NW Center Point, AL 3.0 1.0 1124 $1,150 $1.02 44d 1 1.43mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 44d 1 1.45mi
224 13th Ave NE Birmingham, AL 3.0 1.5 1213 $1,273 $1.05 22d 1 1.45mi
2537 3rd St NE Center Point, AL 3.0 2.0 1040 $1,350 $1.30 24d 1 1.46mi

Listing history 18 events

  1. 2026-06-18
    days on market $94,900 Active 53 DOM
  2. 2026-06-17
    days on market $94,900 Active 52 DOM
  3. 2026-06-16
    days on market $94,900 Active 51 DOM
  4. 2026-06-15
    days on market $94,900 Active 50 DOM
  5. 2026-06-13
    days on market $94,900 Active 48 DOM
  6. 2026-06-10
    days on market $94,900 Active 45 DOM
  7. 2026-06-09
    days on market $94,900 Active 44 DOM
  8. 2026-06-08
    days on market $94,900 Active 43 DOM
  9. 2026-06-07
    days on market $94,900 Active 42 DOM
  10. 2026-06-03
    days on market $94,900 Active 38 DOM
  11. 2026-06-02
    days on market $94,900 Active 37 DOM
  12. 2026-06-01
    days on market $94,900 Active 36 DOM
  13. 2026-05-31
    days on market $94,900 Active 35 DOM
  14. 2026-04-26
    listed $94,900 Active 521-char remark
  15. 2025-11-08
    price $94,999
  16. 2004-09-23
    soldstatus $53,000
  17. 2004-09-23
    soldstatus $53,000
  18. 1984-10-12
    soldstatus $46,900

ⓘ 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
$1,084 · $90/mo
Projected year-2 tax
$1,084 · $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 3/10 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 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
$14,394
− Mortgage interest
−$5,316
− Property taxes
−$1,084
− Insurance
−$474
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$2,761
Taxable income
$2,455
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$589
After-tax cash flow
$3,251/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

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

+102.3% since first listed
5 events — show timeline
  • 2026-04-26 Listed $94,900 Greater Alabama MLS
  • 2025-11-08 Price Changed $94,999 Greater Alabama MLS
  • 2004-09-23 Sold (Public Records) $53,000 Public Records
  • 2004-09-23 Sold (Public Records) $53,000 Public Records
  • 1984-10-12 Sold (Public Records) $46,900 Public Records

Property tax history

+5.1%/yr

Latest (2025): $1,084 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…