CashFlowRE
Sign in Sign up
6017 Ivy St
C+ Composite 60.85
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Livability +3.4/5.0
  • Appreciation +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +0.9/10.0
  • ARV discount +0.0/15.0

$69,900

6017 Ivy St · Birmingham, AL 35228
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 42 Days on market
Built 1958 0.32 ac lot $91/sqft · 31% above area Est $53k · 31% over

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

Listing remarks MLS

3 bedroom 2 bathroom home on large lot. HUD Owned. Sold "As Is". No warranty. Equal Housing Opportunity. FHA financing status: IN (insured). #011-483571.

Key facts

  • 0.32 acre lot
  • Built 1958
  • Listed 42 days

Property features AI

Finance

  • Other: Subdivision: Brewer Place; Parcel ID available
  • Financial info: Other included fees: fire fee included, garbage fee included, library fee included
  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking
  • Security: No specific security features listed
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service availability unknown
  • Home design: Existing (previously built) wood construction; Crawl space foundation; Single-story living areas listed (rooms on main level)
  • Construction: Wood construction; Crawl space foundation
  • Exterior features: No pool, patio, decks, or garden/patio indicated; Not waterfront; Lot view: none

Interior

  • Kitchen: Laminate countertops; Kitchen on main level
  • Bedrooms: Two bedrooms on main level
  • Flooring: Carpet
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Carpet floors; Attic; Ceilings: other (see remarks); No additional built-in interior features listed
  • Laundry & utility: Main-level laundry with washer hookup and electric dryer hookup; Has 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/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $333 ($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: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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-, crime F, employment 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.
  • Zoned schools: Wenonah High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 656 students, 85% FRL) — zoned schools at 85% FRL track the district average.
  • Market conditions: Rents soft (-1.5%/yr); 87 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 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 + 0.0% rent growth), your $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y 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 $16k; list at $70k implies a 337% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — 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 $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1958 — 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
1.43%
Cap rate
12.00%
Cash-on-cash
20.40%
DSCR
1.91
GRM
5.8

CMA / ARV

ARV (median comp)
$53,282
List price
$69,900
Delta
31.19%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5100 N Short 6th St 0.39mi 2/1.0 864 (+12%) 14mo $45,000 $52 49
5111 N Short 6th St 0.40mi 2/1.0 864 (+12%) 14mo $47,500 $55 49
5906 5th St S 0.66mi 2/1.0 816 (+6%) 24mo $60,000 $74 39

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
9.3%
Equity multiple
1.35×
Total profit
$6,923
Equity at exit
$10,422
10-year hold
IRR
15.9%
Equity multiple
2.12×
Total profit
$21,960
Equity at exit
$6,044

Cash invested: $19,572 (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 35228

Home prices YoY
-3.5%
Rents YoY
-1.5%
Active inventory
87
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,002 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$64 /mo · $763/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$333

Break-even live

Break-even rent $581
Max offer price $69,900
Occupancy floor 62%

Sensitivity live

Price -10% $372 -5% $352 +0% $333 +5% $313 +10% $293
Rent -10% $253 -5% $293 +0% $333 +5% $372 +10% $412
Rate -1.0pp $368 -0.5pp $350 base $333 +0.5pp $315 +1.0pp $296

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
$17,475
Closing costs
$2,097
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6001 Ivy St Birmingham, AL 3.0 1.0 906 $950 $1.05 45d 1 0.03mi
520 Brewer Dr Bessemer, AL 3.0 1.0 1040 $1,100 $1.06 4d 1 0.18mi
546 Selma Rd Bessemer, AL 3.0 1.0 888 $900 $1.01 45d 1 0.36mi
5107 5th St N Bessemer, AL 2.0 1.0 775 $950 $1.23 45d 1 0.44mi
5704 14th St S Bessemer, AL 2.0 2.0 1024 $850 $0.83 17d 1 0.53mi
5709 13th St S Bessemer, AL 3.0 1.0 1120 $1,200 $1.07 45d 1 0.61mi
5906 5th St S Bessemer, AL 2.0 1.0 916 $900 $0.98 24d 1 0.67mi
5703 Avenue O Unit O Bessemer, AL 2.0 1.0 936 $800 $0.85 45d 1 0.85mi
36 Wilkes Cir Birmingham, AL 2.0 1.0 762 $875 $1.15 45d 1 1.07mi
3403 Arlington Ave Bessemer, AL 2.0 1.0 600 $900 $1.50 24d 1 1.08mi
4506 Letson St Brighton, AL 3.0 2.0 1032 $1,200 $1.16 24d 1 1.24mi
3019 7th Ave N Bessemer, AL 3.0 1.0 1080 $1,050 $0.97 45d 1 1.42mi

Listing history 19 events

  1. 2026-06-21
    days on market $69,900 Active 42 DOM
  2. 2026-06-18
    days on market $69,900 Active 39 DOM
  3. 2026-06-17
    days on market $69,900 Active 38 DOM
  4. 2026-06-16
    days on market $69,900 Active 37 DOM
  5. 2026-06-15
    days on market $69,900 Active 36 DOM
  6. 2026-06-13
    days on market $69,900 Active 34 DOM
  7. 2026-06-10
    days on market $69,900 Active 31 DOM
  8. 2026-06-09
    days on market $69,900 Active 30 DOM
  9. 2026-06-08
    days on market $69,900 Active 29 DOM
  10. 2026-06-07
    days on market $69,900 Active 28 DOM
  11. 2026-06-03
    days on market $69,900 Active 24 DOM
  12. 2026-06-02
    days on market $69,900 Active 23 DOM
  13. 2026-06-01
    days on market $69,900 Active 22 DOM
  14. 2026-05-31
    days on market $69,900 Active 21 DOM
  15. 2026-05-08
    listed $69,900 Active 9-char remark
  16. 2015-02-06
    soldstatus $16,000 163-char remark
    Show marketing remark (163 chars)

    3 bedroom 2 bathroom home on large lot. HUD Owned. Sold "As Is". No warranty. Equal Housing Opportunity. FHA financing status: IN (insured). #011-483571.

  17. 2014-12-18
    listed $14,250 163-char remark
    Show marketing remark (163 chars)

    3 bedroom 2 bathroom home on large lot. HUD Owned. Sold "As Is". No warranty. Equal Housing Opportunity. FHA financing status: IN (insured). #011-483571.

  18. 2002-01-04
    soldstatus $42,000
  19. 1974-08-02
    soldstatus $12,000

ⓘ 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
$763 · $64/mo
Projected year-2 tax
$763 · $64/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 7/10 Severe 7 d/yr ≥107°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,029
− Mortgage interest
−$3,915
− Property taxes
−$763
− Insurance
−$350
− Repairs & maintenance
−$962
− Management
−$962
− Depreciation
−$2,033
Taxable income
$3,043
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$730
After-tax cash flow
$3,262/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)
10,216
Household income
$50,815
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
456.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 5% White 5%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5%

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
▼ -4.84%
Current HPI
134.8633
Rent YoY
▼ -1.47%
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

+482.5% since first listed
5 events — show timeline
  • 2026-05-08 Listed $69,900 Greater Alabama MLS
  • 2015-02-06 Sold (MLS) $16,000 Greater Alabama MLS
  • 2014-12-18 Listed $14,250 Greater Alabama MLS
  • 2002-01-04 Sold (Public Records) $42,000 Public Records
  • 1974-08-02 Sold (Public Records) $12,000 Public Records

Property tax history

-0.2%/yr

Latest (2025): $763 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…