CashFlowRE
Sign in Sign up
5009 Ewell Ln
C- Composite 53.56
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 +18.9/30.0
  • ARV discount +13.1/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$240,900

5009 Ewell Ln · Irondale, AL 35210
3 bd · 2.0 ba · 1,510 sqft · SingleFamily public records · 49 Days on market
Built 1972 $160/sqft · 12% below area Est $275k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Just reduced to $240,900 and move-in ready! This 3BR/2BA Irondale home puts you minutes from I-459, I-20, UAB, and downtown Birmingham at a price that is hard to argue with. The partially finished basement adds a flexible bonus room for an office, den, or guest space. Covered garage parking, a generous lot, and a washer and dryer that stay with the home. Whether you are a first-time buyer or looking to rightsize, the location does the heavy lifting and the new price makes it an easy yes. Schedule your showing today!

Key facts

  • Garage
  • Built 1972
  • Listed 49 days

Property features AI

Finance

  • Other: Property accessed via public road
  • Financial info: Monthly garbage fee of $15
  • HOA & community: No association fee

Exterior

  • Parking: Attached garage with front entry; Basement parking; Driveway parking; One total garage space (located in basement)
  • Utilities: Public water; Connected sewer; Gas water heater; Internet service available
  • Home design: Existing residence; Basement entry/foundation; One-side brick and vinyl siding construction
  • Construction: Basement foundation; Concrete block basement (both finished and unfinished)
  • Exterior features: Open patio; Subdivision lot; No pool; No decks; No garden/patio; Not waterfront

Interior

  • Kitchen: Eating area; Tile countertops in kitchen; Electric cooktop; Built-in dishwasher; Electric oven; Refrigerator; Some stainless appliances
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level; Den/Family room in basement
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms with tub/shower combos
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Security system; Smooth ceilings; Other ceiling details (see remarks); All window treatments remain
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located in 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/2.0-bath single-family listed at $241k.

Deal economics

  • At list price, monthly cash flow is $249 ($3k/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 $216k (10.2% below list).
  • Recommended offer: $216k (10.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 5.2% in Irondale — 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 74/100 on livability (#23 in AL, #4,921 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, amenities F, health & safety 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: Irondale Community School (math 6% / reading 32%, grade F, #478 of 627 statewide, top 76%, 450 students, 50% FRL); Shades Valley High School (math 29% / reading 39%, grade F, #53 of 305 statewide, top 18%, 1,200 students, 68% FRL).
  • Market conditions: Rents rising fast (+4.2%/yr); 81 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($73k/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 $2k of loan paydown is wiped out by about $7k 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 49 days — a 3% lower offer ($234k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $112k; list at $241k implies a 114% 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 $216,273 (10.2% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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 D-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. 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
0.90%
Cap rate
7.53%
Cash-on-cash
4.42%
DSCR
1.20
GRM
9.3

CMA / ARV

ARV (median comp)
$275,032
List price
$240,900
Delta
-12.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5004 Scenic View Dr 0.19mi 3/2.0 1,334 (-12%) 2mo $331,000 $248 70
5008 Ewell Ln 0.04mi 4/3.0 (+1) 1,688 (+12%) 2mo $260,000 $154 68
201 Fern St 0.39mi 3/2.0 1,398 (-7%) 3mo $370,000 $265 67
4769 Maryland Ave 0.51mi 3/2.0 1,405 (-7%) 1mo $405,000 $288 64
317 Rosewood St 0.66mi 3/2.0 1,558 (+3%) 1mo $402,500 $258 63
404 Rosewood St 0.69mi 3/2.0 1,451 (-4%) 1mo $439,000 $303 60
4905 Pittman Ave 0.52mi 3/2.0 1,677 (+11%) 2mo $375,000 $224 55
4837 Scenic View Dr 0.27mi 4/2.0 (+1) 1,734 (+15%) 3mo $250,000 $144 55
520 Bonnie Bell Ln 0.66mi 4/2.0 (+1) 1,428 (-5%) 1mo $237,000 $166 54
5144 Northumberland Rd 0.63mi 3/3.5 1,620 (+7%) 2mo $300,000 $185 51
109 Alpine St 0.66mi 3/2.0 1,697 (+12%) 1mo $370,000 $218 48
417 Redwood St 0.72mi 3/2.0 1,340 (-11%) 2mo $456,000 $340 46

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 · 4.18% rent growth · sell at horizon

5-year hold
IRR
-8.3%
Equity multiple
0.69×
Total profit
$-20,691
Equity at exit
$35,919
10-year hold
IRR
2.6%
Equity multiple
1.19×
Total profit
$12,921
Equity at exit
$20,829

Cash invested: $67,452 (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 35210

Home prices YoY
-32.2%
Rents YoY
4.2%
Active inventory
81
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,163 high interval (Pro) →
Mortgage (P&I)
$1,263
Tax from tax record
$96 /mo · $1,154/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$249

Break-even live

Break-even rent $1,848
Max offer price $240,900
Occupancy floor 84%

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
$60,225
Closing costs
$7,227
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
530 Elder St Unit 1 Irondale, AL 3.0 2.0 1700 $2,000 $1.18 44d 1 0.30mi
132 Woodside Dr Irondale, AL 3.0 1.0 1452 $1,595 $1.10 16d 1 0.47mi
509 Ardmore Ln Irondale, AL 3.0 1.5 1408 $1,580 $1.12 3d 1 0.53mi
3543 Mill Springs Rd Mountain Brk, AL 3.0 2.5 1868 $2,500 $1.34 44d 1 0.74mi
4324 Wilderness Rd #4324 Mountain Brook, AL 3.0 2.5 1800 $2,250 $1.25 23d 1 0.79mi
504 Roselle Ln Irondale, AL 3.0 2.0 2162 $1,450 $0.67 3d 1 0.85mi
3560 Great Oak Ln Birmingham, AL 4.0 2.5 1935 $3,200 $1.65 10d 1 0.94mi
4452 Mountaindale Rd Birmingham, AL 3.0 2.0 1807 $3,025 $1.67 10d 1 0.97mi
1522 Cooper Hill Rd Birmingham, AL 1.0–3.0 1.0–2.0 875 $1,299 $1.48 1d 17 0.98mi
617 Princess Ln Irondale, AL 3.0 2.0 1662 $1,910 $1.15 1d 1 1.07mi
5303 Dixieland Rd Irondale, AL 4.0 3.0 1296 $1,911 $1.47 16d 1 1.08mi
2884 Montevallo Park Rd Irondale, AL 3.0 2.0 1275 $2,206 $1.73 3d 1 1.28mi
1316 Southhall Rd Birmingham, AL 3.0 2.0 2044 $2,300 $1.13 44d 1 1.44mi

Listing history 18 events

  1. 2026-06-18
    days on market $240,900 Active 49 DOM
  2. 2026-06-17
    days on market $240,900 Active 48 DOM
  3. 2026-06-16
    days on market $240,900 Active 47 DOM
  4. 2026-06-15
    days on market $240,900 Active 46 DOM
  5. 2026-06-13
    days on market $240,900 Active 44 DOM
  6. 2026-06-10
    remarks 521-char remark
  7. 2026-06-10
    pricedays on market $240,900 Active 41 DOM
  8. 2026-06-09
    days on market $244,900 Active 40 DOM
  9. 2026-06-08
    days on market $244,900 Active 39 DOM
  10. 2026-06-07
    days on market $244,900 Active 38 DOM
  11. 2026-06-03
    days on market $244,900 Active 34 DOM
  12. 2026-06-02
    days on market $244,900 Active 33 DOM
  13. 2026-06-01
    days on market $244,900 Active 32 DOM
  14. 2026-05-31
    days on market $244,900 Active 31 DOM
  15. 2026-04-30
    listed $244,900 Active 605-char remark
  16. 2026-04-28
    historical $244,900 605-char remark
  17. 2005-06-15
    soldstatus $112,500
  18. 1994-05-06
    soldstatus $65,000

ⓘ 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
$1,154 · $96/mo
Projected year-2 tax
$1,154 · $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 1/10 Low
  • 🌡 Heat 6/10 Major 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 5/10 Major 8 unhealthy d/yr today · 10 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
$25,953
− Mortgage interest
−$13,494
− Property taxes
−$1,154
− Insurance
−$1,204
− Repairs & maintenance
−$2,076
− Management
−$2,076
− Depreciation
−$7,008
Taxable loss
−$1,060
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$254
After-tax cash flow
$3,239/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 — Irondale

Score
74/100
State rank
#23
US rank
#4921

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Irondale, AL
County
Jefferson County · 527,445 people
City population
13,775
Metro
Birmingham-Hoover, AL
Population (ZIP)
13,775
Household income
$73,061
Rent vs Own
29.8% rent · 70.2% own
Severe rent burden
379.0

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
Majority White (62%)
Race & ethnicity
White 62% Black 28% Hispanic / Latino 7% Two or more races 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 4% Italian 3% Serbian 2%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 6% Arabic 1% Russian/Polish/Slavic 1%

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
▼ -109.03%
Current HPI
230.033
Rent YoY
▲ 4.18%
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

+270.6% since first listed
5 events — show timeline
  • 2026-06-09 Price Changed $240,900 Greater Alabama MLS
  • 2026-04-30 Listed $244,900 Greater Alabama MLS
  • 2026-04-28 Coming Soon $244,900 Greater Alabama MLS
  • 2005-06-15 Sold (Public Records) $112,500 Public Records
  • 1994-05-06 Sold (Public Records) $65,000 Public Records

Property tax history

+7.5%/yr

Latest (2025): $1,154 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…