CashFlowRE
Sign in Sign up
1749 50th St Ensley
C+ Composite 64.09
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • ARV discount +3.0/15.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$69,900

1749 50th St Ensley · Birmingham, AL 35208
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 102 Days on market
Built 1948 6,969 sqft lot $69/sqft · 10% above area Est $64k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity to renovate a traditional brick and siding home located on a corner lot directly across from an elementary school in the Ensley area of Birmingham. The property offers approximately 1,000 sq ft of living space with a functional layout and solid structure, but it will require a full renovation throughout. Interior finishes are dated and several areas show signs of wear and damage including ceilings, flooring, cabinetry, and wall finishes. The lot provides good space for outdoor improvements and the location across from a school and within an established neighborhood creates strong potential for a long-term rental or resale after renovation. Ideal for investors, contractors, or buyers looking for a full rehab project with value-add potential. Property sold as-is.

Key facts

  • Full renovation
  • Corner lot
  • Outdoor improvements

Tags

CORNER LOTACROSS FROM ELEMENTARY SCHOOLESTABLISHED NEIGHBORHOODOUTDOOR IMPROVEMENTSFULL RENOVATION

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 $70k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/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: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.3% 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-, schools F, crime 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.
  • Market conditions: Rents rising fast (+7.2%/yr); 122 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($39k/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 $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 + 7.2% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $34k; list at $70k implies a 103% gain — meaningful room to come down on a strong offer.

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 $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% 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
1.61%
Cap rate
14.33%
Cash-on-cash
28.69%
DSCR
2.28
GRM
5.2

CMA / ARV

ARV (median comp)
$63,525
List price
$69,900
Delta
10.04%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1509 Burgin Ave 0.35mi 3/1.0 1,011 (+0%) 4mo $17,500 $17 79
5800 Court Q 0.44mi 3/1.0 1,024 (+2%) 2mo $111,000 $108 75
4929 Avenue R 0.21mi 2/1.0 (-1) 962 (-5%) 5mo $43,000 $45 74
5541 Court P 0.38mi 2/1.0 (-1) 1,035 (+3%) 1mo $35,000 $34 72
2724 Lee Ave SW 0.40mi 3/1.0 960 (-5%) 1mo $72,000 $75 72
1560 Meadow Ln 0.71mi 3/1.0 1,008 (0%) 1mo $87,000 $86 66
5625 Avenue Q 0.36mi 3/1.0 1,103 (+9%) 3mo $22,000 $20 65
5604 Terrace O 0.44mi 4/1.0 (+1) 1,072 (+6%) 2mo $80,000 $75 62
5621 Avenue Q 0.35mi 3/1.0 1,136 (+13%) 1mo $72,000 $63 62
4732 Terrace 0.51mi 3/1.0 1,125 (+12%) 0mo $29,500 $26 56
1407 57th Pl W 0.64mi 3/1.0 1,084 (+8%) 4mo $79,000 $73 55
208 22nd St SW 0.68mi 2/1.0 (-1) 926 (-8%) 1mo $57,000 $62 49

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 · 7.24% rent growth · sell at horizon

5-year hold
IRR
27.4%
Equity multiple
2.20×
Total profit
$23,474
Equity at exit
$10,422
10-year hold
IRR
37.3%
Equity multiple
5.15×
Total profit
$81,202
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 35208

Home prices YoY
-18.1%
Rents YoY
7.2%
Active inventory
122
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,128 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$27 /mo · $325/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$468

Break-even live

Break-even rent $535
Max offer price $69,900
Occupancy floor 54%

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1757 48th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1164 $1,295 $1.11 3d 1 0.11mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 43d 1 0.11mi
5211 Ter Q Unit Q Birmingham, AL 2.0 1.0 756 $775 $1.03 43d 1 0.16mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 19d 1 0.18mi
4929 Avenue R Unit R Birmingham, AL 2.0 1.0 962 $950 $0.99 43d 1 0.19mi
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 43d 1 0.20mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 2d 1 0.20mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 43d 1 0.21mi
4724 Court R Birmingham, AL 2.0 1.0 1016 $895 $0.88 14d 1 0.24mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 43d 1 0.25mi
1556 Burgin Ave Birmingham, AL 4.0 1.0 1168 $1,100 $0.94 19d 1 0.27mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 21d 1 0.27mi
4619 Terrace Q Birmingham, AL 3.0 2.0 1198 $900 $0.75 43d 1 0.28mi
4825 Avenue S Birmingham, AL 3.0 1.0 1310 $1,050 $0.80 16d 1 0.37mi
4801 Avenue S Birmingham, AL 3.0 1.0 1310 $1,000 $0.76 43d 1 0.38mi
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 43d 1 0.41mi
4736 Court S Birmingham, AL 3.0 1.5 1300 $1,200 $0.92 3d 1 0.42mi
4732 Court S Birmingham, AL 3.0 1.0 1372 $1,100 $0.80 43d 1 0.42mi
4813 Court S Birmingham, AL 3.0 2.0 1118 $1,125 $1.01 43d 1 0.44mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 23d 1 0.46mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 3d 1 0.46mi
5604 Terrace O Birmingham, AL 4.0 1.0 1072 $1,325 $1.24 43d 1 0.47mi
1429 47th Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 768 $750 $0.98 43d 1 0.47mi
1607 43rd Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1435 $1,150 $0.80 23d 1 0.48mi
5713 Avenue P Unit P Birmingham, AL 3.0 1.0 1300 $1,100 $0.85 19d 1 0.48mi
2519 Saint Charles Ave SW Birmingham, AL 2.0 1.0 990 $975 $0.98 44d 1 0.49mi
4637 Court S Birmingham, AL 3.0 1.0 1225 $975 $0.80 2d 1 0.50mi
2904 Garrison Ave SW Birmingham, AL 4.0 2.0 952 $1,050 $1.10 23d 1 0.50mi
5820 Court Q Birmingham, AL 3.0 1.0 902 $1,200 $1.33 43d 1 0.51mi
709 30th St SW Birmingham, AL 3.0 1.0 1273 $1,000 $0.79 43d 1 0.51mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 11d 1 0.52mi
612 26th St SW Birmingham, AL 2.0 1.0 988 $825 $0.84 43d 1 0.52mi
312 25th St SW Birmingham, AL 4.0 1.0 1159 $1,000 $0.86 23d 1 0.53mi
5832 Court Q Birmingham, AL 3.0 1.0 912 $950 $1.04 44d 1 0.54mi
1617 42nd Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1413 $1,030 $0.73 16d 1 0.54mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 43d 1 0.55mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 43d 1 0.56mi
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 1d 1 0.57mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 23d 1 0.58mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 899 $1,037 $1.15 43d 1 0.60mi

Listing history 17 events

  1. 2026-06-18
    days on market $69,900 Active 102 DOM
  2. 2026-06-17
    days on market $69,900 Active 101 DOM
  3. 2026-06-16
    days on market $69,900 Active 100 DOM
  4. 2026-06-15
    price $69,900 Active 99 DOM
  5. 2026-06-15
    days on market $73,000 Active 99 DOM
  6. 2026-06-13
    days on market $73,000 Active 97 DOM
  7. 2026-06-10
    days on market $73,000 Active 94 DOM
  8. 2026-06-09
    days on market $73,000 Active 93 DOM
  9. 2026-06-08
    days on market $73,000 Active 92 DOM
  10. 2026-06-07
    days on market $73,000 Active 91 DOM
  11. 2026-06-03
    days on market $73,000 Active 87 DOM
  12. 2026-06-02
    days on market $73,000 Active 86 DOM
  13. 2026-06-01
    days on market $73,000 Active 85 DOM
  14. 2026-05-31
    days on market $73,000 Active 84 DOM
  15. 2026-04-21
    price $73,000 783-char remark
    Show marketing remark (783 chars)

    Opportunity to renovate a traditional brick and siding home located on a corner lot directly across from an elementary school in the Ensley area of Birmingham. The property offers approximately 1,000 sq ft of living space with a functional layout and solid structure, but it will require a full renovation throughout. Interior finishes are dated and several areas show signs of wear and damage including ceilings, flooring, cabinetry, and wall finishes. The lot provides good space for outdoor improvements and the location across from a school and within an established neighborhood creates strong potential for a long-term rental or resale after renovation. Ideal for investors, contractors, or buyers looking for a full rehab project with value-add potential. Property sold as-is.

  16. 2026-03-08
    listed $75,000 Active 783-char remark
    Show marketing remark (783 chars)

    Opportunity to renovate a traditional brick and siding home located on a corner lot directly across from an elementary school in the Ensley area of Birmingham. The property offers approximately 1,000 sq ft of living space with a functional layout and solid structure, but it will require a full renovation throughout. Interior finishes are dated and several areas show signs of wear and damage including ceilings, flooring, cabinetry, and wall finishes. The lot provides good space for outdoor improvements and the location across from a school and within an established neighborhood creates strong potential for a long-term rental or resale after renovation. Ideal for investors, contractors, or buyers looking for a full rehab project with value-add potential. Property sold as-is.

  17. 1985-06-24
    soldstatus $34,500

ⓘ 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
$325 · $27/mo
Projected year-2 tax
$325 · $27/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 7/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$13,530
− Mortgage interest
−$3,915
− Property taxes
−$325
− Insurance
−$350
− Repairs & maintenance
−$1,082
− Management
−$1,082
− Depreciation
−$2,033
Taxable income
$4,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,138
After-tax cash flow
$4,478/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)
13,412
Household income
$38,561
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
573.0

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 (94%)
Race & ethnicity
Black 94% White 4% Hispanic / Latino 2% Two or more races 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -33.99%
Current HPI
153.414
Rent YoY
▲ 7.24%
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

+111.6% since first listed
3 events — show timeline
  • 2026-04-21 Price Changed $73,000 Greater Alabama MLS
  • 2026-03-08 Listed $75,000 Greater Alabama MLS
  • 1985-06-24 Sold (Public Records) $34,500 Public Records

Property tax history

+0.9%/yr

Latest (2024): $325 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…