CashFlowRE
Sign in Sign up
1609 34th St
B- Composite 68.61
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$29,000

1609 34th St · Birmingham, AL 35208
3 bd · 1.0 ba · 1,043 sqft · SingleFamily public records · 1 Days on market
Built 1953 7,405 sqft lot ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity in Ensley for homeowner or investor. Large basement with garage. Maps has the zip wrong. They have 35234. Should be 35208. Iphone Maps has it correct.

Key facts

  • 7,405 sq ft lot
  • Built 1953

Property features AI

Finance

  • Other: Lot size approximately 0.17 acres; Located in the Ensley subdivision
  • Financial info: No financial details provided
  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking
  • Security: No security features specified
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service availability unknown
  • Home design: Existing construction; Siding (other) exterior
  • Construction: Slab foundation
  • Exterior features: No waterfront; No pool; No patio; No garden/patio; No decks

Interior

  • Kitchen: Kitchen on level 1
  • Bedrooms: Master bedroom on level 1; Additional bedroom on level 1; Total rooms include living, kitchen, master bedroom, and another bedroom
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Ceilings listed as other (see remarks); No additional interior features specified
  • Laundry & utility: No laundry/utility details provided

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 $29k.

Deal economics

  • At list price, monthly cash flow is $666 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $29k).
  • Cap rate 33.9% 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: Minor Elementary School (math 0% / reading 14%, grade F, #601 of 627 statewide, top 98%, 454 students, 90% FRL).
  • 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); 70% 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 $200 of loan paydown is wiped out by about $870 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1953 — 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 $29,000

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
3.92%
Cap rate
33.85%
Cash-on-cash
98.43%
DSCR
5.38
GRM
2.1

CMA / ARV

ARV (on-the-fly)
$84,483
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1560 Meadow Ln 0.35mi 3/1.0 1,008 (-3%) 1mo $87,000 $86 78
6144 Court M 0.49mi 3/1.0 1,066 (+2%) 2mo $76,000 $71 72
5800 Court Q 0.61mi 3/1.0 1,024 (-2%) 2mo $111,000 $108 67
6633 Avenue 0.37mi 3/2.0 1,107 (+6%) 2mo $99,900 $90 67
1409 66th St W 0.28mi 3/1.5 1,161 (+11%) 4mo $95,000 $82 63
1101 Susan Ln 0.68mi 3/2.0 1,025 (-2%) 1mo $164,000 $160 61
5541 Court P 0.70mi 2/1.0 (-1) 1,035 (-1%) 1mo $35,000 $34 61
1569 Meadow Ln 0.35mi 3/1.5 1,192 (+14%) 2mo $50,000 $42 56
5625 Avenue Q 0.69mi 3/1.0 1,103 (+6%) 3mo $22,000 $20 56
5604 Terrace O 0.73mi 4/1.0 (+1) 1,072 (+3%) 2mo $80,000 $75 54
1205 Brighton Rd 0.53mi 3/1.5 1,147 (+10%) 3mo $93,000 $81 54
5621 Avenue Q 0.70mi 3/1.0 1,136 (+9%) 1mo $72,000 $63 51

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
Equity multiple
6.27×
Total profit
$42,815
Equity at exit
$4,324
10-year hold
IRR
Equity multiple
15.13×
Total profit
$114,699
Equity at exit
$2,507

Cash invested: $8,120 (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
2.1×

Monthly cashflow live

Estimated rent
$1,137 high interval (Pro) →
Mortgage (P&I)
$152
Tax from tax record
$68 /mo · $812/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$666

Break-even live

Break-even rent $293
Max offer price $29,000
Occupancy floor 36%

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
$7,250
Closing costs
$870
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
1012 33rd St SW Birmingham, AL 1.0–2.0 1.0–2.0 800 $750 $0.94 2d 1 0.33mi
1417 Brighton Rd Birmingham, AL 3.0 2.0 1048 $1,200 $1.15 43d 1 0.33mi
3116 Steiner Ave SW Birmingham, AL 3.0 1.0 1362 $1,200 $0.88 43d 1 0.40mi
1838 31st St SW Birmingham, AL 3.0 2.0 1400 $1,223 $0.87 16d 1 0.40mi
3000 Dawson Ave SW Birmingham, AL 3.0 1.0 1092 $925 $0.85 43d 1 0.44mi
1341 Pineview Rd Birmingham, AL 4.0 2.0 1409 $1,300 $0.92 43d 1 0.47mi
1272 Meadow Ln Birmingham, AL 2.0 1.0 744 $800 $1.08 43d 1 0.47mi
1340 Pineview Rd Birmingham, AL 3.0 2.0 1116 $1,075 $0.96 43d 1 0.50mi
5832 Court Q Birmingham, AL 3.0 1.0 912 $950 $1.04 44d 1 0.52mi
913 Daniel Cir Birmingham, AL 4.0 2.0 1317 $1,300 $0.99 43d 1 0.54mi
5808 Court O Birmingham, AL 3.0 1.5 1227 $1,100 $0.90 43d 1 0.54mi
5820 Court Q Birmingham, AL 3.0 1.0 902 $1,200 $1.33 43d 1 0.55mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 23d 1 0.61mi
3417 Park Ave SW Birmingham, AL 4.0 1.0 1402 $900 $0.64 43d 1 0.62mi
2300 31st St SW Unit ENSLEY2316 A Birmingham, AL 2.0 1.0 750 $1,000 $1.33 2d 1 0.62mi
5713 Avenue P Unit P Birmingham, AL 3.0 1.0 1300 $1,100 $0.85 19d 1 0.63mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 43d 1 0.64mi
2709 Powderly Ave SW Birmingham, AL 3.0 2.0 1056 $950 $0.90 23d 1 0.64mi
1112 S Gale Dr Birmingham, AL 3.0 1.5 1053 $1,175 $1.12 43d 1 0.68mi
3332 Walnut Ave SW Birmingham, AL 3.0 1.0 1339 $750 $0.56 19d 1 0.69mi
2516 Powderly Ave SW Birmingham, AL 3.0 1.0 1236 $1,050 $0.85 43d 1 0.71mi
5604 Terrace O Birmingham, AL 4.0 1.0 1072 $1,325 $1.24 43d 1 0.72mi
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 43d 1 0.74mi
3400 Walnut Ave SW Birmingham, AL 3.0 1.0 1133 $1,200 $1.06 43d 1 0.75mi
709 30th St SW Birmingham, AL 3.0 1.0 1273 $1,000 $0.79 43d 1 0.75mi
2904 Garrison Ave SW Birmingham, AL 4.0 2.0 952 $1,050 $1.10 23d 1 0.80mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 43d 1 0.82mi
408 Midway St Birmingham, AL 3.0 1.0 1301 $1,075 $0.83 19d 1 0.87mi
2804 32nd Way SW Birmingham, AL 3.0 1.0 840 $900 $1.07 43d 1 0.88mi
5710 Monte Sano Dr Birmingham, AL 2.0 1.0 700 $950 $1.36 43d 1 0.88mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 19d 1 0.88mi
2805 32nd Way SW Birmingham, AL 3.0 1.0 792 $900 $1.14 43d 1 0.88mi
2409 Garrison Ave SW Birmingham, AL 4.0 2.0 1000 $1,295 $1.29 43d 1 0.89mi
5211 Ter Q Unit Q Birmingham, AL 2.0 1.0 756 $775 $1.03 43d 1 0.90mi
373 Belcher Dr Birmingham, AL 4.0 1.0 1255 $1,100 $0.88 43d 1 0.97mi
2128 Mayfield Ave SW Birmingham, AL 3.0 1.0 1196 $1,200 $1.00 23d 1 0.97mi
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 43d 1 0.98mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 2d 1 0.98mi
5712 Monte Sano Rd Birmingham, AL 2.0 1.0 700 $900 $1.29 43d 1 0.99mi
1376 Creel Ct Birmingham, AL 3.0 1.0 1008 $1,000 $0.99 43d 1 0.99mi

Listing history 2 events

  1. 2026-06-18
    remarks 169-char remark
  2. 2026-06-18
    listed $29,000 Active 1 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
$812 · $68/mo
Projected year-2 tax
$812 · $68/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 ≥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
$13,639
− Mortgage interest
−$1,624
− Property taxes
−$812
− Insurance
−$145
− Repairs & maintenance
−$1,091
− Management
−$1,091
− Depreciation
−$844
Taxable income
$8,032
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,928
After-tax cash flow
$6,065/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

-23.7% since first listed
3 events — show timeline
  • 2026-06-18 Listed $29,000 Greater Alabama MLS
  • 1986-09-22 Sold (Public Records) $40,000 Public Records
  • 1986-02-01 Sold (Public Records) $38,000 Public Records

Property tax history

-0.7%/yr

Latest (2025): $812 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…