CashFlowRE
Sign in Sign up
910 Sterling Blvd 🏷️ Likely Rental
B Composite 74.88
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$64,900

910 Sterling Blvd · Sheffield, AL 35660
3 bd · 1.0 ba · 1,600 sqft · SingleFamily public records · 23 Days on market
Built 1955 7,405 sqft lot $41/sqft · 46% below area Est $122k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTORS!! This is a great opportunity for someone looking to do a fix and hold or fix and flip. 3 bed 1 bath just over 1600 sqft. Property needs some TLC. Tenant occupied will need to schedule in order to set up a showing! Call today to get your next investment opportunity.

Key facts

  • 7,405 sq ft lot
  • Built 1955
  • Listed 23 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $64,900 price doesn't fit this home's estimated sale value (~$121,615) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $751 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
  • Cap rate 20.2% vs local median 5.1% in Sheffield — 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 60/100 on livability (#312 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Sheffield City (suburban): math 12% / reading 34% proficiency, ranked #103 of 129 in AL (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 115 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 91 units permitted in Colbert County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Colbert County population projected to shrink 7% 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,926 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
2.25%
Cap rate
20.17%
Cash-on-cash
49.57%
DSCR
3.21
GRM
3.7

CMA / ARV

ARV (median comp)
$121,615
List price
$64,900
Delta
-46.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 Sterling Blvd 0.05mi 3/2.0 1,736 (+8%) 19mo $47,000 $27 64
1003 Sterling Blvd 0.06mi 4/2.0 (+1) 1,518 (-5%) 21mo $155,000 $102 62
215 Sterling Blvd 0.61mi 3/2.0 1,680 (+5%) 10mo $139,900 $83 50
1223 SW 11 1/2 Ave 0.54mi 3/2.0 1,379 (-14%) 8mo $128,000 $93 41
305 E 18th St 0.57mi 3/2.0 1,444 (-10%) 18mo $185,000 $128 38
1203 27th St 0.71mi 3/1.0 1,449 (-9%) 19mo $85,000 $59 35
507 Dover Ave 0.74mi 4/2.5 (+1) 1,800 (+12%) 1mo $169,999 $94 32
401 E 4th St 0.66mi 3/2.0 1,376 (-14%) 18mo $150,000 $109 27

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
47.2%
Equity multiple
3.05×
Total profit
$37,289
Equity at exit
$9,677
10-year hold
IRR
52.9%
Equity multiple
6.17×
Total profit
$94,014
Equity at exit
$5,611

Cash invested: $18,172 (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 35660

Home prices YoY
-29.5%
Active inventory
115
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,462 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$37 /mo · $447/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$751

Break-even live

Break-even rent $512
Max offer price $64,900
Occupancy floor 44%

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
$16,225
Closing costs
$1,947
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
701 E 18th St Sheffield, AL 4.0 2.5 2000 $1,800 $0.90 44d 1 0.28mi
100 Brink Ct Sheffield, AL 2.0 2.0 1100 $899 $0.82 44d 5 0.68mi
1010 N Nashville Ave Sheffield, AL 2.0 2.0 1200 $1,100 $0.92 44d 1 1.13mi
3323 Oakwood Blvd Sheffield, AL 2.0 1.0 1100 $1,000 $0.91 44d 1 1.33mi
3112 E 21st Ave Sheffield, AL 4.0 2.0 1890 $1,595 $0.84 44d 1 1.46mi

Listing history 5 events

  1. 2026-05-13
    status Pending 276-char remark
    Show marketing remark (276 chars)

    INVESTORS!! This is a great opportunity for someone looking to do a fix and hold or fix and flip. 3 bed 1 bath just over 1600 sqft. Property needs some TLC. Tenant occupied will need to schedule in order to set up a showing! Call today to get your next investment opportunity.

  2. 2026-04-20
    listed $64,900 Active 276-char remark
    Show marketing remark (276 chars)

    INVESTORS!! This is a great opportunity for someone looking to do a fix and hold or fix and flip. 3 bed 1 bath just over 1600 sqft. Property needs some TLC. Tenant occupied will need to schedule in order to set up a showing! Call today to get your next investment opportunity.

  3. 2016-02-15
    listed $25,000
  4. 2015-07-07
    listed $25,000
  5. 2015-04-12
    listed $25,000

ⓘ 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
$447 · $37/mo
Projected year-2 tax
$447 · $37/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 ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$17,549
− Mortgage interest
−$3,635
− Property taxes
−$447
− Insurance
−$324
− Repairs & maintenance
−$1,404
− Management
−$1,404
− Depreciation
−$1,888
Taxable income
$8,446
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,027
After-tax cash flow
$6,981/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
Sheffield City
NCES district ID
0103000
Math proficiency
12% ▼ -30.00%
Reading proficiency
34% ▼ -1.00%
Median HH income
$34,188
Composite
18.8/100
National rank
#8866
State rank
#103 of 129 in AL

Livability — Sheffield

Score
60/100
State rank
#312
US rank
#19366

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sheffield, AL
City population
9,385
Population (ZIP)
9,385

Population outlook (Colbert County) Hauer SSP2

Today (2025)
54,154 people
By 2030
53,746 · -0.8%
By 2040
52,431 · -3.2%
By 2050
50,303 · -7.1%
By 2075
44,789 · -17.3%
By 2100
36,676 · -32.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 26% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Colbert

2024 margin
Solid R (+46.4) · D 26.4% · R 72.8%
2008→2024 swing
-26.2pp toward R · 2008: -20.3pp · 2024: -46.4pp
All cycles
2024: R+46.4 2020: R+38.9 2016: R+38.3 2012: R+20.4 2008: R+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.23%
Current HPI
177.3226
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+159.6% since first listed
5 events — show timeline
  • 2026-05-13 Pending SAARMLS
  • 2026-04-20 Listed $64,900 SAARMLS
  • 2016-02-15 Listed $25,000 SAARMLS
  • 2015-07-07 Listed $25,000 SAARMLS
  • 2015-04-12 Listed $25,000 SAARMLS

Property tax history

+5.0%/yr

Latest (2025): $447 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…