CashFlowRE
Sign in Sign up
1437 Highland Dr
C Composite 58.09
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 +20.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.5/10.0
  • Rent growth +3.8/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$149,000

1437 Highland Dr · Birmingham, AL 35235
3 bd · 2.0 ba · 1,288 sqft · SingleFamily public records · 136 Days on market
Built 1970 0.35 ac lot $116/sqft · at area comps Est $235k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention Buyers! This turnkey, stylishly updated home is move-in ready and packed with value. Welcome home to this beautifully refreshed 3-bedroom, 2-bath property in the heart of Center Point. Freshly painted throughout, the home offers a clean, modern feel with granite countertops, stainless steel appliances, and updated bathrooms featuring new vanities and a brand-new tub. Major systems have lots of life left, including a roof estimated to be 10 years old and an HVAC system replaced in 2022, providing added peace of mind. Step outside to enjoy the updated rear deck—perfect for relaxing or entertaining. The finished basement offers a spacious recreation area ideal for a media room, home gym, or additional living space. Come check it out and schedule your showing today! Whether you’re a first-time buyer or an investor searching for a low-maintenance rental opportunity, this move-in-ready home is packed with value and ready for its next owner.

Key facts

  • Brand new tub
  • Updated rear deck
  • Updated bathrooms

Tags

GRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESUPDATED BATHROOMSNEW VANITIESBRAND NEW TUBUPDATED REAR DECK

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 $149k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 6.2% in Birmingham — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+5.4%/yr); 114 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $4k 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 136 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $26k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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
1.05%
Cap rate
7.86%
Cash-on-cash
5.61%
DSCR
1.25
GRM
7.9

CMA / ARV

ARV (median comp)
$234,516
List price
$149,000
Delta
-36.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1265 Pine Tree Dr 0.47mi 3/2.0 1,252 (-3%) 9mo $198,000 $158 66
1503 Wilderness Ln 0.47mi 4/2.0 (+1) 1,209 (-6%) 1mo $135,000 $112 62
1432 Mesa Ln 0.28mi 3/2.0 1,353 (+5%) 21mo $199,900 $148 61
1312 Juniper Dr 0.72mi 3/2.0 1,327 (+3%) 7mo $150,000 $113 56
781 Vaughn Cir 0.67mi 4/1.5 (+1) 1,278 (-1%) 7mo $95,000 $74 55
1709 Driftwood Ln 0.72mi 3/2.0 1,288 (0%) 15mo $182,000 $141 54
1608 Azalea Dr 0.22mi 3/2.0 1,131 (-12%) 22mo $145,000 $128 50
904 Kathryne Cir 0.68mi 3/2.0 1,431 (+11%) 2mo $180,000 $126 48
1353 Springville Rd 0.69mi 3/1.0 1,350 (+5%) 23mo $60,000 $44 36
1316 Juniper Dr 0.71mi 4/2.5 (+1) 1,428 (+11%) 19mo $235,000 $165 26

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 · 5.39% rent growth · sell at horizon

5-year hold
IRR
-4.9%
Equity multiple
0.81×
Total profit
$-7,841
Equity at exit
$22,216
10-year hold
IRR
7.4%
Equity multiple
1.62×
Total profit
$25,881
Equity at exit
$12,883

Cash invested: $41,720 (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 35235

Home prices YoY
-21.1%
Rents YoY
5.4%
Active inventory
114
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,563 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$197 /mo · $2,359/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$195

Break-even live

Break-even rent $1,317
Max offer price $149,000
Occupancy floor 83%

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
$37,250
Closing costs
$4,470
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1421 Brewster Cir Birmingham, AL 3.0 2.0 1439 $1,525 $1.06 1d 1 0.07mi
1516 Highland Dr Birmingham, AL 4.0 2.0 1104 $1,675 $1.52 14d 1 0.17mi
1440 Hickory Ln Birmingham, AL 3.0 2.0 1448 $1,625 $1.12 1d 1 0.24mi
1729 Tall Oak Cir Birmingham, AL 3.0 2.0 1403 $1,630 $1.16 1d 1 0.35mi
1753 Tall Oak Cir Birmingham, AL 3.0 2.0 1380 $1,225 $0.89 3d 1 0.40mi
1328 Oak Ter Birmingham, AL 3.0 2.0 1772 $1,581 $0.89 11d 1 0.46mi
1235 Little Brook Ln Birmingham, AL 3.0 2.0 1787 $2,400 $1.34 43d 1 0.55mi
744 Vaughn Cir Birmingham, AL 4.0 2.0 1516 $1,561 $1.03 23d 1 0.57mi
1733 Molly Dr Birmingham, AL 4.0 1.5 1570 $1,460 $0.93 10d 1 0.80mi
1360 Orlando Cir NE Birmingham, AL 3.0 2.0 1489 $1,455 $0.98 23d 1 0.86mi
1761 Big Mountain Dr Birmingham, AL 4.0 2.0 1632 $1,575 $0.97 44d 1 0.88mi
1340 Orlando Cir NE Birmingham, AL 3.0 2.0 1329 $1,166 $0.88 23d 1 0.94mi
1700 Serene Dr Birmingham, AL 4.0 1.5 1543 $1,630 $1.06 2d 1 0.98mi
1808 Brewster Rd Birmingham, AL 4.0 2.0 1548 $1,515 $0.98 43d 1 1.05mi
1830 Christian St Birmingham, AL 3.0 2.0 1468 $1,375 $0.94 3d 1 1.10mi
341 Argonne Dr NE Center Point, AL 3.0 1.0 1040 $1,300 $1.25 3d 1 1.17mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 14d 1 1.21mi
1748 Sonia Dr Birmingham, AL 4.0 2.0 1401 $1,395 $1.00 43d 1 1.24mi
1760 Sonia Dr Birmingham, AL 3.0 2.0 1550 $1,635 $1.05 1d 1 1.26mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 43d 1 1.27mi
241 Lake Drive Cir NE Birmingham, AL 2.0 1.0 1358 $1,025 $0.75 2d 1 1.28mi
239 Lake Drive Cir NE Birmingham, AL 3.0 1.0 1159 $1,125 $0.97 3d 1 1.30mi
213 Meadwood Dr NE Center Point, AL 3.0 1.0 1194 $995 $0.83 43d 1 1.30mi
224 13th Ave NE Birmingham, AL 3.0 1.5 1213 $1,273 $1.05 21d 1 1.31mi
1037 Dawn Dr Birmingham, AL 4.0 1.0 1532 $1,295 $0.85 11d 1 1.35mi
925 Eldorado Dr Birmingham, AL 3.0 1.0 1312 $1,231 $0.94 43d 1 1.38mi
1868 Carraway St Birmingham, AL 3.0 2.0 1819 $1,500 $0.82 23d 1 1.39mi
1028 Broadmoor Dr Birmingham, AL 3.0 1.0 1079 $1,085 $1.01 3d 1 1.43mi
1819 Valley Run Cir Birmingham, AL 4.0 2.5 1694 $1,761 $1.04 43d 1 1.43mi
933 Edwards Lake Rd Birmingham, AL 3.0 2.0 1684 $1,360 $0.81 3d 1 1.43mi
90 Meadows Dr Birmingham, AL 1.0–3.0 1.0–2.0 1098 $1,528 $1.39 1d 22 1.43mi
1814 Valley Run Cir Birmingham, AL 3.0 1.0 1025 $1,350 $1.32 43d 1 1.45mi
901 Eldorado Dr Birmingham, AL 4.0 2.0 1680 $1,415 $0.84 14d 1 1.47mi
1817 Lyle Dr Birmingham, AL 4.0 2.0 1361 $1,605 $1.18 23d 1 1.47mi

Listing history 31 events

  1. 2026-06-18
    days on market $149,000 Active 136 DOM
  2. 2026-06-17
    days on market $149,000 Active 135 DOM
  3. 2026-06-16
    days on market $149,000 Active 134 DOM
  4. 2026-06-15
    days on market $149,000 Active 133 DOM
  5. 2026-06-13
    days on market $149,000 Active 131 DOM
  6. 2026-06-10
    days on market $149,000 Active 128 DOM
  7. 2026-06-09
    days on market $149,000 Active 127 DOM
  8. 2026-06-08
    pricedays on market $149,000 Active 126 DOM
  9. 2026-06-07
    days on market $159,000 Active 125 DOM
  10. 2026-06-03
    days on market $159,000 Active 121 DOM
  11. 2026-06-02
    days on market $159,000 Active 120 DOM
  12. 2026-06-01
    days on market $159,000 Active 119 DOM
  13. 2026-05-31
    days on market $159,000 Active 118 DOM
  14. 2026-04-16
    price $163,000 970-char remark
    Show marketing remark (970 chars)

    Attention Buyers! This turnkey, stylishly updated home is move-in ready and packed with value. Welcome home to this beautifully refreshed 3-bedroom, 2-bath property in the heart of Center Point. Freshly painted throughout, the home offers a clean, modern feel with granite countertops, stainless steel appliances, and updated bathrooms featuring new vanities and a brand-new tub. Major systems have lots of life left, including a roof estimated to be 10 years old and an HVAC system replaced in 2022, providing added peace of mind. Step outside to enjoy the updated rear deck—perfect for relaxing or entertaining. The finished basement offers a spacious recreation area ideal for a media room, home gym, or additional living space. Come check it out and schedule your showing today! Whether you’re a first-time buyer or an investor searching for a low-maintenance rental opportunity, this move-in-ready home is packed with value and ready for its next owner.

  15. 2026-03-26
    historical $1,503
  16. 2026-02-24
    price $170,000 970-char remark
    Show marketing remark (970 chars)

    Attention Buyers! This turnkey, stylishly updated home is move-in ready and packed with value. Welcome home to this beautifully refreshed 3-bedroom, 2-bath property in the heart of Center Point. Freshly painted throughout, the home offers a clean, modern feel with granite countertops, stainless steel appliances, and updated bathrooms featuring new vanities and a brand-new tub. Major systems have lots of life left, including a roof estimated to be 10 years old and an HVAC system replaced in 2022, providing added peace of mind. Step outside to enjoy the updated rear deck—perfect for relaxing or entertaining. The finished basement offers a spacious recreation area ideal for a media room, home gym, or additional living space. Come check it out and schedule your showing today! Whether you’re a first-time buyer or an investor searching for a low-maintenance rental opportunity, this move-in-ready home is packed with value and ready for its next owner.

  17. 2026-02-02
    listed $175,000 Active 970-char remark
    Show marketing remark (970 chars)

    Attention Buyers! This turnkey, stylishly updated home is move-in ready and packed with value. Welcome home to this beautifully refreshed 3-bedroom, 2-bath property in the heart of Center Point. Freshly painted throughout, the home offers a clean, modern feel with granite countertops, stainless steel appliances, and updated bathrooms featuring new vanities and a brand-new tub. Major systems have lots of life left, including a roof estimated to be 10 years old and an HVAC system replaced in 2022, providing added peace of mind. Step outside to enjoy the updated rear deck—perfect for relaxing or entertaining. The finished basement offers a spacious recreation area ideal for a media room, home gym, or additional living space. Come check it out and schedule your showing today! Whether you’re a first-time buyer or an investor searching for a low-maintenance rental opportunity, this move-in-ready home is packed with value and ready for its next owner.

  18. 2026-01-13
    price $1,503
  19. 2025-12-19
    price $1,375
  20. 2025-12-02
    listed $1,445
  21. 2025-12-02
    historical $1,445
  22. 2025-11-21
    listed $1,445
  23. 2025-11-21
    historical $1,445
  24. 2025-11-20
    listed $1,445
  25. 2025-10-03
    price $179,000
  26. 2025-08-29
    price $184,000
  27. 2021-11-02
    soldstatus $157,900
  28. 2016-03-04
    soldstatus $118,215
  29. 2016-02-29
    soldstatus $117,900
  30. 2016-02-29
    listed $117,900
  31. 2002-06-03
    soldstatus $83,200

ⓘ 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
$2,359 · $197/mo
Projected year-2 tax
$2,359 · $197/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 6/10 Major FEMA zone X (unshaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$18,761
− Mortgage interest
−$8,346
− Property taxes
−$2,359
− Insurance
−$745
− Repairs & maintenance
−$1,501
− Management
−$1,501
− Depreciation
−$4,335
Taxable loss
−$25
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6
After-tax cash flow
$2,347/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)
20,526
Household income
$63,295
Rent vs Own
34.5% rent · 65.5% own
Severe rent burden
941.0

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 Black (63%)
Race & ethnicity
Black 63% White 30% Two or more races 3% Asian 2% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 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
▼ -54.62%
Current HPI
204.6532
Rent YoY
▲ 5.39%
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

+95.9% since first listed
18 events — show timeline
  • 2026-04-16 Price Changed $163,000 Greater Alabama MLS
  • 2026-03-26 Rental Removed $1,503 RENTLY
  • 2026-02-24 Price Changed $170,000 Greater Alabama MLS
  • 2026-02-02 Listed $175,000 Greater Alabama MLS
  • 2026-01-13 Price Changed $1,503 RENTLY
  • 2025-12-19 Price Changed $1,375 RENTLY
  • 2025-12-02 Listed for Rent $1,445 RENTLY
  • 2025-12-02 Rental Removed $1,445 ZUMPER1
  • 2025-11-21 Listed for Rent $1,445 ZUMPER1
  • 2025-11-21 Rental Removed $1,445 RENTLY
  • 2025-11-20 Listed for Rent $1,445 RENTLY
  • 2025-10-03 Price Changed $179,000 Greater Alabama MLS
  • 2025-08-29 Price Changed $184,000 Greater Alabama MLS
  • 2021-11-02 Sold (Public Records) $157,900 Public Records
  • 2016-03-04 Sold (Public Records) $118,215 Public Records
  • 2016-02-29 Listed $117,900 Greater Alabama MLS
  • 2016-02-29 Sold (MLS) $117,900 Greater Alabama MLS
  • 2002-06-03 Sold (Public Records) $83,200 Public Records

Property tax history

+12.5%/yr

Latest (2025): $2,359 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…