CashFlowRE
Sign in Sign up
2534 19th St
D Composite 41.77
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.7/30.0
  • Schools +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$250,000

2534 19th St · Homewood, AL 35209
3 bd · 1.0 ba · 1,311 sqft · SingleFamily public records · 436 Days on market
Built 1930 6,969 sqft lot $191/sqft · 39% below area Est $409k · 39% under ↓ 17% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Amazing opportunity in Rosedale area of Homewood. Homes do not come up very often in this area. This 3 bed 1 bath home 1300+ sq feet and has been well maintained. It features a living room, dining room, large kitchen and separately laundry room. Ideal rental or redevelopment possibilities.

Key facts

  • Rental possibilities
  • Living room
  • Large kitchen

Tags

WELL MAINTAINEDLIVING ROOMDINING ROOMLARGE KITCHENSEPARATELY LAUNDRY ROOMRENTAL POSSIBILITIES

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-287 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $199k (20.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (32.0% below list).
  • Recommended offer: $170k (32.0% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 2.3% in Homewood — 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 80/100 on livability (#5 in AL, #1,730 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: cost of living F.
  • Homewood City (suburban): math 55% / reading 74% proficiency, ranked #3 of 129 in AL (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.3%/yr); 99 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $2k of loan paydown is wiped out by about $8k 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 436 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $170,039 (32.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 436 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.68%
Cap rate
4.92%
Cash-on-cash
-4.92%
DSCR
0.78
GRM
12.3

CMA / ARV

ARV (median comp)
$408,700
List price
$250,000
Delta
-38.83%
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
1946 20th Ave S 0.37mi 3/1.5 1,306 (-0%) 6mo $325,000 $249 75
2101 21st Ave S 0.49mi 3/1.0 1,358 (+4%) 3mo $429,900 $317 69
2008 21st Ave S 0.33mi 3/2.0 1,334 (+2%) 13mo $410,000 $307 67
527 Poinciana Dr 0.67mi 3/2.0 1,338 (+2%) 4mo $570,000 $426 58
2003 22nd St S 0.61mi 2/1.0 (-1) 1,290 (-2%) 8mo $455,000 $353 57
2004 21st Ave S 0.33mi 3/2.0 1,416 (+8%) 13mo $415,000 $293 57
2030 22nd Ct S 0.43mi 3/1.0 1,190 (-9%) 11mo $385,000 $324 55
1643 28th Ave S 0.56mi 2/1.5 (-1) 1,227 (-6%) 2mo $475,000 $387 55
2125 22nd Ct S 0.43mi 3/1.0 1,175 (-10%) 12mo $420,000 $357 52
1617 Barry Ave 0.52mi 3/2.0 1,435 (+10%) 14mo $440,000 $307 45
2207 English Village Ln 0.56mi 3/2.0 1,440 (+10%) 13mo $715,000 $497 42
2929 Parkridge Dr 0.74mi 2/1.0 (-1) 1,118 (-15%) 6mo $490,000 $438 30

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 · 3.34% rent growth · sell at horizon

5-year hold
IRR
-24.3%
Equity multiple
0.17×
Total profit
$-58,225
Equity at exit
$37,276
10-year hold
IRR
-18.9%
Equity multiple
-0.03×
Total profit
$-71,947
Equity at exit
$21,615

Cash invested: $70,000 (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 35209

Rents YoY
3.3%
Active inventory
99
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$1,700 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$215 /mo · $2,579/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$-287

Break-even live

Break-even rent $2,063
Max offer price $199,342
Occupancy floor

Sensitivity live

Price -10% $-145 -5% $-216 +0% $-287 +5% $-358 +10% $-428
Rent -10% $-421 -5% $-354 +0% $-287 +5% $-220 +10% $-152
Rate -1.0pp $-161 -0.5pp $-223 base $-287 +0.5pp $-352 +1.0pp $-417

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
$62,500
Closing costs
$7,500
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
2524 18th Pl S Apt C Birmingham, AL 2.0 1.0 1000 $1,200 $1.20 44d 1 0.08mi
1617 Beckham Dr Birmingham, AL 3.0 2.5 1728 $2,828 $1.64 3d 1 0.48mi
1717 Ashwood Ln Birmingham, AL 2.0 2.5 1368 $2,100 $1.54 3d 1 0.54mi
1860 Oxmoor Rd Unit 532 Homewood, AL 2.0 2.0 1118 $3,950 $3.53 3d 1 0.54mi
2201 21st Ave S Birmingham, AL 3.0 2.0 1400 $2,395 $1.71 44d 1 0.56mi
1709 16th Ave S Apt 3 Birmingham, AL 2.0 1.0 910 $1,363 $1.50 45d 1 0.61mi
1913 16th Ave S Unit 1Apt A Birmingham, AL 2.0 2.0 1200 $1,650 $1.38 44d 1 0.66mi
1901 16th Ave S Unit B Birmingham, AL 2.0 2.0 1200 $1,850 $1.54 2d 1 0.67mi
1521 17th St S Apt 23 Birmingham, AL 2.0 1.0 880 $875 $0.99 24d 1 0.67mi
2822 16th Pl S Birmingham, AL 2.0 1.0 914 $2,200 $2.41 16d 1 0.68mi
1534 17th St S Birmingham, AL 1.0–2.0 1.0 848 $1,199 $1.41 2d 10 0.72mi
1732 14th Ter S Birmingham, AL 2.0 1.5 1120 $1,345 $1.20 24d 1 0.74mi
1502 16th St S Unit ) Birmingham, AL 2.0 1.0 875 $995 $1.14 44d 1 0.76mi
1404 17th Ave S Unit 2 Birmingham, AL 2.0 1.0 900 $1,160 $1.29 44d 1 0.81mi
2410 Arlington Cres Birmingham, AL 2.0 1.0 1400 $950 $0.68 16d 1 0.82mi
2410 Arlington Cres Unit Diane Payne Birmingham, AL 2.0 1.0 1200 $925 $0.77 4d 1 0.82mi
1600 14th Ave S Birmingham, AL 2.0 1.0 900 $1,172 $1.30 15d 1 0.87mi
1600 14th Ave S Unit 8 Birmingham, AL 2.0 1.0 900 $1,106 $1.23 22d 1 0.87mi
1327 16th St S Unit 3 Birmingham, AL 2.0 1.0 921 $1,143 $1.24 4d 1 0.88mi
1327 16th St S Apt 4 Birmingham, AL 2.0 1.0 921 $1,110 $1.21 24d 1 0.88mi
1409 14th St S Birmingham, AL 2.0 1.0 940 $1,257 $1.34 15d 1 0.92mi
2173 Highland Ave S Birmingham, AL 1.0–2.0 1.0–2.0 908 $2,241 $2.47 2d 32 0.95mi
1414 13th Ave S Unit 1414 Birmingham, AL 2.0 2.0 1039 $1,694 $1.63 44d 1 0.97mi
1414 13th Ave S Unit 1418 Birmingham, AL 2.0 2.0 1039 $1,700 $1.64 44d 1 0.97mi
1414 13th Ave S Birmingham, AL 2.0 2.0 1039 $1,772 $1.71 19d 2 0.97mi
1228 15th St S Birmingham, AL 3.0–4.0 3.0–4.0 1690 $2,689 $1.59 2d 3 0.97mi
2621 Arlington Ave S Birmingham, AL 2.0 2.0 950 $2,100 $2.21 2d 1 0.97mi
1417 13th Pl S Birmingham, AL 2.0 2.0 1245 $1,950 $1.57 22d 1 0.98mi
1332 14th Ave S Birmingham, AL 2.0 1.5 892 $1,075 $1.21 24d 2 0.99mi
1425 13th St S Unit A Birmingham, AL 2.0 1.0 1368 $1,450 $1.06 44d 1 1.00mi
1000 Lane Parke Ct Mountain Brook, AL 1.0–2.0 1.0–2.0 914 $2,789 $3.05 2d 6 1.00mi
1124 20th St S Birmingham, AL 1.0–2.0 1.0 1123 $1,243 $1.11 11d 2 1.01mi
3450 Manor Dr Homewood, AL 1.0–2.0 1.0–2.0 1050 $2,179 $2.08 3d 10 1.05mi
2402 Lane Parke Ct Unit 2402 Birmingham, AL 2.0 2.0 1152 $4,095 $3.55 44d 1 1.06mi
2230 Highland Ave Birmingham, AL 2.0 1.0–2.0 968 $3,205 $3.31 2d 272 1.09mi
1131 16th Ave S Unit A Birmingham, AL 2.0 1.0 900 $1,215 $1.35 3d 1 1.15mi
1001 20th St S Birmingham, AL 4.0 1.0–4.0 824 $2,355 $2.86 2d 22 1.16mi
2600 Highland Ave S #701 Birmingham, AL 2.0 2.0 1652 $3,800 $2.30 44d 1 1.22mi
915 Valley Ridge Dr Birmingham, AL 1.0–3.0 1.0–2.5 1087 $1,660 $1.53 2d 34 1.23mi
2700 Highland Ave #201 Birmingham, AL 2.0 2.0 1566 $2,300 $1.47 24d 1 1.31mi

Listing history 15 events

  1. 2026-06-18
    days on market $250,000 Active 436 DOM
  2. 2026-06-17
    days on market $250,000 Active 435 DOM
  3. 2026-06-16
    days on market $250,000 Active 434 DOM
  4. 2026-06-15
    days on market $250,000 Active 433 DOM
  5. 2026-06-13
    days on market $250,000 Active 431 DOM
  6. 2026-06-10
    days on market $250,000 Active 428 DOM
  7. 2026-06-09
    days on market $250,000 Active 427 DOM
  8. 2026-06-08
    days on market $250,000 Active 426 DOM
  9. 2026-06-07
    days on market $250,000 Active 425 DOM
  10. 2026-06-03
    days on market $250,000 Active 421 DOM
  11. 2026-06-02
    days on market $250,000 Active 420 DOM
  12. 2026-06-01
    days on market $250,000 Active 419 DOM
  13. 2026-05-31
    days on market $250,000 Active 418 DOM
  14. 2026-02-27
    price $250,000 290-char remark
    Show marketing remark (290 chars)

    Amazing opportunity in Rosedale area of Homewood. Homes do not come up very often in this area. This 3 bed 1 bath home 1300+ sq feet and has been well maintained. It features a living room, dining room, large kitchen and separately laundry room. Ideal rental or redevelopment possibilities.

  15. 2025-04-06
    listed $300,000 Active 290-char remark
    Show marketing remark (290 chars)

    Amazing opportunity in Rosedale area of Homewood. Homes do not come up very often in this area. This 3 bed 1 bath home 1300+ sq feet and has been well maintained. It features a living room, dining room, large kitchen and separately laundry room. Ideal rental or redevelopment possibilities.

ⓘ 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
$2,579 · $215/mo
Projected year-2 tax
$2,579 · $215/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 6 unhealthy d/yr today · 8 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
$20,405
− Mortgage interest
−$14,004
− Property taxes
−$2,579
− Insurance
−$1,250
− Repairs & maintenance
−$1,632
− Management
−$1,632
− Depreciation
−$7,273
Taxable loss
−$7,965
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,912
After-tax cash flow
$-1,529/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
Homewood City
NCES district ID
0101760
Math proficiency
55% ▼ -20.00%
Reading proficiency
74% ▲ 6.00%
Median HH income
$63,366
Composite
56.01/100
National rank
#1189
State rank
#3 of 129 in AL

Livability — Homewood

Score
80/100
State rank
#5
US rank
#1730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homewood, AL
County
Jefferson County · 527,445 people
City population
32,734
Metro
Birmingham-Hoover, AL
Population (ZIP)
32,734
Household income
$71,439
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
1879.0

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 (64%)
Race & ethnicity
White 64% Black 23% Hispanic / Latino 7% Two or more races 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 2% Slovak 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 5% Other Indo-European 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
▼ -472.07%
Current HPI
312.2185
Rent YoY
▲ 3.34%
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

-16.7% since first listed
2 events — show timeline
  • 2026-02-27 Price Changed $250,000 Greater Alabama MLS
  • 2025-04-06 Listed $300,000 Greater Alabama MLS

Property tax history

+15.4%/yr

Latest (2025): $2,579 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…