CashFlowRE
Sign in Sign up
915 8th Ave
D Composite 41.67
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).

  • Cash flow +15.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Appreciation +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +0.7/10.0

$141,900

915 8th Ave · Midfield, AL 35228
3 bd · 1.0 ba · 1,216 sqft · SingleFamily public records · 25 Days on market
Built 1951 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investors come see this 3 bedroom 1 full bath home in Midfield with unfinished basement and 1 car garage. This home features a large kitchen, big living room and separate dining room. The basement is unfinished but is a daylight basement and could be made into extra living space. Come see this one today.

Key facts

  • Move-in ready
  • Fully renovated
  • Fenced yard

Tags

MOVE-IN READYFULLY RENOVATEDCOVERED PATIOFENCED YARDFULL UNFINISHED BASEMENT

Property features AI

Exterior

  • Parking: Attached garage with rear garage entry (1 garage space)
  • Utilities: Public water; Septic system; Electric water heater; Internet service available
  • Home design: Existing single-family home; Basement entry: daylight full basement (all unfinished)
  • Construction: Wood construction; Basement foundation
  • Exterior features: Fenced yard; Covered patio; Public road access

Interior

  • Kitchen: Laminate countertops; Built-in dishwasher; Electric stove
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Carpet; Hardwood laminate
  • Bathrooms: One full bathroom with tub/shower combo and linen closet
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Smooth ceilings; Recessed lighting; Wood-burning fireplace with brick surround in the living room
  • Laundry & utility: Washer hookup; Electric dryer hookup; Main-level laundry

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 $142k.

Deal economics

  • At list price, monthly cash flow is $47 ($562/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $118k (16.6% below list).
  • Recommended offer: $118k (16.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 10.0% in Midfield — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 64/100 on livability (#164 in AL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, employment F, health & safety F.
  • Midfield City (suburban): math 2% / reading 14% proficiency, ranked #126 of 129 in AL (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Midfield Elementary School (math 2% / reading 17%, grade F, #568 of 627 statewide, top 94%, 390 students, 84% FRL); Midfield High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 340 students, 87% FRL) — zoned schools at 86% FRL track the district average.
  • Market conditions: Rents soft (-1.5%/yr); 87 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $981 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 25 days — a 2% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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.
  • Current owner paid $33k; list at $142k implies a 325% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,281 (16.6% below list)

Questions for the listing agent

  1. Built in 1951 — 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. 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?
  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
0.83%
Cap rate
6.69%
Cash-on-cash
1.42%
DSCR
1.06
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$86,336
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
503 8th Ave 0.18mi 3/2.0 1,218 (+0%) 0mo $75,000 $62 87
1221 Carol Cir 0.24mi 3/1.0 1,200 (-1%) 2mo $75,000 $63 85
703 11th Ave 0.09mi 4/1.0 (+1) 1,302 (+7%) 1mo $80,000 $61 78
812 7th Ave 0.21mi 3/2.0 1,319 (+8%) 7mo $179,000 $136 66
1401 Carol Cir 0.29mi 3/1.0 1,075 (-12%) 5mo $105,000 $98 62
1545 Carol Cir 0.49mi 3/1.5 1,184 (-3%) 11mo $85,000 $72 62
907 7th St 0.04mi 2/1.0 (-1) 1,044 (-14%) 10mo $56,500 $54 61
713 Westfield Dr 0.49mi 3/1.0 1,106 (-9%) 2mo $104,000 $94 61
1010 7th Ave 0.26mi 3/2.0 1,321 (+9%) 11mo $57,000 $43 60
916 Oakview Cir 0.50mi 3/1.0 1,150 (-5%) 9mo $62,000 $54 60
1446 12th St 0.39mi 3/1.0 1,123 (-8%) 12mo $80,000 $71 59
1131 Oak St 0.61mi 3/2.0 1,323 (+9%) 11mo $175,000 $132 44

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.2%
Equity multiple
0.41×
Total profit
$-23,515
Equity at exit
$21,158
10-year hold
IRR
-15.3%
Equity multiple
0.24×
Total profit
$-30,188
Equity at exit
$12,269

Cash invested: $39,732 (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 35228

Home prices YoY
-3.5%
Rents YoY
-1.5%
Active inventory
87
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,183 high interval (Pro) →
Mortgage (P&I)
$744
Tax from tax record
$84 /mo · $1,011/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$47

Break-even live

Break-even rent $1,123
Max offer price $141,900
Occupancy floor 91%

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
$35,475
Closing costs
$4,257
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
806 12th Ave Birmingham, AL 3.0 1.0 1262 $1,075 $0.85 44d 1 0.09mi
605 10th Ave Birmingham, AL 3.0 1.0 1060 $850 $0.80 44d 1 0.10mi
603 11th Ave Birmingham, AL 3.0 1.0 1289 $1,100 $0.85 44d 1 0.12mi
617 8th Ave Birmingham, AL 4.0 2.0 1436 $1,350 $0.94 2d 1 0.16mi
1109 12th Ave Birmingham, AL 4.0 2.0 1217 $1,475 $1.21 3d 1 0.23mi
616 Rutledge Dr Birmingham, AL 3.0 1.0 1416 $1,095 $0.77 21d 1 0.26mi
832 Alden Ave Birmingham, AL 4.0 2.0 1231 $1,150 $0.93 24d 1 0.37mi
608 5th Ave Midfield, AL 3.0 1.0 1241 $795 $0.64 21d 1 0.38mi
1401 9th Ave Birmingham, AL 3.0 2.0 1222 $1,200 $0.98 44d 1 0.42mi
80 Wilkes Cir Birmingham, AL 4.0 2.0 1078 $1,200 $1.11 15d 1 0.62mi
63 Wilkes Cir Unit 1 Birmingham, AL 4.0 1.0 1164 $1,250 $1.07 44d 1 0.65mi
63 Wilkes Cir Birmingham, AL 4.0 1.0 1164 $1,200 $1.03 44d 1 0.65mi
36 Wilkes Cir Birmingham, AL 2.0 1.0 762 $875 $1.15 44d 1 0.69mi
733 Glen Ridge Dr Fairfield, AL 3.0 1.0 1225 $1,378 $1.12 2d 1 0.74mi
800 Fairfax Dr Fairfield, AL 4.0 2.0 1200 $1,650 $1.38 2d 1 0.77mi
222 4th Ave Birmingham, AL 3.0 1.0 1300 $1,050 $0.81 44d 1 0.77mi
226 3rd Ave Birmingham, AL 4.0 2.0 1248 $1,300 $1.04 44d 1 0.84mi
925 Woodward Rd Birmingham, AL 2.0 2.0 1104 $950 $0.86 44d 1 0.91mi
923 Woodward Rd Birmingham, AL 3.0 1.0 1273 $1,200 $0.94 24d 1 0.91mi
412 Fairfax Dr Unit 436-10 Fairfield, AL 2.0 1.0 888 $890 $1.00 10d 1 0.95mi
412 Fairfax Dr Unit 436-11 Fairfield, AL 2.0 1.5 935 $910 $0.97 10d 1 0.95mi
412 Fairfax Dr Unit 400-1 Fairfield, AL 2.0 1.5 935 $1,175 $1.26 3d 1 0.95mi
412 Fairfax Dr Unit 444-12 Fairfield, AL 2.0 1.0 888 $910 $1.02 10d 1 0.95mi
412 Fairfax Dr Unit 424-3 Fairfield, AL 3.0 1.5 1035 $1,200 $1.16 10d 1 0.95mi
412 Fairfax Dr Unit 416-11 Fairfield, AL 2.0 1.5 935 $975 $1.04 3d 1 0.95mi
412 Fairfax Dr Unit 400-12 Fairfield, AL 2.0 1.0 888 $915 $1.03 10d 1 0.95mi
412 Fairfax Dr Unit 424-10 Fairfield, AL 3.0 1.5 1035 $1,275 $1.23 12d 1 0.95mi
4506 Letson St Brighton, AL 3.0 2.0 1032 $1,200 $1.16 24d 1 1.06mi
1254 Lewis St Brighton, AL 3.0 1.0 1200 $850 $0.71 44d 1 1.13mi
1565 Miles St Dolomite, AL 3.0 2.0 1120 $1,175 $1.05 16d 1 1.21mi
200 Woodward Dr Bessemer, AL 3.0 1.0 900 $1,123 $1.25 2d 1 1.22mi
216 Pine St Bessemer, AL 3.0 2.0 1000 $1,200 $1.20 44d 1 1.36mi
5624 Cairo Ave Birmingham, AL 4.0 2.0 1386 $1,200 $0.87 44d 1 1.43mi
520 Brewer Dr Bessemer, AL 3.0 1.0 1040 $1,100 $1.06 3d 1 1.47mi

Listing history 20 events

  1. 2026-06-18
    days on market $141,900 Active 25 DOM
  2. 2026-06-17
    days on market $141,900 Active 24 DOM
  3. 2026-06-16
    days on market $141,900 Active 23 DOM
  4. 2026-06-15
    days on market $141,900 Active 22 DOM
  5. 2026-06-13
    days on market $141,900 Active 20 DOM
  6. 2026-06-13
    days on market $141,900 Active 19 DOM
  7. 2026-06-10
    days on market $141,900 Active 17 DOM
  8. 2026-06-09
    days on market $141,900 Active 16 DOM
  9. 2026-06-08
    days on market $141,900 Active 15 DOM
  10. 2026-06-07
    days on market $141,900 Active 14 DOM
  11. 2026-06-05
    days on market $141,900 Active 11 DOM
  12. 2026-06-03
    days on market $141,900 Active 10 DOM
  13. 2026-06-02
    days on market $141,900 Active 9 DOM
  14. 2026-06-01
    days on market $141,900 Active 8 DOM
  15. 2026-05-31
    days on market $141,900 Active 7 DOM
  16. 2026-05-24
    listed $141,900 Active
  17. 2025-12-09
    price $151,900
  18. 2020-12-11
    soldstatus $33,400 Sold 305-char remark
    Show marketing remark (305 chars)

    Investors come see this 3 bedroom 1 full bath home in Midfield with unfinished basement and 1 car garage. This home features a large kitchen, big living room and separate dining room. The basement is unfinished but is a daylight basement and could be made into extra living space. Come see this one today.

  19. 2020-11-09
    status Pending 305-char remark
    Show marketing remark (305 chars)

    Investors come see this 3 bedroom 1 full bath home in Midfield with unfinished basement and 1 car garage. This home features a large kitchen, big living room and separate dining room. The basement is unfinished but is a daylight basement and could be made into extra living space. Come see this one today.

  20. 2020-10-23
    listed $29,400 Active 305-char remark
    Show marketing remark (305 chars)

    Investors come see this 3 bedroom 1 full bath home in Midfield with unfinished basement and 1 car garage. This home features a large kitchen, big living room and separate dining room. The basement is unfinished but is a daylight basement and could be made into extra living space. Come see this one today.

ⓘ 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
$1,011 · $84/mo
Projected year-2 tax
$1,011 · $84/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,194
− Mortgage interest
−$7,949
− Property taxes
−$1,011
− Insurance
−$710
− Repairs & maintenance
−$1,135
− Management
−$1,135
− Depreciation
−$4,128
Taxable loss
−$1,875
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$450
After-tax cash flow
$1,012/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
Midfield City
NCES district ID
0102350
Math proficiency
2% ▼ -18.00%
Reading proficiency
14% ▼ -5.00%
Median HH income
$39,267
Composite
6.89/100
National rank
#9978
State rank
#126 of 129 in AL

Livability — Midfield

Score
64/100
State rank
#164
US rank
#14536

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midfield, AL
County
Jefferson County · 527,445 people
City population
10,216
Metro
Birmingham-Hoover, AL
Population (ZIP)
10,216
Household income
$50,815
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
456.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 5% White 5%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5%

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
▼ -4.84%
Current HPI
134.8633
Rent YoY
▼ -1.47%
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

+382.7% since first listed
5 events — show timeline
  • 2026-05-24 Listed $141,900 Greater Alabama MLS
  • 2025-12-09 Price Changed $151,900 Greater Alabama MLS
  • 2020-12-11 Sold (MLS) $33,400 Greater Alabama MLS
  • 2020-11-09 Pending Greater Alabama MLS
  • 2020-10-23 Listed $29,400 Greater Alabama MLS

Property tax history

+2.0%/yr

Latest (2025): $1,011 · -13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…