CashFlowRE
Sign in Sign up
1108 Oak St
B- Composite 68.6
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
  • 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

$30,000

1108 Oak St · Midfield, AL 35228
3 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 12 Days on market
Built 1900 0.38 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Handy Man special SOLD AS IS. Home sits on two lots.

Key facts

  • 0.38 acre lot
  • Built 1900
  • Listed 12 days

Property features AI

Finance

  • Other: Parcel ID: 30-00-26-2-010-003.000
  • Financial info: No additional financial details provided
  • HOA & community: Garbage fee of $60 billed quarterly

Exterior

  • Parking: Driveway parking; On-street parking
  • Security: No security features listed
  • Utilities: Public water; Connected sewer
  • Home design: Existing property; Siding (wood) construction
  • Construction: Wood siding exterior; Crawl space foundation
  • Exterior features: Front porch; Crawl space foundation; Lot size approximately 0.38 acres; No waterfront, pool, patio, garden/patio, or decks listed

Interior

  • Kitchen: Solid surface countertops; Kitchen located on the main level
  • Bedrooms: Two bedrooms, both on the main level
  • Flooring: Hardwood flooring; Vinyl flooring
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: No heat; No air conditioning
  • Interior features: Ceilings: Other (see remarks); No additional built-in interior features listed
  • Laundry & utility: No laundry 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 $30k.

Deal economics

  • At list price, monthly cash flow is $690 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Cap rate 33.9% vs local median 10.0% in Midfield — 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 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $207 of loan paydown is wiped out by about $900 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 + 0.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1900 — 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 $30,000

Questions for the listing agent

  1. Built in 1900 — 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. 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
3.97%
Cap rate
33.90%
Cash-on-cash
98.59%
DSCR
5.39
GRM
2.1

CMA / ARV

ARV (on-the-fly)
$69,552
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
713 Westfield Dr 0.62mi 3/1.0 1,106 (+0%) 2mo $104,000 $94 69
927 Woodward Rd 0.49mi 3/1.5 1,148 (+4%) 1mo $40,000 $35 68
510 Basie Ave 0.30mi 3/2.0 1,032 (-6%) 4mo $75,000 $73 68
916 Oakview Cir 0.39mi 3/1.0 1,150 (+4%) 9mo $62,000 $54 67
1401 Carol Cir 0.74mi 3/1.0 1,075 (-3%) 5mo $105,000 $98 56
504 9th Ave 0.59mi 2/1.0 (-1) 1,016 (-8%) 1mo $58,000 $57 53
1221 Carol Cir 0.71mi 3/1.0 1,200 (+9%) 2mo $75,000 $63 51
600 9th Ave 0.63mi 3/1.0 1,028 (-7%) 10mo $79,900 $78 50
503 8th Ave 0.61mi 3/2.0 1,218 (+10%) 0mo $75,000 $62 50
440 Oakmont St 0.59mi 3/1.0 960 (-13%) 3mo $53,000 $55 48
907 7th St 0.65mi 2/1.0 (-1) 1,044 (-5%) 10mo $56,500 $54 47
5045 Juanita Cir 0.71mi 3/1.5 1,176 (+6%) 11mo $110,000 $94 45

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
96.1%
Equity multiple
5.24×
Total profit
$35,649
Equity at exit
$4,473
10-year hold
IRR
98.2%
Equity multiple
9.85×
Total profit
$74,335
Equity at exit
$2,594

Cash invested: $8,400 (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
2.1×

Monthly cashflow live

Estimated rent
$1,191 high interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$81 /mo · $970/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$690

Break-even live

Break-even rent $317
Max offer price $30,000
Occupancy floor 37%

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
$7,500
Closing costs
$900
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
36 Wilkes Cir Birmingham, AL 2.0 1.0 762 $875 $1.15 44d 1 0.05mi
63 Wilkes Cir Birmingham, AL 4.0 1.0 1164 $1,200 $1.03 44d 1 0.09mi
63 Wilkes Cir Unit 1 Birmingham, AL 4.0 1.0 1164 $1,250 $1.07 44d 1 0.09mi
80 Wilkes Cir Birmingham, AL 4.0 2.0 1078 $1,200 $1.11 15d 1 0.13mi
925 Woodward Rd Birmingham, AL 2.0 2.0 1104 $950 $0.86 44d 1 0.50mi
923 Woodward Rd Birmingham, AL 3.0 1.0 1273 $1,200 $0.94 24d 1 0.51mi
222 4th Ave Birmingham, AL 3.0 1.0 1300 $1,050 $0.81 44d 1 0.51mi
226 3rd Ave Birmingham, AL 4.0 2.0 1248 $1,300 $1.04 44d 1 0.55mi
603 11th Ave Birmingham, AL 3.0 1.0 1289 $1,100 $0.85 44d 1 0.58mi
605 10th Ave Birmingham, AL 3.0 1.0 1060 $850 $0.80 44d 1 0.61mi
800 Fairfax Dr Fairfield, AL 4.0 2.0 1200 $1,650 $1.38 2d 1 0.65mi
832 Alden Ave Birmingham, AL 4.0 2.0 1231 $1,150 $0.93 24d 1 0.68mi
806 12th Ave Birmingham, AL 3.0 1.0 1262 $1,075 $0.85 44d 1 0.69mi
617 8th Ave Birmingham, AL 4.0 2.0 1436 $1,350 $0.94 2d 1 0.70mi
616 Rutledge Dr Birmingham, AL 3.0 1.0 1416 $1,095 $0.77 21d 1 0.74mi
733 Glen Ridge Dr Fairfield, AL 3.0 1.0 1225 $1,378 $1.12 2d 1 0.74mi
5624 Cairo Ave Birmingham, AL 4.0 2.0 1386 $1,200 $0.87 44d 1 0.75mi
608 5th Ave Midfield, AL 3.0 1.0 1241 $795 $0.64 21d 1 0.80mi
1109 12th Ave Birmingham, AL 4.0 2.0 1217 $1,475 $1.21 3d 1 0.86mi
412 Fairfax Dr Unit 424-10 Fairfield, AL 3.0 1.5 1035 $1,275 $1.23 12d 1 0.94mi
412 Fairfax Dr Unit 444-12 Fairfield, AL 2.0 1.0 888 $910 $1.02 10d 1 0.94mi
412 Fairfax Dr Unit 400-12 Fairfield, AL 2.0 1.0 888 $915 $1.03 10d 1 0.94mi
412 Fairfax Dr Unit 400-1 Fairfield, AL 2.0 1.5 935 $1,175 $1.26 3d 1 0.94mi
412 Fairfax Dr Unit 424-3 Fairfield, AL 3.0 1.5 1035 $1,200 $1.16 10d 1 0.94mi
412 Fairfax Dr Unit 436-11 Fairfield, AL 2.0 1.5 935 $910 $0.97 10d 1 0.94mi
412 Fairfax Dr Unit 436-10 Fairfield, AL 2.0 1.0 888 $890 $1.00 10d 1 0.94mi
412 Fairfax Dr Unit 416-11 Fairfield, AL 2.0 1.5 935 $975 $1.04 3d 1 0.94mi
520 Brewer Dr Bessemer, AL 3.0 1.0 1040 $1,100 $1.06 3d 1 1.08mi
6001 Ivy St Birmingham, AL 3.0 1.0 906 $950 $1.05 44d 1 1.08mi
1401 9th Ave Birmingham, AL 3.0 2.0 1222 $1,200 $0.98 44d 1 1.11mi
6025 Ivy St Birmingham, AL 4.0 2.0 1232 $1,300 $1.06 44d 1 1.14mi
6029 Ivy St Birmingham, AL 4.0 2.0 1234 $1,200 $0.97 44d 1 1.15mi
517 Grant St Birmingham, AL 3.0 1.0 912 $850 $0.93 24d 1 1.21mi
1254 Lewis St Brighton, AL 3.0 1.0 1200 $850 $0.71 44d 1 1.23mi
1721 Collier Dr Birmingham, AL 2.0 1.0 925 $800 $0.86 44d 1 1.24mi
537 Grant St Birmingham, AL 3.0 1.0 1444 $1,200 $0.83 24d 1 1.24mi
546 Selma Rd Bessemer, AL 3.0 1.0 888 $900 $1.01 44d 1 1.26mi
4506 Letson St Brighton, AL 3.0 2.0 1032 $1,200 $1.16 24d 1 1.27mi
5704 14th St S Bessemer, AL 2.0 2.0 1024 $850 $0.83 16d 1 1.29mi
5709 13th St S Bessemer, AL 3.0 1.0 1120 $1,200 $1.07 44d 1 1.39mi

Listing history 4 events

  1. 2026-06-02
    status $30,000 Pending 12 DOM
  2. 2026-06-01
    days on market $30,000 Active 12 DOM
  3. 2026-05-31
    days on market $30,000 Active 11 DOM
  4. 2026-05-19
    listed $30,000 Active

ⓘ 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
$970 · $81/mo
Projected year-2 tax
$970 · $81/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$14,291
− Mortgage interest
−$1,680
− Property taxes
−$970
− Insurance
−$150
− Repairs & maintenance
−$1,143
− Management
−$1,143
− Depreciation
−$873
Taxable income
$8,331
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,999
After-tax cash flow
$6,282/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

1 event — show timeline
  • 2026-05-19 Listed $30,000 Greater Alabama MLS

Property tax history

+2.1%/yr

Latest (2025): $970 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…