CashFlowRE
Sign in Sign up
800 Alden Ave
C- Composite 53.44
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 +26.4/30.0
  • DSCR +9.0/10.0
  • 1% rule +7.0/10.0
  • 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
  • ARV discount +0.0/15.0

$99,900

800 Alden Ave · Midfield, AL 35228
3 bd · 1.5 ba · 1,212 sqft · SingleFamily public records · 114 Days on market
Built 1978 7,840 sqft lot $82/sqft · 38% above area Est $72k · 38% over

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

Listing remarks MLS

Welcome to 800 Alden Ave in Midfield, AL! This charming one-story home offers 3 bedrooms and 1.5 baths with a functional layout designed for comfortable everyday living. The home features a spacious living area with great natural light, a practical kitchen with ample cabinet space, and well-sized bedrooms. The half bath adds extra convenience for guests, while the single-level design provides easy accessibility throughout. Conveniently located near local amenities, shopping, and major roadways, this property is a wonderful opportunity for buyers looking for comfort, value, and convenience.

Key facts

  • Half bath
  • Spacious living area
  • Practical kitchen

Tags

SPACIOUS LIVING AREAPRACTICAL KITCHENAMPLE CABINET SPACEHALF BATHSINGLE-LEVEL DESIGNEASY ACCESSIBILITY

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/1.5-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.

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); Rutledge School (math 0% / reading 15%, grade F, #241 of 257 statewide, top 95%, 315 students, 92% FRL); Midfield High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 340 students, 87% FRL).
  • Market conditions: Rents soft (-1.5%/yr); 88 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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 $691 of loan paydown is wiped out by about $3k 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 114 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $90,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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. 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.
  7. 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.
  8. 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
1.20%
Cap rate
9.42%
Cash-on-cash
11.16%
DSCR
1.50
GRM
6.9

CMA / ARV

ARV (median comp)
$72,335
List price
$99,900
Delta
38.11%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1221 Carol Cir 0.25mi 3/1.0 1,200 (-1%) 2mo $75,000 $63 83
503 8th Ave 0.55mi 3/2.0 1,218 (+0%) 0mo $75,000 $62 71
1545 Carol Cir 0.35mi 3/1.5 1,184 (-2%) 11mo $85,000 $72 70
1401 Carol Cir 0.23mi 3/1.0 1,075 (-11%) 5mo $105,000 $98 64
703 11th Ave 0.35mi 4/1.0 (+1) 1,302 (+7%) 1mo $80,000 $61 64
930 Palmer Ave 0.59mi 3/2.0 1,290 (+6%) 11mo $145,000 $112 51
916 Oakview Cir 0.69mi 3/1.0 1,150 (-5%) 9mo $62,000 $54 50
812 7th Ave 0.63mi 3/2.0 1,319 (+9%) 7mo $179,000 $136 48
1131 Oak St 0.58mi 3/2.0 1,323 (+9%) 11mo $175,000 $132 47
1010 7th Ave 0.66mi 3/2.0 1,321 (+9%) 11mo $57,000 $43 43
6012 Martin Luther Ave 0.70mi 3/1.0 1,380 (+14%) 2mo $105,000 $76 41
907 7th St 0.45mi 2/1.0 (-1) 1,044 (-14%) 11mo $56,500 $54 40

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
-3.1%
Equity multiple
0.89×
Total profit
$-3,114
Equity at exit
$14,895
10-year hold
IRR
2.9%
Equity multiple
1.18×
Total profit
$5,113
Equity at exit
$8,638

Cash invested: $27,972 (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
88
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,199 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$122 /mo · $1,459/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$260

Break-even live

Break-even rent $870
Max offer price $99,900
Occupancy floor 73%

Sensitivity live

Price -10% $317 -5% $288 +0% $260 +5% $232 +10% $204
Rent -10% $165 -5% $213 +0% $260 +5% $308 +10% $355
Rate -1.0pp $311 -0.5pp $286 base $260 +0.5pp $234 +1.0pp $208

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
$24,975
Closing costs
$2,997
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
832 Alden Ave Birmingham, AL 4.0 2.0 1231 $1,150 $0.93 25d 1 0.11mi
806 12th Ave Birmingham, AL 3.0 1.0 1262 $1,075 $0.85 45d 1 0.34mi
603 11th Ave Birmingham, AL 3.0 1.0 1289 $1,100 $0.85 45d 1 0.37mi
1109 12th Ave Birmingham, AL 4.0 2.0 1217 $1,475 $1.21 5d 1 0.40mi
605 10th Ave Birmingham, AL 3.0 1.0 1060 $850 $0.80 45d 1 0.43mi
80 Wilkes Cir Birmingham, AL 4.0 2.0 1078 $1,200 $1.11 16d 1 0.47mi
63 Wilkes Cir Unit 1 Birmingham, AL 4.0 1.0 1164 $1,250 $1.07 45d 1 0.51mi
63 Wilkes Cir Birmingham, AL 4.0 1.0 1164 $1,200 $1.03 45d 1 0.51mi
617 8th Ave Birmingham, AL 4.0 2.0 1436 $1,350 $0.94 3d 1 0.55mi
36 Wilkes Cir Birmingham, AL 2.0 1.0 762 $875 $1.15 45d 1 0.56mi
616 Rutledge Dr Birmingham, AL 3.0 1.0 1416 $1,095 $0.77 23d 1 0.65mi
1401 9th Ave Birmingham, AL 3.0 2.0 1222 $1,200 $0.98 45d 1 0.68mi
4506 Letson St Brighton, AL 3.0 2.0 1032 $1,200 $1.16 25d 1 0.74mi
1254 Lewis St Brighton, AL 3.0 1.0 1200 $850 $0.71 45d 1 0.76mi
608 5th Ave Midfield, AL 3.0 1.0 1241 $795 $0.64 23d 1 0.77mi
222 4th Ave Birmingham, AL 3.0 1.0 1300 $1,050 $0.81 45d 1 0.93mi
226 3rd Ave Birmingham, AL 4.0 2.0 1248 $1,300 $1.04 45d 1 0.99mi
800 Fairfax Dr Fairfield, AL 4.0 2.0 1200 $1,650 $1.38 3d 1 1.00mi
925 Woodward Rd Birmingham, AL 2.0 2.0 1104 $950 $0.86 45d 1 1.01mi
733 Glen Ridge Dr Fairfield, AL 3.0 1.0 1225 $1,378 $1.12 3d 1 1.02mi
923 Woodward Rd Birmingham, AL 3.0 1.0 1273 $1,200 $0.94 25d 1 1.02mi
520 Brewer Dr Bessemer, AL 3.0 1.0 1040 $1,100 $1.06 5d 1 1.07mi
6001 Ivy St Birmingham, AL 3.0 1.0 906 $950 $1.05 45d 1 1.16mi
546 Selma Rd Bessemer, AL 3.0 1.0 888 $900 $1.01 45d 1 1.16mi
6025 Ivy St Birmingham, AL 4.0 2.0 1232 $1,300 $1.06 45d 1 1.21mi
6029 Ivy St Birmingham, AL 4.0 2.0 1234 $1,200 $0.97 45d 1 1.22mi
412 Fairfax Dr Unit 424-3 Fairfield, AL 3.0 1.5 1035 $1,200 $1.16 12d 1 1.25mi
412 Fairfax Dr Unit 416-11 Fairfield, AL 2.0 1.5 935 $975 $1.04 4d 1 1.25mi
412 Fairfax Dr Unit 400-12 Fairfield, AL 2.0 1.0 888 $915 $1.03 12d 1 1.25mi
412 Fairfax Dr Unit 424-10 Fairfield, AL 3.0 1.5 1035 $1,275 $1.23 13d 1 1.25mi
412 Fairfax Dr Unit 444-12 Fairfield, AL 2.0 1.0 888 $910 $1.02 12d 1 1.25mi
412 Fairfax Dr Unit 436-10 Fairfield, AL 2.0 1.0 888 $890 $1.00 12d 1 1.25mi
412 Fairfax Dr Unit 436-11 Fairfield, AL 2.0 1.5 935 $910 $0.97 12d 1 1.25mi
412 Fairfax Dr Unit 400-1 Fairfield, AL 2.0 1.5 935 $1,175 $1.26 4d 1 1.25mi
5624 Cairo Ave Birmingham, AL 4.0 2.0 1386 $1,200 $0.87 45d 1 1.32mi
5912 Owen St Bessemer, AL 3.0 1.5 1192 $1,300 $1.09 45d 1 1.44mi
5107 5th St N Bessemer, AL 2.0 1.0 775 $950 $1.23 45d 1 1.47mi
200 Woodward Dr Bessemer, AL 3.0 1.0 900 $1,123 $1.25 3d 1 1.50mi

Listing history 24 events

  1. 2026-06-22
    days on market $99,900 Active 114 DOM
  2. 2026-06-18
    days on market $99,900 Active 111 DOM
  3. 2026-06-17
    days on market $99,900 Active 110 DOM
  4. 2026-06-16
    days on market $99,900 Active 109 DOM
  5. 2026-06-15
    days on market $99,900 Active 108 DOM
  6. 2026-06-13
    days on market $99,900 Active 106 DOM
  7. 2026-06-13
    days on market $99,900 Active 105 DOM
  8. 2026-06-10
    days on market $99,900 Active 103 DOM
  9. 2026-06-09
    days on market $99,900 Active 102 DOM
  10. 2026-06-08
    days on market $99,900 Active 101 DOM
  11. 2026-06-07
    days on market $99,900 Active 100 DOM
  12. 2026-06-05
    days on market $99,900 Active 97 DOM
  13. 2026-06-03
    days on market $99,900 Active 96 DOM
  14. 2026-06-02
    days on market $99,900 Active 95 DOM
  15. 2026-06-01
    days on market $99,900 Active 94 DOM
  16. 2026-05-31
    days on market $99,900 Active 93 DOM
  17. 2026-05-13
    price $99,900 596-char remark
    Show marketing remark (596 chars)

    Welcome to 800 Alden Ave in Midfield, AL! This charming one-story home offers 3 bedrooms and 1.5 baths with a functional layout designed for comfortable everyday living. The home features a spacious living area with great natural light, a practical kitchen with ample cabinet space, and well-sized bedrooms. The half bath adds extra convenience for guests, while the single-level design provides easy accessibility throughout. Conveniently located near local amenities, shopping, and major roadways, this property is a wonderful opportunity for buyers looking for comfort, value, and convenience.

  18. 2026-02-28
    listed $109,900 Active 596-char remark
    Show marketing remark (596 chars)

    Welcome to 800 Alden Ave in Midfield, AL! This charming one-story home offers 3 bedrooms and 1.5 baths with a functional layout designed for comfortable everyday living. The home features a spacious living area with great natural light, a practical kitchen with ample cabinet space, and well-sized bedrooms. The half bath adds extra convenience for guests, while the single-level design provides easy accessibility throughout. Conveniently located near local amenities, shopping, and major roadways, this property is a wonderful opportunity for buyers looking for comfort, value, and convenience.

  19. 2017-04-18
    soldstatus $945,500
  20. 2016-05-13
    soldstatus $54,000
  21. 2016-05-12
    soldstatus $54,000 Sold 369-char remark
    Show marketing remark (369 chars)

    Updated home that is ready for its new owner. This home is a must see. This home has been updated with a Beautiful Kitchen that features New Cabinets, Countertops and Tile Floors. It will be a pleasure to entertain guest in this kitchen. Updated Baths with Vanities and Tile. Home features 3 nice size Bedrooms. A Covered Deck on the back for relaxing and entertaining.

  22. 2016-01-17
    listed $65,000 Active 369-char remark
    Show marketing remark (369 chars)

    Updated home that is ready for its new owner. This home is a must see. This home has been updated with a Beautiful Kitchen that features New Cabinets, Countertops and Tile Floors. It will be a pleasure to entertain guest in this kitchen. Updated Baths with Vanities and Tile. Home features 3 nice size Bedrooms. A Covered Deck on the back for relaxing and entertaining.

  23. 1998-10-08
    soldstatus $50,000
  24. 1994-02-16
    soldstatus $44,100

ⓘ 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
$1,459 · $122/mo
Projected year-2 tax
$1,459 · $122/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 6 d/yr ≥108°F today · 17 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
$14,389
− Mortgage interest
−$5,596
− Property taxes
−$1,459
− Insurance
−$500
− Repairs & maintenance
−$1,151
− Management
−$1,151
− Depreciation
−$2,906
Taxable income
$1,626
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$390
After-tax cash flow
$2,732/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

+126.5% since first listed
8 events — show timeline
  • 2026-05-13 Price Changed $99,900 Greater Alabama MLS
  • 2026-02-28 Listed $109,900 Greater Alabama MLS
  • 2017-04-18 Sold (Public Records) $945,500 Public Records
  • 2016-05-13 Sold (Public Records) $54,000 Public Records
  • 2016-05-12 Sold (MLS) $54,000 Greater Alabama MLS
  • 2016-01-17 Listed $65,000 Greater Alabama MLS
  • 1998-10-08 Sold (Public Records) $50,000 Public Records
  • 1994-02-16 Sold (Public Records) $44,100 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,459 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…