CashFlowRE
Sign in Sign up
1331 43rd St
B+ Composite 76.11
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$68,999

1331 43rd St · Birmingham, AL 35208
3 bd · 1.0 ba · 1,303 sqft · SingleFamily public records · 25 Days on market
Built 1940 6,969 sqft lot $53/sqft · 19% below area Est $85k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BACK ON THE MARKET! "EQUAL HOUSING Opportunity" - HUD Owned Property Sold AS-IS - #011-597207 Here is a 3- bedroom 1 bath property priced to sell. This property is Listed as Uninsured.

Key facts

  • Ample counter space
  • Main living area
  • 1 story home

Tags

1 STORY HOMEMAIN LIVING AREAFIREPLACENATURAL LIGHTAMPLE CABINET SPACEAMPLE COUNTER SPACE

Property features AI

Finance

  • Other: Lot size approximately 0.16 acres; Parcel ID: 29-00-07-2-019-005.000; Flood plain: no; Historic register: no; Subdivision: Belview Heights
  • Financial info: Has down payment assistance

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Electric water heater; Internet service availability unknown
  • Home design: Existing (previously built) home; Siding: vinyl; Crawl space foundation
  • Construction: Vinyl siding construction
  • Exterior features: Front porch; No pool, patio, deck, or garden/patio listed; Not waterfront

Interior

  • Kitchen: Refrigerator; Electric stove; Laminate countertops
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Vinyl floors; Brick wood-burning fireplace in the living room; Laminate kitchen countertops; No attic; Ceilings: other (see remarks); No additional interior features listed
  • Laundry & utility: Main-level laundry room; Washer hookup; Electric dryer hookup; Electric water heater

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 $69k.

Deal economics

  • At list price, monthly cash flow is $435 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $68k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 6.2% in Birmingham — 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 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 (+7.2%/yr); 122 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; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($39k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k 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 + 7.2% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $67,964 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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. 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?
  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
1.68%
Cap rate
13.85%
Cash-on-cash
26.99%
DSCR
2.20
GRM
5.0

CMA / ARV

ARV (median comp)
$85,378
List price
$68,999
Delta
-19.18%
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
1205 41st Street Ensley 0.20mi 3/1.0 1,204 (-8%) 2mo $125,000 $104 76
1515 35th St 0.34mi 3/1.5 1,205 (-8%) 1mo $80,000 $66 69
821 46th St 0.56mi 3/1.0 1,254 (-4%) 0mo $116,000 $93 67
1836 Bessemer Rd 0.51mi 3/1.0 1,258 (-4%) 4mo $55,000 $44 67
1508 W 51st St 0.54mi 3/1.5 1,264 (-3%) 2mo $30,000 $24 66
1112 47th St 0.26mi 2/1.0 (-1) 1,166 (-10%) 5mo $83,000 $71 61
1607 43rd St 0.32mi 3/2.0 1,435 (+10%) 5mo $85,000 $59 60
3300 Avenue Q 0.58mi 2/1.0 (-1) 1,227 (-6%) 0mo $35,000 $29 58
4637 Avenue R 0.54mi 2/1.0 (-1) 1,378 (+6%) 3mo $28,500 $21 58
1031 40th St 0.43mi 3/1.0 1,130 (-13%) 1mo $76,000 $67 57
1037 W 51st St 0.57mi 3/2.0 1,392 (+7%) 3mo $174,000 $125 55
3105 Avenue J 0.73mi 4/2.0 (+1) 1,434 (+10%) 3mo $175,000 $122 38

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 · 7.24% rent growth · sell at horizon

5-year hold
IRR
25.7%
Equity multiple
2.12×
Total profit
$21,674
Equity at exit
$10,288
10-year hold
IRR
35.9%
Equity multiple
5.02×
Total profit
$77,688
Equity at exit
$5,966

Cash invested: $19,320 (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 35208

Home prices YoY
-18.1%
Rents YoY
7.2%
Active inventory
122
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,159 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$91 /mo · $1,086/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$435

Break-even live

Break-even rent $609
Max offer price $68,999
Occupancy floor 58%

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
$17,250
Closing costs
$2,070
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
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 1d 1 0.16mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 43d 1 0.18mi
1345 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1617 $1,175 $0.73 3d 1 0.19mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 11d 1 0.21mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 43d 1 0.24mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 3d 1 0.25mi
1429 Warrior Rd Birmingham, AL 3.0 1.0 1036 $850 $0.82 16d 1 0.26mi
1526 42nd Street Ensley Unit ENSLEY Birmingham, AL 4.0 1.5 1600 $1,050 $0.66 43d 1 0.26mi
1420 Warrior Rd Birmingham, AL 3.0 1.0 1061 $1,050 $0.99 43d 1 0.28mi
4716 Court M Birmingham, AL 4.0 1.0 932 $1,200 $1.29 43d 1 0.29mi
1520 41st Street Ensley Birmingham, AL 3.0 2.0 1068 $1,195 $1.12 43d 1 0.29mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 899 $1,037 $1.15 43d 1 0.30mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 43d 1 0.31mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 23d 1 0.32mi
1306 35th Street Ensley Birmingham, AL 3.0 2.0 1100 $1,173 $1.07 3d 1 0.32mi
1607 43rd Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1435 $1,150 $0.80 23d 1 0.34mi
1563 Martin Ave Birmingham, AL 4.0 2.0 1848 $1,495 $0.81 1d 1 0.35mi
1617 42nd Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1413 $1,030 $0.73 16d 1 0.36mi
1417 34th Street Ensley Birmingham, AL 3.0 1.0 1103 $1,025 $0.93 43d 1 0.37mi
931 41st Street Ensley Birmingham, AL 2.0 1.5 1048 $995 $0.95 3d 1 0.46mi
1528 34th Street Ensley Birmingham, AL 3.0 2.0 972 $1,073 $1.10 43d 1 0.46mi
1556 Burgin Ave Birmingham, AL 4.0 1.0 1168 $1,100 $0.94 19d 1 0.47mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 21d 1 0.47mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 3d 1 0.47mi
4105 Avenue Q Unit Q Birmingham, AL 3.0 3.0 1760 $1,250 $0.71 3d 1 0.47mi
4619 Terrace Q Birmingham, AL 3.0 2.0 1198 $900 $0.75 43d 1 0.49mi
1301 32nd Street Ensley Birmingham, AL 3.0 1.0 1200 $975 $0.81 43d 1 0.51mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 43d 1 0.51mi
1417 Bessemer Rd Birmingham, AL 3.0 1.0 1688 $1,200 $0.71 43d 1 0.51mi
1520 33rd Street Ensley Birmingham, AL 4.0 2.0 1215 $1,275 $1.05 11d 1 0.52mi
1524 33rd Street Ensley Birmingham, AL 4.0 2.0 1222 $1,095 $0.90 21d 1 0.52mi
813 46th St Fairfield, AL 2.0 1.0 1100 $825 $0.75 10d 1 0.57mi
1309 41st St Fairfield, AL 3.0 1.0 1070 $1,200 $1.12 43d 1 0.58mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 2d 1 0.60mi
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 43d 1 0.61mi
4724 Court R Birmingham, AL 2.0 1.0 1016 $895 $0.88 14d 1 0.65mi
1757 48th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1164 $1,295 $1.11 2d 1 0.66mi
1313 Pike Rd Birmingham, AL 3.0 1.0 1437 $975 $0.68 43d 1 0.66mi
621 Valley Rd Fairfield, AL 2.0 1.0 935 $900 $0.96 43d 1 0.69mi
829 51st Street Ensley Birmingham, AL 3.0 1.0 1203 $1,340 $1.11 3d 1 0.70mi

Listing history 17 events

  1. 2026-06-18
    price $68,999 Active 25 DOM
  2. 2026-06-18
    days on market $71,500 Active 25 DOM
  3. 2026-06-17
    days on market $71,500 Active 24 DOM
  4. 2026-06-16
    days on market $71,500 Active 23 DOM
  5. 2026-06-15
    days on market $71,500 Active 22 DOM
  6. 2026-06-13
    statusdays on market $71,500 Active 20 DOM
  7. 2026-06-01
    status $71,500 Pending 18 DOM
  8. 2026-05-31
    days on market $71,500 Active 18 DOM
  9. 2026-05-13
    listed $71,500 Active 526-char remark
  10. 2022-07-20
    price $895
  11. 2022-07-15
    price $895
  12. 2021-05-18
    soldstatus $7,237,964
  13. 2013-09-24
    soldstatus $16,150 194-char remark
    Show marketing remark (194 chars)

    BACK ON THE MARKET! "EQUAL HOUSING Opportunity" - HUD Owned Property Sold AS-IS - #011-597207 Here is a 3- bedroom 1 bath property priced to sell. This property is Listed as Uninsured.

  14. 2013-03-29
    listed $16,000 194-char remark
    Show marketing remark (194 chars)

    BACK ON THE MARKET! "EQUAL HOUSING Opportunity" - HUD Owned Property Sold AS-IS - #011-597207 Here is a 3- bedroom 1 bath property priced to sell. This property is Listed as Uninsured.

  15. 2008-08-29
    soldstatus $77,500
  16. 2005-07-12
    soldstatus $76,000
  17. 1988-01-01
    soldstatus $27,500

ⓘ 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
$1,086 · $91/mo
Projected year-2 tax
$1,086 · $91/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 ≥107°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 5 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
$13,909
− Mortgage interest
−$3,865
− Property taxes
−$1,086
− Insurance
−$345
− Repairs & maintenance
−$1,113
− Management
−$1,113
− Depreciation
−$2,007
Taxable income
$4,380
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,051
After-tax cash flow
$4,164/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)
13,412
Household income
$38,561
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
573.0

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 (94%)
Race & ethnicity
Black 94% White 4% Hispanic / Latino 2% Two or more races 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -33.99%
Current HPI
153.414
Rent YoY
▲ 7.24%
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

+160.0% since first listed
11 events — show timeline
  • 2026-06-11 Relisted Greater Alabama MLS
  • 2026-05-31 Pending Greater Alabama MLS
  • 2026-05-13 Listed $71,500 Greater Alabama MLS
  • 2022-07-20 Price Changed $895 RENT.
  • 2022-07-15 Price Changed $895 RENT.
  • 2021-05-18 Sold (Public Records) $7,237,964 Public Records
  • 2013-09-24 Sold (MLS) $16,150 Greater Alabama MLS
  • 2013-03-29 Listed $16,000 Greater Alabama MLS
  • 2008-08-29 Sold (Public Records) $77,500 Public Records
  • 2005-07-12 Sold (Public Records) $76,000 Public Records
  • 1988-01-01 Sold (Public Records) $27,500 Public Records

Property tax history

+7.5%/yr

Latest (2025): $1,086 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…