CashFlowRE
Sign in Sign up
1525 Meadow Ln
B- Composite 69.01
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 +3.4/5.0
  • Appreciation +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +0.9/10.0

$27,500

1525 Meadow Ln · Birmingham, AL 35228
2 bd · 1.0 ba · 752 sqft · SingleFamily public records · 224 Days on market
Built 1948 8,276 sqft lot $37/sqft · 51% below area ↓ 36% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Uncover the potential of this promising fixer-upper, ready for a complete transformation in a historic neighborhood. This property presents a unique opportunity for investors or homebuyers with a vision to renovate and create their dream home. This home is a blank canvas awaiting your design and personal touch. With its solid structure, its ripe for a full renovation, offering the chance to build instant equity in a neighborhood known for its character and charm. I deal for those looking to capitalize on the thriving Birmingham real estate market. This house can become a stunning and cozy residence. Don't miss this one, cal today!

Key facts

  • 8,276 sq ft lot
  • Built 1948
  • Listed 224 days

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 2-bed/1.0-bath single-family listed at $28k.

Deal economics

  • At list price, monthly cash flow is $597 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $28k).
  • Recommended offer: $24k (12.0% below list) — sets the bar for market timing.
  • Cap rate 32.3% 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 soft (-1.5%/yr); 87 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% 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 $190 of loan paydown is wiped out by about $825 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

  • It's been on market 224 days — a 12% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $12k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1948 — 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 $24,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 224 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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. 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?
  7. 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.
  8. 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.
  9. 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
3.65%
Cap rate
32.33%
Cash-on-cash
92.97%
DSCR
5.14
GRM
2.3

CMA / ARV

ARV (median comp)
$56,399
List price
$27,500
Delta
-51.24%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1609 34th St SW 0.30mi 2/1.0 726 (-4%) 4mo $20,000 $28 77
5857 Court Q 0.22mi 2/1.0 720 (-4%) 10mo $60,000 $83 74
5848 Court Q 0.25mi 2/1.0 800 (+6%) 12mo $45,000 $56 68
1272 Pineview Rd 0.37mi 2/1.0 816 (+8%) 9mo $60,000 $74 61
1437 58th St W 0.29mi 2/1.0 822 (+9%) 15mo $45,000 $55 58
5115 Avenue P 0.66mi 2/1.0 760 (+1%) 12mo $24,900 $33 58
5800 Court 0.33mi 2/1.0 860 (+14%) 6mo $83,700 $97 56
1100 Pineview Rd 0.51mi 2/1.0 842 (+12%) 5mo $106,000 $126 52
5321 Avenue K 0.74mi 2/1.0 792 (+5%) 8mo $30,100 $38 50
2905 Steiner Ct 0.68mi 3/1.0 (+1) 852 (+13%) 20mo $75,000 $88 24

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
90.3%
Equity multiple
4.98×
Total profit
$30,615
Equity at exit
$4,100
10-year hold
IRR
92.6%
Equity multiple
9.35×
Total profit
$64,284
Equity at exit
$2,378

Cash invested: $7,700 (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
2.3×

Monthly cashflow live

Estimated rent
$1,005 high interval (Pro) →
Mortgage (P&I)
$144
Tax from tax record
$42 /mo · $499/yr
Insurance
$11
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$597

Break-even live

Break-even rent $250
Max offer price $27,500
Occupancy floor 36%

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
$6,875
Closing costs
$825
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
1012 33rd St SW Birmingham, AL 1.0–2.0 1.0–2.0 800 $750 $0.94 2d 1 0.21mi
1340 Pineview Rd Birmingham, AL 3.0 2.0 1116 $1,075 $0.96 43d 1 0.26mi
5832 Court Q Birmingham, AL 3.0 1.0 912 $950 $1.04 44d 1 0.29mi
5820 Court Q Birmingham, AL 3.0 1.0 902 $1,200 $1.33 43d 1 0.32mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 23d 1 0.33mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 43d 1 0.35mi
1272 Meadow Ln Birmingham, AL 2.0 1.0 744 $800 $1.08 43d 1 0.36mi
1417 Brighton Rd Birmingham, AL 3.0 2.0 1048 $1,200 $1.15 43d 1 0.44mi
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 43d 1 0.46mi
5714 Court M Unit 5720 Birmingham, AL 1.0 1.0 600 $700 $1.17 43d 1 0.49mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 43d 1 0.57mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 19d 1 0.63mi
3000 Dawson Ave SW Birmingham, AL 3.0 1.0 1092 $925 $0.85 43d 1 0.65mi
5710 Monte Sano Dr Birmingham, AL 2.0 1.0 700 $950 $1.36 43d 1 0.65mi
5211 Ter Q Unit Q Birmingham, AL 2.0 1.0 756 $775 $1.03 43d 1 0.66mi
1045 57th St Birmingham, AL 1.0 1.0 700 $775 $1.11 43d 1 0.69mi
2709 Powderly Ave SW Birmingham, AL 3.0 2.0 1056 $950 $0.90 23d 1 0.75mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 43d 1 0.75mi
5712 Monte Sano Rd Birmingham, AL 2.0 1.0 700 $900 $1.29 43d 1 0.77mi
1112 S Gale Dr Birmingham, AL 3.0 1.5 1053 $1,175 $1.12 43d 1 0.79mi
612 26th St SW Birmingham, AL 2.0 1.0 988 $825 $0.84 43d 1 0.88mi
2300 31st St SW Unit ENSLEY2316 A Birmingham, AL 2.0 1.0 750 $1,000 $1.33 2d 1 0.89mi
4929 Avenue R Unit R Birmingham, AL 2.0 1.0 962 $950 $0.99 43d 1 0.91mi
1429 47th Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 768 $750 $0.98 43d 1 0.93mi
1317 Woodward Rd Birmingham, AL 2.0 1.0 672 $800 $1.19 1d 1 0.95mi
2519 Saint Charles Ave SW Birmingham, AL 2.0 1.0 990 $975 $0.98 44d 1 1.02mi
4724 Court R Birmingham, AL 2.0 1.0 1016 $895 $0.88 14d 1 1.04mi
1376 Creel Ct Birmingham, AL 3.0 1.0 1008 $1,000 $0.99 43d 1 1.07mi
407 S Park Rd SW Birmingham, AL 3.0 1.0 1050 $900 $0.86 43d 1 1.07mi
340 McPherson Ave Birmingham, AL 2.0 1.0 924 $910 $0.98 43d 1 1.09mi
336 McPherson Ave Birmingham, AL 3.0 1.0 1094 $1,100 $1.01 23d 1 1.10mi
5503 Myron Massey Blvd Fairfield, AL 3.0 2.0 1119 $1,200 $1.07 43d 1 1.11mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 23d 1 1.14mi
2804 32nd Way SW Birmingham, AL 3.0 1.0 840 $900 $1.07 43d 1 1.16mi
2805 32nd Way SW Birmingham, AL 3.0 1.0 792 $900 $1.14 43d 1 1.16mi
1228 19th Pl SW Birmingham, AL 3.0 2.0 978 $1,195 $1.22 3d 1 1.19mi
914 21st St SW Birmingham, AL 3.0 1.0 784 $1,200 $1.53 21d 1 1.21mi
1209 19th Pl SW Birmingham, AL 3.0 1.0 1050 $1,275 $1.21 43d 1 1.22mi
2216 Lee Ave SW Birmingham, AL 3.0 1.0 902 $900 $1.00 23d 1 1.23mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 3d 1 1.23mi

Listing history 23 events

  1. 2026-06-18
    days on market $27,500 Active 224 DOM
  2. 2026-06-17
    days on market $27,500 Active 223 DOM
  3. 2026-06-16
    days on market $27,500 Active 222 DOM
  4. 2026-06-15
    days on market $27,500 Active 221 DOM
  5. 2026-06-13
    days on market $27,500 Active 219 DOM
  6. 2026-06-10
    days on market $27,500 Active 216 DOM
  7. 2026-06-09
    days on market $27,500 Active 215 DOM
  8. 2026-06-08
    days on market $27,500 Active 214 DOM
  9. 2026-06-07
    days on market $27,500 Active 213 DOM
  10. 2026-06-03
    days on market $27,500 Active 209 DOM
  11. 2026-06-02
    days on market $27,500 Active 208 DOM
  12. 2026-06-01
    days on market $27,500 Active 207 DOM
  13. 2026-05-31
    days on market $27,500 Active 206 DOM
  14. 2026-04-18
    price $27,500 638-char remark
    Show marketing remark (638 chars)

    Uncover the potential of this promising fixer-upper, ready for a complete transformation in a historic neighborhood. This property presents a unique opportunity for investors or homebuyers with a vision to renovate and create their dream home. This home is a blank canvas awaiting your design and personal touch. With its solid structure, its ripe for a full renovation, offering the chance to build instant equity in a neighborhood known for its character and charm. I deal for those looking to capitalize on the thriving Birmingham real estate market. This house can become a stunning and cozy residence. Don't miss this one, cal today!

  15. 2026-02-13
    price $35,000 638-char remark
    Show marketing remark (638 chars)

    Uncover the potential of this promising fixer-upper, ready for a complete transformation in a historic neighborhood. This property presents a unique opportunity for investors or homebuyers with a vision to renovate and create their dream home. This home is a blank canvas awaiting your design and personal touch. With its solid structure, its ripe for a full renovation, offering the chance to build instant equity in a neighborhood known for its character and charm. I deal for those looking to capitalize on the thriving Birmingham real estate market. This house can become a stunning and cozy residence. Don't miss this one, cal today!

  16. 2025-11-05
    listed $40,000 Active 638-char remark
    Show marketing remark (638 chars)

    Uncover the potential of this promising fixer-upper, ready for a complete transformation in a historic neighborhood. This property presents a unique opportunity for investors or homebuyers with a vision to renovate and create their dream home. This home is a blank canvas awaiting your design and personal touch. With its solid structure, its ripe for a full renovation, offering the chance to build instant equity in a neighborhood known for its character and charm. I deal for those looking to capitalize on the thriving Birmingham real estate market. This house can become a stunning and cozy residence. Don't miss this one, cal today!

  17. 2022-12-02
    soldstatus $22,500 Sold 76-char remark
    Show marketing remark (76 chars)

    -2 bed, 1 bath 752 sqft -exterior: low piers and vinyl -Medium Level Rehab

  18. 2022-11-22
    status Pending 76-char remark
    Show marketing remark (76 chars)

    -2 bed, 1 bath 752 sqft -exterior: low piers and vinyl -Medium Level Rehab

  19. 2022-11-16
    listed $27,500 Active 76-char remark
    Show marketing remark (76 chars)

    -2 bed, 1 bath 752 sqft -exterior: low piers and vinyl -Medium Level Rehab

  20. 2022-01-19
    soldstatus $18,500 Sold
  21. 2022-01-12
    historical
  22. 2021-09-29
    listed $29,900 Active
  23. 2019-05-24
    price $42,900

ⓘ 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
$499 · $42/mo
Projected year-2 tax
$499 · $42/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 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
$12,058
− Mortgage interest
−$1,540
− Property taxes
−$499
− Insurance
−$138
− Repairs & maintenance
−$965
− Management
−$965
− Depreciation
−$800
Taxable income
$7,152
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,716
After-tax cash flow
$5,442/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)
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

-35.9% since first listed
10 events — show timeline
  • 2026-04-18 Price Changed $27,500 Greater Alabama MLS
  • 2026-02-13 Price Changed $35,000 Greater Alabama MLS
  • 2025-11-05 Listed $40,000 Greater Alabama MLS
  • 2022-12-02 Sold (MLS) $22,500 Greater Alabama MLS
  • 2022-11-22 Pending Greater Alabama MLS
  • 2022-11-16 Listed $27,500 Greater Alabama MLS
  • 2022-01-19 Sold (MLS) $18,500 Greater Alabama MLS
  • 2022-01-12 Delisted Greater Alabama MLS
  • 2021-09-29 Listed $29,900 Greater Alabama MLS
  • 2019-05-24 Price Changed $42,900 Greater Alabama MLS

Property tax history

+0.8%/yr

Latest (2025): $499 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…