🏷️ Likely Rental
2911 8th Ave · Huntsville, AL
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.71%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $916 – $1,700
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 18.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +25.9/30.0
- ARV discount +15.0/15.0
- DSCR +8.7/10.0
- 1% rule +5.7/10.0
- Livability +4.1/5.0
- Rent growth +3.0/5.0
- Schools +2.9/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$229,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks
Great Lowe Mill and West Huntsville Area Located Duplex. Prime Redevelopment Opportunity with Many New Properties Nearby. Great Potential for Rent Growth and Appreciation As Well. Both Sides Updated A Few Years Ago With Tile in Bathrooms/Kitchens, Appliances and Countertops/Vanities. "Shotgun" Layout could potentially be used as 2 Bedrooms as well. Property sold AS IS. Convenient Location to Lowe Mill, Stovehouse, Campus 805 and Memorial Parkway.
Key facts
- Updated bathrooms
- Updated kitchens
- Convenient location
Tags
Property features AI
Finance
- Other: Property marketed as residential income (duplex)
- HOA & community: Subdivision: Pratt
Exterior
- Parking: Two parking spaces; On-street parking available; Dirt driveway (open parking)
- Utilities: Public water; Public sewer
- Home design: Duplex residential income property; Built in 1945; One story
- Construction: Year built 1945
- Exterior features: No notable view; Lot dimensions approximately 50 x 100
Interior
- Kitchen: Oven; Refrigerator
- Heating & cooling: Electric heating; Window cooling units; Other cooling; Heating details: see remarks
- Interior features: One-level layout
- Laundry & utility: Washer; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/2.0-bath units multifamily listed at $230k.
Deal economics
- At list price, monthly cash flow is $564 ($7k/yr) — positive. Per door: $282/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $230k).
- Cap rate 9.2% vs local median 3.8% in Huntsville — 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 82/100 on livability (#3 in AL, #1,082 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F.
- Huntsville City (urban): math 21% / reading 46% proficiency, ranked #48 of 129 in AL (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Morris Elementary School (math 5% / reading 31%, grade F, #481 of 627 statewide, top 77%, 515 students, 90% FRL); Morris Middle School (math 3% / reading 25%, grade F, #209 of 257 statewide, top 82%, 453 students, 58% FRL); Columbia High School (math 12% / reading 17%, grade F, #220 of 305 statewide, top 77%, 954 students, 50% FRL) — zoned schools average 66% FRL vs 46% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 16% at this address vs 34% district-wide (-18 pts) — the specific schools serving this property underperform the Huntsville City average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+1.8%/yr); 133 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 4,709 units permitted in Madison County in 2024 (1,186 in 5+ unit buildings).
- At $2,468/mo this rent would consume 84% of the median local household income ($35k/yr) (locally 1750% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
- Madison County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 sale attempts 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 1945 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.07% ✓
- Cap rate
- 9.24%
- Cash-on-cash
- 10.52%
- DSCR
- 1.47
- GRM
- 7.8
CMA / ARV
- ARV (on-the-fly)
- $365,904
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3003 14th Ave SW | 0.43mi | 4/4.0 | 1,772 (-4%) | 6mo | $350,000 | $198 | 56 |
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 · 1.82% rent growth · sell at horizon
- IRR
- -1.8%
- Equity multiple
- 0.93×
- Total profit
- $-4,297
- Equity at exit
- $34,279
- IRR
- 6.7%
- Equity multiple
- 1.47×
- Total profit
- $30,576
- Equity at exit
- $19,878
Cash invested: $64,372 (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
ZIP-level market 35805
- Home prices YoY
- -17.4%
- Rents YoY
- 1.8%
- Active inventory
- 133
- Price-to-rent
- 15.5×
Monthly cashflow live
- Estimated rent
- $2,468 high interval (Pro) →
- Mortgage (P&I)
- −$1,206
- Tax from tax record
- −$84 /mo · $1,008/yr
- Insurance
- −$96
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$518
- Net cashflow
- $564
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 2 | $2,468 |
| #1 | 2 | 2 | $1,234 |
| #2 | 2 | 2 | $1,234 |
| Total (2 units) | $2,468 | ||
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
- $57,475
- Closing costs
- $6,897
- 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 19 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2907 8th Ave SW Huntsville, AL | 3.0 | 2.5 | 2000 | $2,000 | $1.00 | 43d | 1 | 0.03mi |
| 3000 9th Ave SW Huntsville, AL | 3.0 | 2.5 | 2523 | $2,695 | $1.07 | 23d | 1 | 0.07mi |
| 2714 9th Ave SW Huntsville, AL | 3.0 | 2.0 | 1300 | $1,500 | $1.15 | 43d | 1 | 0.13mi |
| 2700 9th Ave SW Huntsville, AL | 3.0 | 2.0 | 1469 | $1,495 | $1.02 | 43d | 1 | 0.20mi |
| 3700 Governors Dr SW Huntsville, AL | 3.0 | 1.0–2.0 | 1547 | $2,588 | $1.67 | 13d | 58 | 0.76mi |
| 740 Constellation Place Dr SW Huntsville, AL | 3.0 | 1.0–2.0 | 1045 | $2,199 | $2.10 | 13d | 25 | 0.88mi |
| 2006 Stanford Dr SW Huntsville, AL | 3.0 | 2.0 | 1276 | $1,995 | $1.56 | 43d | 1 | 0.95mi |
| 3912 Pine Ave SW Huntsville, AL | 3.0 | 1.0 | 1350 | $1,450 | $1.07 | 23d | 1 | 0.95mi |
| 2700 Union Dr NW Huntsville, AL | 3.0 | 2.0 | 1340 | $1,450 | $1.08 | 21d | 1 | 1.06mi |
| 600 Clinton Ave W Huntsville, AL | 3.0 | 1.0–2.0 | 1034 | $3,645 | $3.52 | 23d | 168 | 1.10mi |
| 521 Davis Cir SW Huntsville, AL | 3.0 | 1.0–3.0 | 1030 | $2,890 | $2.80 | 13d | 182 | 1.12mi |
| 3902 Harwood Ave SW Huntsville, AL | 3.0 | 1.5 | 1248 | $1,400 | $1.12 | 23d | 1 | 1.12mi |
| 2308 Gallatin St SW Huntsville, AL | 3.0 | 2.0 | 1988 | $2,100 | $1.06 | 13d | 1 | 1.34mi |
| 3806 Cobb Rd SW Huntsville, AL | 3.0 | 2.0 | 1370 | $1,195 | $0.87 | 43d | 1 | 1.35mi |
| 2209 Gallatin St SW Huntsville, AL | 3.0 | 2.0 | 1658 | $2,100 | $1.27 | 43d | 1 | 1.37mi |
| 3304 Archer Dr SW Huntsville, AL | 3.0 | 2.0 | 1642 | $1,400 | $0.85 | 43d | 1 | 1.40mi |
| 3006 Dupree Dr SW Huntsville, AL | 3.0 | 2.5 | 1591 | $1,800 | $1.13 | 43d | 1 | 1.44mi |
| 3902 Mc Calley Pl SW Huntsville, AL | 4.0 | 2.0 | 1706 | $1,600 | $0.94 | 43d | 1 | 1.45mi |
| 201 Jefferson St NW Huntsville, AL | 1.0–3.0 | 1.0–2.5 | 1287 | $3,419 | $2.66 | 13d | 13 | 1.47mi |
Listing history 6 events
-
2026-06-18days on market $229,900 Active 6 DOM
-
2026-06-17days on market $229,900 Active 5 DOM
-
2026-06-16days on market $229,900 Active 4 DOM
-
2026-06-15days on market $229,900 Active 3 DOM
-
2026-06-14remarks 450-char remark
-
2026-06-14$229,900 Active 1 DOM
ⓘ 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
- $1,008 · $84/mo
- Projected year-2 tax
- $1,008 · $84/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 6/10 Major FEMA zone X (shaded) · 71% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 6/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
- Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
- $29,616
- − Mortgage interest
- −$12,878
- − Property taxes
- −$1,008
- − Insurance
- −$1,150
- − Repairs & maintenance
- −$2,369
- − Management
- −$2,369
- − Depreciation
- −$6,688
- Taxable income
- $3,154
- Est. tax owed @ 24.0%
- −$757
- After-tax cash flow
- $6,015/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
- Huntsville City
- NCES district ID
- 0101800
- Math proficiency
- 21% ▼ -23.00%
- Reading proficiency
- 46% ▬ 0.00%
- Median HH income
- $48,264
- Composite
- 28.84/100
- National rank
- #6647
- State rank
- #48 of 129 in AL
Livability — Huntsville
- Score
- 82/100
- State rank
- #3
- US rank
- #1082
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Huntsville, AL
- County
- Madison County · 380,832 people
- City population
- 220,435
- Metro
- Huntsville, AL
- Population (ZIP)
- 20,856
- Household income
- $35,385
- Rent vs Own
- Severe rent burden
- 1750.0
Population outlook (Madison County) Hauer SSP2
- Today (2025)
- 392,086 people
- By 2030
- 409,788 · +4.5%
- By 2040
- 440,557 · +12.4%
- By 2050
- 460,990 · +17.6%
- By 2075
- 502,872 · +28.3%
- By 2100
- 513,623 · +31.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.69)
- Race & ethnicity
- White 40% Black 31% Hispanic / Latino 24% Two or more races 8%
- Hispanic origin (detail)
- Mexican 17% Puerto Rican 2%
- Common ancestry
- Lithuanian 1% Slovak 1% Serbian 1%
- Foreign-born
- 16% · Canada, Jamaica
- Languages at home
- 76% English-only · Spanish 22% German/W. Germanic 1%
Political lean MEDSL · Madison
- 2024 margin
- Lean R (+9.0) · D 44.7% · R 53.7% · Other 1.6%
- 2008→2024 swing
- +6.0pp toward D · 2008: -14.9pp · 2024: -9.0pp
- All cycles
- 2024: R+9.0 2020: R+8.0 2016: R+16.8 2012: R+18.7 2008: R+14.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -48.03%
- Current HPI
- 228.6963
- Rent YoY
- ▲ 1.82%
- Metro
- Huntsville, AL
- State GDP YoY
- ▲ 2.94%
- F500 in state
- 4
Industry mix (Fortune 500 HQ in AL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Financial Services | 1 | $8B |
|
||
| Healthcare | 1 | $5B |
|
||
Price history
-11.5% since first listed4 events — show timeline
- 2026-06-12 Listed $229,900 VMLS
- 2025-09-12 Price Changed $239,900 VMLS
- 2025-07-29 Price Changed $249,900 VMLS
- 2025-07-12 Listed $259,900 VMLS
Property tax history
+7.5%/yrLatest (2024): $1,008 · +6.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…