CashFlowRE
Sign in Sign up
108 26th Ave NW
C+ Composite 62.37
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 +25.6/30.0
  • ARV discount +11.8/15.0
  • DSCR +8.5/10.0
  • 1% rule +5.6/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$125,000

108 26th Ave NW · Center Point, AL 35215
3 bd · 1.0 ba · 1,170 sqft · SingleFamily public records · 35 Days on market
Built 1957 0.34 ac lot $107/sqft · 10% below area Est $138k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this move-in ready 3BR/1BA gem situated on a spacious lot in the heart of Center Point! Featuring over 1,100 sq ft, this home offers a large living area, generously sized bedrooms, and an eat-in kitchen perfect for everyday living. Step outside to enjoy the huge fenced backyard ideal for entertaining, pets, playtime, or relaxing evenings outdoors. Conveniently located near schools, shopping, dining, and major interstates, this home is perfect for first-time buyers or investors looking for a great opportunity. Affordable, charming, and full of potential

Key facts

  • Large living area
  • Spacious lot
  • Eat-in kitchen

Tags

FENCED BACKYARDEAT-IN KITCHENSPACIOUS LOTLARGE LIVING AREAGENEROUSLY SIZED BEDROOMS

Property features AI

Finance

  • Other: Property accessed via public road; Lot size approximately 0.34 acres; Located in the Center Point Highlands subdivision
  • HOA & community: No association fees

Exterior

  • Parking: Attached parking; Off-street parking; One carport space
  • Utilities: Public water; Septic system; Electric water heater; Internet service available; Ceiling fans (energy feature)
  • Home design: Existing single-family property; Single-story living areas (main level rooms listed); Crawl space foundation
  • Construction: Vinyl siding exterior
  • Exterior features: Open deck; Some trees on the lot; No pool; No patio; Not waterfront

Interior

  • Kitchen: Refrigerator; Electric stove; Eating area
  • Bedrooms: Master bedroom on main level; Additional bedrooms on main level (total 3 bedrooms)
  • Flooring: Carpet; Hardwood
  • Bathrooms: One full bathroom with tub/shower combo (main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Smooth ceilings; Some window treatments to remain; No special interior features listed
  • Laundry & utility: Laundry room on main level; Washer hookup; Electric dryer hookup

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 $125k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 7.3% in Center Point — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 63/100 on livability (#193 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A, housing A; Watch: crime D, amenities F, employment F.
  • Jefferson County (suburban): math 9% / reading 32% proficiency, ranked #104 of 129 in AL (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Center Point Elementary School (618 students, 82% FRL); Center Point High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 774 students, 91% FRL) — zoned schools average 86% FRL vs 49% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 2% at this address vs 20% district-wide (-18 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.0%/yr); 334 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); 42% 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).
  • This rent runs 30% of the median local income ($53k/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 $864 of loan paydown is wiped out by about $4k 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 35 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $68k; list at $125k implies a 84% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D 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?
  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
1.06%
Cap rate
9.14%
Cash-on-cash
10.18%
DSCR
1.45
GRM
7.8

CMA / ARV

ARV (median comp)
$138,301
List price
$125,000
Delta
-9.62%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2532 2nd Pl NW 0.29mi 3/1.0 1,132 (-3%) 0mo $120,000 $106 81
316 25th Ave NW 0.36mi 3/1.5 1,200 (+3%) 6mo $130,000 $108 72
2352 3rd Way NE 0.54mi 3/1.5 1,167 (-0%) 4mo $103,000 $88 70
217 23rd Ter NW 0.43mi 3/1.5 1,232 (+5%) 4mo $86,000 $70 66
101 23rd Ter NW 0.32mi 3/1.0 1,049 (-10%) 5mo $114,000 $109 64
2245 3rd St NE 0.68mi 3/1.0 1,150 (-2%) 5mo $88,000 $77 62
317 Sunhill Rd NW 0.45mi 2/2.0 (-1) 1,144 (-2%) 7mo $85,000 $74 61
2244 NW 1st St 0.53mi 3/1.5 1,116 (-5%) 10mo $100,000 $90 58
2332 3rd St NW 0.51mi 3/1.0 1,336 (+14%) 3mo $110,000 $82 50
227 27th Court Cir NW 0.48mi 3/2.0 1,338 (+14%) 8mo $60,000 $45 43
517 Sunhill Rd NW 0.72mi 3/1.0 1,340 (+14%) 7mo $120,000 $90 36
2224 NW 3rd St 0.73mi 3/1.0 1,004 (-14%) 10mo $86,500 $86 34

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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-1,345
Equity at exit
$18,638
10-year hold
IRR
8.7%
Equity multiple
1.66×
Total profit
$23,196
Equity at exit
$10,808

Cash invested: $35,000 (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 35215

Home prices YoY
-34.4%
Rents YoY
3.0%
Active inventory
334
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,328 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$45 /mo · $541/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$297

Break-even live

Break-even rent $953
Max offer price $125,000
Occupancy floor 73%

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
$31,250
Closing costs
$3,750
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
127 Fox Hill Ct Center Point, AL 3.0 2.0 1418 $1,545 $1.09 43d 1 0.15mi
109 24th Ave NW Center Point, AL 3.0 1.5 1023 $1,215 $1.19 43d 1 0.27mi
2629 Wood Dr NE Center Point, AL 3.0 1.0 1203 $1,250 $1.04 43d 1 0.35mi
2537 3rd St NE Center Point, AL 3.0 2.0 1040 $1,350 $1.30 23d 1 0.45mi
2318 Raintree Ct Center Point, AL 2.0 1.0 975 $1,100 $1.13 2d 2 0.48mi
408 Sunhill Rd NW Center Point, AL 3.0 1.5 1290 $1,355 $1.05 43d 1 0.51mi
2324 3rd St NE Center Point, AL 3.0 2.0 1329 $1,300 $0.98 23d 1 0.52mi
3309 Chase Ln Unit 3309 Birmingham, AL 2.0 2.0 1068 $1,000 $0.94 43d 1 0.63mi
2416 4th St NW Center Point, AL 4.0 2.0 1400 $1,500 $1.07 23d 1 0.63mi
2412 4th St NW Center Point, AL 3.0 1.0 1224 $1,150 $0.94 16d 1 0.64mi
2245 3rd St NW Center Point, AL 3.0 1.0 1156 $1,100 $0.95 23d 1 0.65mi
232 Glenvalley Ln NW Birmingham, AL 4.0 2.0 954 $1,610 $1.69 3d 1 0.66mi
2323 4th St NW Center Point, AL 3.0 1.0 1038 $1,305 $1.26 3d 1 0.67mi
2245 3rd St NE Center Point, AL 3.0 1.0 1150 $1,100 $0.96 23d 1 0.68mi
319 23rd Ave NW Center Point, AL 3.0 2.0 1284 $1,395 $1.09 43d 1 0.69mi
202 Westchester Dr Birmingham, AL 4.0 2.0 1374 $1,300 $0.95 23d 1 0.70mi
2613 5th St NW Center Point, AL 3.0 1.0 1170 $1,150 $0.98 11d 1 0.72mi
3073 Panorama E Birmingham, AL 1.0–3.0 1.0–2.0 975 $1,275 $1.31 1d 20 0.74mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 3d 1 0.74mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 23d 1 0.76mi
2320 5th St NW Center Point, AL 3.0 1.0 1098 $1,150 $1.05 43d 1 0.78mi
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 43d 1 0.84mi
124 21st Ave NE Unit 202 Center Point, AL 2.0 1.0 830 $750 $0.90 16d 1 0.89mi
123 21st Ave NE Center Point, AL 2.0 1.0 850 $800 $0.94 43d 1 0.94mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 43d 1 0.94mi
401 22nd Ave NE Center Point, AL 2.0 1.5 850 $745 $0.88 16d 1 0.96mi
2109 Whetstone Ct Center Point, AL 2.0 1.5 800 $675 $0.84 3d 1 0.99mi
424 Tupelo Way Center Point, AL 4.0 2.0 1233 $1,300 $1.05 43d 1 1.04mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 3d 4 1.09mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 43d 1 1.14mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 11d 1 1.18mi
509 20th Ave NE Center Point, AL 3.0 1.5 1008 $1,200 $1.19 23d 1 1.26mi
305 18th Ct NW Center Point, AL 3.0 1.5 1270 $1,100 $0.87 43d 1 1.27mi
149 Martin Dr Birmingham, AL 3.0 2.0 1164 $1,485 $1.28 23d 1 1.31mi
5992 Princess Blvd Birmingham, AL 3.0 2.0 1454 $1,661 $1.14 43d 1 1.36mi
405 18th Ave NW Center Point, AL 3.0 2.0 1162 $1,299 $1.12 43d 1 1.40mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 2d 10 1.41mi
1720 2nd St NE Center Point, AL 3.0 2.0 1100 $1,400 $1.27 43d 1 1.45mi
2415 Ormond Dr Center Point, AL 3.0 1.5 1194 $1,295 $1.08 43d 1 1.46mi
212 Saint John Dr NW Birmingham, AL 2.0 2.0 1445 $1,423 $0.98 14d 1 1.48mi

Listing history 17 events

  1. 2026-06-18
    days on market $125,000 Active 35 DOM
  2. 2026-06-17
    days on market $125,000 Active 34 DOM
  3. 2026-06-16
    days on market $125,000 Active 33 DOM
  4. 2026-06-15
    days on market $125,000 Active 32 DOM
  5. 2026-06-13
    days on market $125,000 Active 30 DOM
  6. 2026-06-10
    days on market $125,000 Active 27 DOM
  7. 2026-06-09
    days on market $125,000 Active 26 DOM
  8. 2026-06-08
    days on market $125,000 Active 25 DOM
  9. 2026-06-07
    days on market $125,000 Active 24 DOM
  10. 2026-06-03
    days on market $125,000 Active 20 DOM
  11. 2026-06-02
    days on market $125,000 Active 19 DOM
  12. 2026-06-01
    days on market $125,000 Active 18 DOM
  13. 2026-05-31
    days on market $125,000 Active 17 DOM
  14. 2026-05-13
    listed $125,000 Active 574-char remark
  15. 2025-07-30
    price $129,900
  16. 2022-12-27
    soldstatus $68,000
  17. 2007-07-30
    soldstatus $45,000

ⓘ 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
$541 · $45/mo
Projected year-2 tax
$541 · $45/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 5/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 11 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
$15,942
− Mortgage interest
−$7,002
− Property taxes
−$541
− Insurance
−$625
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$3,636
Taxable income
$1,587
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$381
After-tax cash flow
$3,181/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
Jefferson County
NCES district ID
0101920
Math proficiency
9% ▼ -24.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$51,712
Composite
18.4/100
National rank
#8937
State rank
#104 of 129 in AL

Livability — Center Point

Score
63/100
State rank
#193
US rank
#15671

Category grades

Amenities F Commute A Cost of living A+ Crime D Employment F Housing A Health & safety F User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Center Point, AL
County
Jefferson County · 527,445 people
City population
22,599
Metro
Birmingham-Hoover, AL
Population (ZIP)
43,903
Household income
$52,793
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1729.0

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 (75%)
Race & ethnicity
Black 75% White 15% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▼ -112.97%
Current HPI
215.0607
Rent YoY
▲ 3.04%
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

+177.8% since first listed
4 events — show timeline
  • 2026-05-13 Listed $125,000 Greater Alabama MLS
  • 2025-07-30 Price Changed $129,900 Greater Alabama MLS
  • 2022-12-27 Sold (Public Records) $68,000 Public Records
  • 2007-07-30 Sold (Public Records) $45,000 Public Records

Property tax history

-4.3%/yr

Latest (2025): $541 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…