CashFlowRE
Sign in Sign up
1529 Meadow Ct
C+ Composite 61.15
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • 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
  • ARV discount +0.0/15.0

$61,750

1529 Meadow Ct · Birmingham, AL 35228
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 214 Days on market
Built 1945 6,098 sqft lot $92/sqft · 30% above area Est $48k · 30% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 2-bedroom, 1-bath home nestled in a quiet Birmingham neighborhood! This beautifully maintained property is truly move-in ready, featuring NEW ROOF, neutral colors, and a comfortable layout perfect for first-time buyers, or investors looking for a turnkey rental. Step inside to find a bright living space that flows into a cozy living area and an updated kitchen with plenty of cabinet storage. Both bedrooms are well-sized and share a clean, refreshed bathroom. You’ll enjoy a medium sized fenced in backyard great for gatherings, gardening, or relaxing after a long day. With its convenient location near schools, shopping, and major highways, this home offers easy access to everything Birmingham has to offer. Schedule your showing with a real estate agent today!

Key facts

  • Great backyard
  • 6,098 sq ft lot
  • Built 1945

Tags

GREAT BACKYARDGARDEN YARD ENHANCEMENTSFUTURE EXPANSION POSSIBILITIESCANVAS FOR CUSTOMIZATION

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 $62k.

Deal economics

  • At list price, monthly cash flow is $329 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($904 rent vs $62k).
  • Recommended offer: $54k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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 $426 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 + 0.0% rent growth), your $17k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 214 days — a 12% lower offer ($54k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1945 — 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 $54,340 (12.0% below list)

Questions for the listing agent

  1. It's been on market 214 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 1945 — 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
1.46%
Cap rate
12.69%
Cash-on-cash
22.84%
DSCR
2.02
GRM
5.7

CMA / ARV

ARV (median comp)
$47,679
List price
$61,750
Delta
29.51%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1609 34th St SW 0.26mi 2/1.0 726 (+8%) 4mo $20,000 $28 72
5857 Court Q 0.25mi 2/1.0 720 (+7%) 10mo $60,000 $83 68
5115 Avenue P 0.70mi 2/1.0 760 (+13%) 12mo $24,900 $33 36

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
12.5%
Equity multiple
1.48×
Total profit
$8,292
Equity at exit
$9,207
10-year hold
IRR
19.1%
Equity multiple
2.38×
Total profit
$23,920
Equity at exit
$5,339

Cash invested: $17,290 (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
5.7×

Monthly cashflow live

Estimated rent
$904 high interval (Pro) →
Mortgage (P&I)
$324
Tax from tax record
$36 /mo · $428/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$190
Net cashflow
$329

Break-even live

Break-even rent $488
Max offer price $61,750
Occupancy floor 59%

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
$15,438
Closing costs
$1,852
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 9 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 3d 1 0.22mi
1272 Meadow Ln Birmingham, AL 2.0 1.0 744 $800 $1.08 43d 1 0.35mi
5714 Court M Unit 5720 Birmingham, AL 1.0 1.0 600 $700 $1.17 43d 1 0.54mi
5710 Monte Sano Dr Birmingham, AL 2.0 1.0 700 $950 $1.36 43d 1 0.69mi
1045 57th St Birmingham, AL 1.0 1.0 700 $775 $1.11 43d 1 0.73mi
5712 Monte Sano Rd Birmingham, AL 2.0 1.0 700 $900 $1.29 43d 1 0.81mi
2300 31st St SW Unit ENSLEY2316 A Birmingham, AL 2.0 1.0 750 $1,000 $1.33 3d 1 0.83mi
1317 Woodward Rd Birmingham, AL 2.0 1.0 672 $800 $1.19 2d 1 0.92mi
1348 41st Street Ensley Unit B Birmingham, AL 1.0 1.0 460 $723 $1.57 19d 1 1.44mi

Listing history 8 events

  1. 2026-06-09
    days on market $61,750 Active 214 DOM
  2. 2026-06-08
    days on market $61,750 Active 213 DOM
  3. 2026-06-07
    days on market $61,750 Active 212 DOM
  4. 2026-06-03
    days on market $61,750 Active 208 DOM
  5. 2026-06-02
    days on market $61,750 Active 207 DOM
  6. 2026-06-01
    days on market $61,750 Active 206 DOM
  7. 2026-05-31
    days on market $61,750 Active 205 DOM
  8. 2025-11-05
    listed $61,750 Active 798-char remark
    Show marketing remark (798 chars)

    Welcome to this charming 2-bedroom, 1-bath home nestled in a quiet Birmingham neighborhood! This beautifully maintained property is truly move-in ready, featuring NEW ROOF, neutral colors, and a comfortable layout perfect for first-time buyers, or investors looking for a turnkey rental. Step inside to find a bright living space that flows into a cozy living area and an updated kitchen with plenty of cabinet storage. Both bedrooms are well-sized and share a clean, refreshed bathroom. You’ll enjoy a medium sized fenced in backyard great for gatherings, gardening, or relaxing after a long day. With its convenient location near schools, shopping, and major highways, this home offers easy access to everything Birmingham has to offer. Schedule your showing with a real estate agent today!

ⓘ 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
$428 · $36/mo
Projected year-2 tax
$428 · $36/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
$10,850
− Mortgage interest
−$3,459
− Property taxes
−$428
− Insurance
−$309
− Repairs & maintenance
−$868
− Management
−$868
− Depreciation
−$1,796
Taxable income
$3,122
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$749
After-tax cash flow
$3,200/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
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

1 event — show timeline
  • 2025-11-05 Listed $61,750 Greater Alabama MLS

Property tax history

-1.1%/yr

Latest (2025): $428 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…