CashFlowRE
Sign in Sign up
151 Oak Ave
C Composite 55.5
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 +18.1/30.0
  • ARV discount +13.1/15.0
  • DSCR +5.7/10.0
  • Appreciation +4.7/10.0
  • 1% rule +3.8/10.0
  • Rent growth +2.9/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$129,900

151 Oak Ave · Hueytown, AL 35023
2 bd · 1.0 ba · 1,246 sqft · SingleFamily public records · 9 Days on market
Built 1950 0.31 ac lot Est $148k · 12% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

Key facts

  • Large backyard
  • Swimming pool
  • 0.31 acre lot

Tags

LARGE BACKYARDSWIMMING POOL

Property features AI

Finance

  • Financial info: Quarterly garbage fee applies

Exterior

  • Parking: Detached garage; Driveway parking; Two carport spaces
  • Utilities: Public water; Connected sewer; Gas water heater; Internet service available
  • Home design: Existing home; Crawl-space foundation
  • Construction: Vinyl siding
  • Exterior features: Fenced yard; Porch; Covered patio; Open deck; Some trees on the lot; Personal above-ground pool

Interior

  • Kitchen: Laminate countertops; Dishwasher (built-in); Electric oven; Electric stove; Refrigerator
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Hardwood and hardwood laminate floors
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: 9-plus-foot smooth ceilings; Window treatments remain; No additional interior features listed
  • Laundry & utility: Main-level laundry room; 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 2-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $115 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (12.0% below list).
  • Recommended offer: $114k (12.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 5.9% in Hueytown — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 57/100 on livability (#378 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities 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: Hueytown Primary School (653 students, 64% FRL); Hueytown Middle School (math 0% / reading 30%, grade F, #206 of 257 statewide, top 80%, 789 students, 62% FRL); Hueytown High School (math 7% / reading 20%, grade F, #235 of 305 statewide, top 77%, 1,210 students, 79% FRL) — zoned schools average 68% FRL vs 49% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 255 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).

Forward outlook

  • In year one you build about $119 of equity ($898 loan paydown + $-779 appreciation (-0.6% local appreciation)).
  • Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 4y 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.
  • Current owner paid $106k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $114,297 (12.0% below list)

Questions for the listing agent

  1. Built in 1950 — 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
0.88%
Cap rate
7.36%
Cash-on-cash
3.80%
DSCR
1.17
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$148,274
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2086 Cherry Ave 0.42mi 2/1.0 1,209 (-3%) 3mo $124,900 $103 73
2110 Cherry Ave 0.51mi 3/2.0 (+1) 1,256 (+1%) 0mo $149,000 $119 66
120 Honeysuckle Rd 0.74mi 2/1.0 1,243 (-0%) 2mo $155,000 $125 64
107 Beta St 0.31mi 3/2.0 (+1) 1,343 (+8%) 2mo $154,000 $115 62
119 Wheeler Dr 0.50mi 3/2.0 (+1) 1,215 (-2%) 5mo $80,500 $66 59
133 Crystal Ave 0.68mi 3/1.0 (+1) 1,214 (-3%) 1mo $129,000 $106 58
107 Vines Ave 0.75mi 2/1.0 1,188 (-5%) 2mo $145,000 $122 56
1212 Bunchie St 0.71mi 3/1.0 (+1) 1,285 (+3%) 1mo $159,900 $124 56
821 Overlook Cir 0.46mi 3/1.5 (+1) 1,163 (-7%) 6mo $80,000 $69 55
111 Holly St 0.60mi 3/2.0 (+1) 1,218 (-2%) 6mo $167,500 $138 54
108 Branch St 0.56mi 3/2.0 (+1) 1,353 (+9%) 3mo $125,000 $92 48
406 Forest Rd 0.70mi 3/2.0 (+1) 1,200 (-4%) 6mo $164,000 $137 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.6% appreciation · 1.6% rent growth · sell at horizon

5-year hold
IRR
-1.1%
Equity multiple
0.95×
Total profit
$-1,725
Equity at exit
$33,868
10-year hold
IRR
4.1%
Equity multiple
1.40×
Total profit
$14,463
Equity at exit
$37,753

Cash invested: $36,372 (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
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

ZIP-level market 35023

Home prices YoY
-0.1%
Rents YoY
1.6%
Active inventory
255
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,143 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$52 /mo · $630/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$115

Break-even live

Break-even rent $997
Max offer price $129,900
Occupancy floor 85%

Sensitivity live

Price -10% $189 -5% $152 +0% $115 +5% $78 +10% $42
Rent -10% $25 -5% $70 +0% $115 +5% $160 +10% $205
Rate -1.0pp $181 -0.5pp $148 base $115 +0.5pp $81 +1.0pp $47

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
$32,475
Closing costs
$3,897
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
109 Oak Ave Bessemer, AL 3.0 1.0 1120 $1,200 $1.07 4d 1 0.22mi
123 Westbrook Rd Bessemer, AL 3.0 2.0 1427 $1,275 $0.89 46d 1 0.26mi
2020 High School Rd Unit C Bessemer, AL 2.0 1.0 733 $750 $1.02 16d 1 0.43mi
102 Wheeler Dr Bessemer, AL 3.0 1.5 1200 $1,175 $0.98 45d 1 0.46mi
107 Wheeler Dr Bessemer, AL 2.0 1.0 950 $950 $1.00 45d 1 0.48mi
119 Wheeler Dr Bessemer, AL 3.0 2.0 1215 $1,300 $1.07 13d 1 0.48mi
1409 Hueytown Rd Apt 63 Bessemer, AL 2.0 1.0 876 $995 $1.14 45d 1 0.59mi
1409 Hueytown Rd Unit 76 Bessemer, AL 2.0 1.0 876 $995 $1.14 4d 1 0.59mi
110 Ray Ave Apt 7 Hueytown, AL 2.0 2.0 900 $875 $0.97 4d 1 0.62mi
425 Oakwood Ave Bessemer, AL 2.0–3.0 2.0 1082 $700 $0.65 3d 2 0.67mi
406 Forest Rd Bessemer, AL 3.0 2.0 1200 $1,175 $0.98 16d 1 0.69mi
1444 Hueytown Rd Unit B Hueytown, AL 2.0 1.0 725 $945 $1.30 25d 1 0.74mi
116 Vail Ave Bessemer, AL 2.0 1.0 1008 $975 $0.97 20d 1 0.74mi
105 Louis Ave Bessemer, AL 2.0 1.0 1073 $1,100 $1.03 45d 1 0.87mi
622 S Parkell Ave Bessemer, AL 3.0 1.0 963 $1,200 $1.25 45d 1 0.91mi
3269 Allison Bonnett Memorial Dr Bessemer, AL 3.0 2.0 1306 $1,435 $1.10 16d 1 0.97mi
309 Sunrise Blvd Bessemer, AL 2.0 1.0 1105 $1,160 $1.05 13d 1 1.10mi
208 Kentwood Ave Bessemer, AL 3.0 1.0 1177 $1,075 $0.91 45d 1 1.18mi
1983 Townhouse Ln Bessemer, AL 2.0 2.0 1465 $1,100 $0.75 17d 1 1.22mi
119 Lakeland Ave Bessemer, AL 3.0 1.0 1042 $1,125 $1.08 25d 1 1.27mi
216 Meadowood Ave Bessemer, AL 3.0 1.0 1430 $1,250 $0.87 4d 1 1.33mi
315 Pope Dr Bessemer, AL 3.0 2.0 1292 $1,225 $0.95 20d 1 1.41mi

Listing history 15 events

  1. 2026-05-19
    listed $129,900 Active
  2. 2022-11-11
    soldstatus $106,000 Sold 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  3. 2022-11-04
    soldstatus $106,000
  4. 2022-10-04
    historical Contingent 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  5. 2022-09-30
    price $104,900 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  6. 2022-08-26
    status Active 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  7. 2022-08-18
    historical 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  8. 2022-08-15
    status Active 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  9. 2022-07-27
    historical Contingent 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  10. 2022-06-29
    price $119,900 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  11. 2022-06-23
    listed $129,900 Active 428-char remark
    Show marketing remark (428 chars)

    Looking for a home that could be great for a first time home buyer or investment? This home has so much to offer. There are 2 bedrooms and a bonus room that could be a 3rd bedroom. With a formal dining room and laundry room. There is an updated bathroom. Original hardwood flooring under the carpet. There is a canopy for covered parking and a shed where you can store your lawn equipment. You will love the fenced in backyard.

  12. 2004-03-23
    soldstatus $82,000
  13. 2001-07-03
    soldstatus $79,900
  14. 1996-08-09
    soldstatus $61,000
  15. 1988-09-12
    soldstatus $29,000

ⓘ 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
$630 · $52/mo
Projected year-2 tax
$630 · $52/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 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$13,716
− Mortgage interest
−$7,276
− Property taxes
−$630
− Insurance
−$650
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$3,779
Taxable loss
−$813
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$195
After-tax cash flow
$1,577/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 — Hueytown

Score
57/100
State rank
#378
US rank
#21611

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hueytown, AL
County
Jefferson County · 527,445 people
Metro
Birmingham-Hoover, AL
Population (ZIP)
25,533
Household income
$69,863
Rent vs Own
15.1% rent · 84.9% own
Severe rent burden
247.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 30% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
4% · Canada
Languages at home
93% 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
▼ -0.60%
Current HPI
389.38
Rent YoY
▲ 1.60%
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

+347.9% since first listed
16 events — show timeline
  • 2026-05-28 Pending Greater Alabama MLS
  • 2026-05-19 Listed $129,900 Greater Alabama MLS
  • 2022-11-11 Sold (MLS) $106,000 Greater Alabama MLS
  • 2022-11-04 Sold (Public Records) $106,000 Public Records
  • 2022-10-04 Contingent Greater Alabama MLS
  • 2022-09-30 Price Changed $104,900 Greater Alabama MLS
  • 2022-08-26 Relisted Greater Alabama MLS
  • 2022-08-18 Delisted Greater Alabama MLS
  • 2022-08-15 Relisted Greater Alabama MLS
  • 2022-07-27 Contingent Greater Alabama MLS
  • 2022-06-29 Price Changed $119,900 Greater Alabama MLS
  • 2022-06-23 Listed $129,900 Greater Alabama MLS
  • 2004-03-23 Sold (Public Records) $82,000 Public Records
  • 2001-07-03 Sold (Public Records) $79,900 Public Records
  • 1996-08-09 Sold (Public Records) $61,000 Public Records
  • 1988-09-12 Sold (Public Records) $29,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $630 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…