CashFlowRE
Sign in Sign up
1613 Barrington Ln NE
B Composite 72.86
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 +29.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • 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

$109,900

1613 Barrington Ln NE · Center Point, AL 35215
3 bd · 1.0 ba · 1,537 sqft · SingleFamily public records · 6 Days on market
Built 1964 0.32 ac lot Est $166k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great deal on this 3 bedroom 1 and 1/2 bath home with downstairs den and 1 car garage. It's vacant and ready for a new owner.

Key facts

  • Private back deck
  • Finished bonus room
  • Updated ranch

Tags

UPDATED RANCHMAIN-LEVEL FLOOR PLANPRIVATE BACK DECKFULL BASEMENTFINISHED BONUS ROOMWOOD-BURNING FIREPLACE

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Basement garage with side entry; 1 total garage space; Driveway and off-street parking
  • Utilities: Public water; Connected sewer; Internet service available; Electric water heater
  • Home design: 3-side brick and vinyl siding exterior; Basement foundation; Existing (previously built) property; Subdivision: Fernwood
  • Construction: 3-side brick and vinyl siding construction; Basement foundation
  • Exterior features: Open patio; Open deck; No pool; Not waterfront; Paved road access; Lot approx. 0.32 acres

Interior

  • Kitchen: Laminate countertops; Refrigerator included
  • Bedrooms: Master bedroom on main level (approx. 11 x 13); Bedroom on main level (approx. 10 x 12); Bedroom on main level (approx. 10 x 10)
  • Flooring: Carpet; Hardwood
  • Bathrooms: 1 full bathroom; 1 half bathroom; Tub/shower combo
  • Heating & cooling: Central heating (forced air); Central electric cooling
  • Interior features: Smooth ceilings; Finished and unfinished daylight basement with pull-down attic access; Main level living area
  • Laundry & utility: Laundry room on main level; Washer hookup; Electric dryer hookup; Electric water heater

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 $110k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 10.6% vs local median 7.3% in Center Point — 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 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); 40% 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 32% 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 $760 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y 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.

Risks & watch-outs

  • 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 $109,900

Questions for the listing agent

  1. Built in 1964 — 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 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?
  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
1.27%
Cap rate
10.55%
Cash-on-cash
15.21%
DSCR
1.68
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$165,996
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
432 Argonne Dr NE 0.21mi 3/2.0 1,566 (+2%) 8mo $101,700 $65 77
504 Lakeside Cir 0.37mi 2/2.0 (-1) 1,555 (+1%) 2mo $210,000 $135 70
550 Lakeside Cir 0.38mi 2/2.0 (-1) 1,526 (-1%) 7mo $209,900 $138 66
1736 Reed Rd NE 0.48mi 3/2.0 1,469 (-4%) 1mo $190,000 $129 65
512 Lakeside Cir 0.36mi 2/2.0 (-1) 1,520 (-1%) 11mo $210,000 $138 63
904 Kathryne Cir 0.44mi 3/2.0 1,431 (-7%) 2mo $180,000 $126 62
1632 Bobolink Ln NE 0.13mi 3/2.0 1,327 (-14%) 9mo $130,000 $98 60
528 Karey Dr 0.28mi 3/2.0 1,704 (+11%) 10mo $180,000 $106 57
852 Twin Lake Dr NE 0.49mi 3/1.5 1,364 (-11%) 6mo $115,000 $84 51
1705 Lake Park Cir 0.39mi 2/2.0 (-1) 1,339 (-13%) 1mo $125,000 $93 51
222 Polly Reed Rd 0.53mi 3/2.0 1,662 (+8%) 8mo $179,000 $108 50
1341 Hatfield Ln 0.40mi 3/1.5 1,318 (-14%) 6mo $100,500 $76 50

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
5.9%
Equity multiple
1.23×
Total profit
$7,087
Equity at exit
$16,386
10-year hold
IRR
15.3%
Equity multiple
2.25×
Total profit
$38,365
Equity at exit
$9,502

Cash invested: $30,772 (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
6.6×

Monthly cashflow live

Estimated rent
$1,396 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$90 /mo · $1,083/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$390

Break-even live

Break-even rent $902
Max offer price $109,900
Occupancy floor 67%

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
$27,475
Closing costs
$3,297
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
213 Meadwood Dr NE Center Point, AL 3.0 1.0 1194 $995 $0.83 44d 1 0.18mi
241 Lake Drive Cir NE Birmingham, AL 2.0 1.0 1358 $1,025 $0.75 2d 1 0.26mi
239 Lake Drive Cir NE Birmingham, AL 3.0 1.0 1159 $1,125 $0.97 3d 1 0.28mi
1700 Serene Dr Birmingham, AL 4.0 1.5 1543 $1,630 $1.06 2d 1 0.28mi
236 E Haven Dr Birmingham, AL 3.0 1.5 1926 $1,495 $0.78 12d 1 0.30mi
1340 Orlando Cir NE Birmingham, AL 3.0 2.0 1329 $1,166 $0.88 24d 1 0.41mi
1360 Orlando Cir NE Birmingham, AL 3.0 2.0 1489 $1,455 $0.98 24d 1 0.42mi
1317 Hatfield Ln Birmingham, AL 3.0 1.5 2028 $1,300 $0.64 24d 1 0.46mi
224 13th Ave NE Birmingham, AL 3.0 1.5 1213 $1,273 $1.05 21d 1 0.48mi
1720 2nd St NE Center Point, AL 3.0 2.0 1100 $1,400 $1.27 44d 1 0.54mi
1761 Big Mountain Dr Birmingham, AL 4.0 2.0 1632 $1,575 $0.97 44d 1 0.66mi
940 Pine Hill Rd Birmingham, AL 3.0 2.0 1926 $1,475 $0.77 44d 1 0.68mi
744 Vaughn Cir Birmingham, AL 4.0 2.0 1516 $1,561 $1.03 24d 1 0.73mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 15d 1 0.73mi
1628 1st St NW Center Point, AL 3.0 1.0 1124 $1,150 $1.02 44d 1 0.76mi
1409 Medina Ln Birmingham, AL 3.0 2.0 2113 $1,600 $0.76 44d 1 0.80mi
1259 Huffman Rd Center Point, AL 3.0 2.0 1662 $1,556 $0.94 44d 1 0.90mi
1328 Oak Ter Birmingham, AL 3.0 2.0 1772 $1,581 $0.89 12d 1 0.93mi
1440 Hickory Ln Birmingham, AL 3.0 2.0 1448 $1,625 $1.12 2d 1 0.95mi
108 13th Ave NW Center Point, AL 4.0 2.0 1444 $1,265 $0.88 24d 1 0.98mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 44d 1 0.98mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 11d 1 0.98mi
1617 3rd Pl NW Center Point, AL 3.0 2.0 1404 $1,150 $0.82 24d 1 1.00mi
1516 Highland Dr Birmingham, AL 4.0 2.0 1104 $1,675 $1.52 15d 1 1.01mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 3d 4 1.03mi
413 20th Ct NE Center Point, AL 3.0 1.5 1540 $1,375 $0.89 44d 1 1.04mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 44d 1 1.06mi
305 18th Ct NW Center Point, AL 3.0 1.5 1270 $1,100 $0.87 44d 1 1.07mi
324 13th Ter NW Center Point, AL 3.0 1.5 1418 $1,295 $0.91 24d 1 1.10mi
428 15th Ter NW Center Point, AL 3.0 2.0 1528 $1,795 $1.17 3d 1 1.11mi
1235 Little Brook Ln Birmingham, AL 3.0 2.0 1787 $2,400 $1.34 44d 1 1.12mi
405 18th Ave NW Center Point, AL 3.0 2.0 1162 $1,299 $1.12 44d 1 1.12mi
405 13th Ct NW Center Point, AL 4.0 1.5 1248 $1,415 $1.13 21d 1 1.13mi
925 Eldorado Dr Birmingham, AL 3.0 1.0 1312 $1,231 $0.94 44d 1 1.14mi
1237 Linwood St Birmingham, AL 3.0 1.5 1066 $995 $0.93 44d 1 1.14mi
901 Eldorado Dr Birmingham, AL 4.0 2.0 1680 $1,415 $0.84 15d 1 1.15mi
434 15th Ter NW Center Point, AL 3.0 2.0 1053 $1,200 $1.14 44d 1 1.15mi
600 20th Ct NE Center Point, AL 3.0 2.0 1878 $1,650 $0.88 24d 1 1.15mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 2d 10 1.18mi
1421 Brewster Cir Birmingham, AL 3.0 2.0 1439 $1,525 $1.06 2d 1 1.19mi

Listing history 6 events

  1. 2026-06-18
    days on market $109,900 Active 6 DOM
  2. 2026-06-17
    days on market $109,900 Active 5 DOM
  3. 2026-06-16
    days on market $109,900 Active 4 DOM
  4. 2026-06-15
    days on market $109,900 Active 3 DOM
  5. 2026-06-13
    remarks 588-char remark
  6. 2026-06-13
    listed $109,900 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
$1,083 · $90/mo
Projected year-2 tax
$1,083 · $90/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 ≥105°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 7 unhealthy d/yr today · 9 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
$16,747
− Mortgage interest
−$6,156
− Property taxes
−$1,083
− Insurance
−$550
− Repairs & maintenance
−$1,340
− Management
−$1,340
− Depreciation
−$3,197
Taxable income
$3,082
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$740
After-tax cash flow
$3,942/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

County
Jefferson County · 527,445 people
City population
43,903
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

+164.8% since first listed
5 events — show timeline
  • 2026-06-12 Listed $109,900 Greater Alabama MLS
  • 2024-03-11 Sold (Public Records) $405,373,000 Public Records
  • 2015-02-20 Sold (MLS) $42,000 Greater Alabama MLS
  • 2015-01-20 Listed $45,000 Greater Alabama MLS
  • 1984-05-01 Sold (Public Records) $41,500 Public Records

Property tax history

+12.0%/yr

Latest (2025): $1,083 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…