CashFlowRE
Sign in Sign up
1900 Saint Charles Ave SW
C- Composite 50.74
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 +21.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$129,900

1900 Saint Charles Ave SW · Birmingham, AL 35211
3 bd · 2.0 ba · 1,623 sqft · SingleFamily public records · 28 Days on market
Built 1947 10,454 sqft lot $80/sqft · 85% above area

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

Listing remarks

AMAZING investment opportunity!! With 4 Beds and 2 full Baths this is a great house to buy or rent. Rental opportunity is around $1300-$1400 a month!

Key facts

  • 0.24 acre lot
  • Built 1947
  • Listed 28 days

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/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $128k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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 (-0.0%/yr); 154 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($35k/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 $898 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 28 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask is 9179% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $20k; list at $130k implies a 550% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — 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 $127,951 (1.5% below list)

Questions for the listing agent

  1. Built in 1947 — 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
1.00%
Cap rate
8.18%
Cash-on-cash
6.75%
DSCR
1.30
GRM
8.3

CMA / ARV

ARV (median comp)
$70,108
List price
$129,900
Delta
85.29%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1700 Lee Ave SW 0.41mi 3/2.0 1,586 (-2%) 0mo $177,000 $112 77
1936 Saint Charles Ct SW 0.13mi 4/1.5 (+1) 1,600 (-1%) 11mo $95,000 $59 76
724 18th Pl SW 0.45mi 4/2.0 (+1) 1,508 (-7%) 4mo $48,900 $32 58
2908 Ensley Ave 0.71mi 3/2.0 1,558 (-4%) 9mo $60,000 $39 53
1825 49th St 0.69mi 3/1.0 1,532 (-6%) 4mo $51,000 $33 51
914 18th Way 0.59mi 2/1.0 (-1) 1,730 (+7%) 4mo $45,000 $26 49
1764 SW Jefferson Ave 0.73mi 3/1.0 1,550 (-4%) 10mo $37,000 $24 46
915 19th Pl SW 0.57mi 4/1.0 (+1) 1,434 (-12%) 2mo $20,000 $14 43
1777 Steiner Ave SW 0.49mi 4/1.5 (+1) 1,855 (+14%) 4mo $149,900 $81 43
2120 W 47th Pl 0.51mi 3/1.0 1,439 (-11%) 13mo $80,000 $56 43
1629 Steiner Ave SW 0.59mi 2/1.0 (-1) 1,476 (-9%) 8mo $72,000 $49 42
2708 Princeton Ave SW 0.67mi 3/1.0 1,462 (-10%) 13mo $50,000 $34 38

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
-9.2%
Equity multiple
0.67×
Total profit
$-11,861
Equity at exit
$19,369
10-year hold
IRR
-4.0%
Equity multiple
0.77×
Total profit
$-8,409
Equity at exit
$11,231

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 35211

Rents YoY
-0.0%
Active inventory
154
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,303 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$90 /mo · $1,074/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$205

Break-even live

Break-even rent $1,044
Max offer price $129,900
Occupancy floor 79%

Sensitivity live

Price -10% $278 -5% $241 +0% $205 +5% $168 +10% $131
Rent -10% $102 -5% $153 +0% $205 +5% $256 +10% $308
Rate -1.0pp $270 -0.5pp $238 base $205 +0.5pp $171 +1.0pp $137

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1900 Saint Charles Ave SW Birmingham, AL 4.0 2.0 1623 $1,350 $0.83 3d 1 0.03mi
1933 Saint Charles Ct SW Birmingham, AL 3.0 1.0 1106 $1,050 $0.95 25d 1 0.12mi
1816 Saint Charles Ave SW Birmingham, AL 3.0 1.0 1395 $1,295 $0.93 25d 1 0.20mi
1728 Princeton Ave SW Birmingham, AL 4.0 2.0 1334 $1,300 $0.97 45d 1 0.31mi
1800 Woodland Ave SW Birmingham, AL 4.0 1.0 1411 $1,195 $0.85 3d 1 0.32mi
504 Francis Pl SW Birmingham, AL 3.0 2.0 1816 $1,223 $0.67 25d 1 0.32mi
2026 Lee Ct SW Birmingham, AL 3.0 1.0 1204 $1,100 $0.91 45d 1 0.33mi
1734 Lee Ave SW Birmingham, AL 4.0 1.0 1142 $1,150 $1.01 21d 1 0.36mi
1645 Woodland Ave SW Birmingham, AL 4.0 2.0 1298 $1,300 $1.00 21d 1 0.45mi
2017 48th Street Ensley Birmingham, AL 3.0 2.0 1383 $1,250 $0.90 45d 1 0.48mi
2133 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1308 $1,300 $0.99 45d 1 0.54mi
312 25th St SW Birmingham, AL 4.0 1.0 1159 $1,000 $0.86 25d 1 0.56mi
4813 Court S Birmingham, AL 3.0 2.0 1118 $1,125 $1.01 45d 1 0.57mi
407 S Park Rd SW Birmingham, AL 3.0 1.0 1050 $900 $0.86 45d 1 0.60mi
4825 Avenue S Birmingham, AL 3.0 1.0 1310 $1,050 $0.80 18d 1 0.61mi
4736 Court S Birmingham, AL 3.0 1.5 1300 $1,200 $0.92 5d 1 0.64mi
4801 Avenue S Birmingham, AL 3.0 1.0 1310 $1,000 $0.76 45d 1 0.64mi
4732 Court S Birmingham, AL 3.0 1.0 1372 $1,100 $0.80 45d 1 0.64mi
1000 17th Pl SW Birmingham, AL 3.0 2.0 1200 $1,275 $1.06 21d 1 0.65mi
4636 Avenue T Unit T Birmingham, AL 4.0 1.5 1842 $1,500 $0.81 3d 1 0.66mi
1437 Woodland Ave SW Birmingham, AL 3.0 1.0 1369 $1,100 $0.80 5d 1 0.71mi
4637 Court S Birmingham, AL 3.0 1.0 1225 $975 $0.80 3d 1 0.72mi
1501 Princeton Ave SW Birmingham, AL 3.0 2.0 1260 $1,350 $1.07 46d 1 0.72mi
4612 Terrace S Birmingham, AL 3.0 1.0 1612 $1,050 $0.65 45d 1 0.74mi
4817 Court R Birmingham, AL 3.0 2.0 1530 $1,300 $0.85 18d 1 0.74mi
2520 Avenue U Unit A Birmingham, AL 4.0 1.0 1260 $1,200 $0.95 45d 1 0.77mi
1609 Jefferson Ave SW Birmingham, AL 4.0 1.0 1572 $1,300 $0.83 5d 1 0.79mi
2320 Wesley Ave SW Birmingham, AL 4.0 1.0 1865 $1,200 $0.64 12d 1 0.79mi
1620 Alemeda Ave SW Birmingham, AL 3.0 2.0 1314 $1,295 $0.99 3d 1 0.83mi
2304 Beulah Ave SW Birmingham, AL 3.0 1.0 1283 $1,025 $0.80 3d 1 0.84mi
3017 Ensley Ave Birmingham, AL 3.0 1.0 1540 $1,400 $0.91 3d 1 0.87mi
1209 19th Pl SW Birmingham, AL 3.0 1.0 1050 $1,275 $1.21 45d 1 0.88mi
1757 48th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1164 $1,295 $1.11 4d 1 0.89mi
3009 Prince Ave Birmingham, AL 3.0 2.0 1176 $1,095 $0.93 25d 1 0.89mi
3221 Avenue S Birmingham, AL 3.0 2.0 1190 $1,250 $1.05 25d 1 0.90mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 45d 1 0.91mi
1319 18th Way SW Birmingham, AL 4.0 2.0 1337 $1,345 $1.01 25d 1 0.93mi
2709 30th Street Ensley Birmingham, AL 4.0 2.0 1410 $1,323 $0.94 3d 1 0.94mi
1698 Dennison Ave SW Birmingham, AL 4.0 2.0 1780 $1,300 $0.73 45d 1 0.94mi
1820 33rd St W Birmingham, AL 4.0 1.5 1212 $1,495 $1.23 45d 1 0.97mi

Listing history 15 events

  1. 2026-06-08
    days on market $129,900 Active 28 DOM
  2. 2026-06-07
    days on market $129,900 Active 27 DOM
  3. 2026-06-03
    days on market $129,900 Active 23 DOM
  4. 2026-06-02
    days on market $129,900 Active 22 DOM
  5. 2026-06-01
    days on market $129,900 Active 21 DOM
  6. 2026-05-31
    days on market $129,900 Active 20 DOM
  7. 2026-05-11
    listed $129,900 Active 149-char remark
  8. 2025-11-17
    price $135,000
  9. 2024-08-19
    price $137,500
  10. 2021-08-12
    soldstatus $20,000 Sold
  11. 2021-04-19
    price $32,000
  12. 2021-03-21
    price $42,000
  13. 2021-02-08
    listed $52,000 Active
  14. 1988-07-08
    soldstatus $29,500
  15. 1975-05-01
    soldstatus $21,500

ⓘ 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
$1,074 · $90/mo
Projected year-2 tax
$1,074 · $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 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
$15,638
− Mortgage interest
−$7,276
− Property taxes
−$1,074
− Insurance
−$650
− Repairs & maintenance
−$1,251
− Management
−$1,251
− Depreciation
−$3,779
Taxable income
$356
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$86
After-tax cash flow
$2,370/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
210,422
Metro
Birmingham-Hoover, AL
Population (ZIP)
24,924
Household income
$34,884
Rent vs Own
59.7% rent · 40.3% own
Severe rent burden
2161.0

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 (77%)
Race & ethnicity
Black 77% White 10% Hispanic / Latino 10% Two or more races 4%
Hispanic origin (detail)
Mexican 7%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 8% French/Haitian/Cajun 1%

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
▼ -49.29%
Current HPI
91.2903
Rent YoY
▬ -0.01%
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

-93.5% since first listed
9 events — show timeline
  • 2026-06-04 Listed for Rent $1,400 TENANTTURNER2
  • 2025-11-17 Price Changed $135,000 Greater Alabama MLS
  • 2024-08-19 Price Changed $137,500 Greater Alabama MLS
  • 2021-08-12 Sold (MLS) $20,000 Greater Alabama MLS
  • 2021-04-19 Price Changed $32,000 Greater Alabama MLS
  • 2021-03-21 Price Changed $42,000 Greater Alabama MLS
  • 2021-02-08 Listed $52,000 Greater Alabama MLS
  • 1988-07-08 Sold (Public Records) $29,500 Public Records
  • 1975-05-01 Sold (Public Records) $21,500 Public Records

Property tax history

+9.2%/yr

Latest (2025): $1,074 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…