CashFlowRE
Sign in Sign up
2208 Mayfield Ave SW
B- Composite 66.8
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$32,000

2208 Mayfield Ave SW · Birmingham, AL 35211
3 bd · 1.0 ba · 1,064 sqft · SingleFamily public records · 1 Days on market
Built 1940 5,227 sqft lot $30/sqft · 50% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

Key facts

  • 5,227 sq ft lot
  • Built 1940

Property features AI

Finance

  • Other: Lot size approximately 0.12 acres; Subdivision: ENSLEY

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Connected sewer; Electric water heater
  • Home design: Existing property; Shingle construction
  • Construction: Crawl space foundation; Shingle construction
  • Exterior features: Not waterfront; No pool; No patio; No garden/patio; No decks

Interior

  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level
  • Flooring: Hardwood
  • Bathrooms: One full bathroom on main level
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Hardwood floors; Electric fireplace with brick surround located in the master bedroom; Ceilings: other (see remarks)

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 $32k.

Deal economics

  • At list price, monthly cash flow is $754 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $32k).
  • Cap rate 34.5% 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-, crime F, employment 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.
  • Zoned schools: Wenonah High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 656 students, 85% FRL) — zoned schools at 85% FRL track the district average.
  • Market conditions: Rents soft (-0.0%/yr); 152 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 42% 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 $221 of loan paydown is wiped out by about $960 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 $9k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $8k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $6k; list at $32k implies a 433% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $32,000

Questions for the listing agent

  1. Built in 1940 — 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
3.77%
Cap rate
34.55%
Cash-on-cash
100.92%
DSCR
5.49
GRM
2.2

CMA / ARV

ARV (median comp)
$64,243
List price
$32,000
Delta
-45.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1657 19th Pl 0.20mi 3/1.0 1,074 (+1%) 3mo $40,000 $37 86
1513 20th Pl SW 0.15mi 4/1.0 (+1) 1,126 (+6%) 9mo $79,000 $70 71
2436 Powderly Ave SW 0.20mi 2/1.0 (-1) 966 (-9%) 2mo $32,500 $34 68
1404 18th St SW 0.52mi 3/1.0 1,030 (-3%) 9mo $45,000 $44 63
1228 19th Pl SW 0.43mi 3/1.0 978 (-8%) 8mo $66,500 $68 60
1311 18th Way SW 0.53mi 3/1.0 979 (-8%) 4mo $20,500 $21 58
2412 Lawn Ave SW 0.46mi 3/1.0 975 (-8%) 9mo $60,000 $62 57
1524 Elm St SW 0.63mi 3/1.0 960 (-10%) 1mo $43,000 $45 54
1657 SW 18th Way 0.33mi 3/1.0 912 (-14%) 9mo $90,000 $99 53
905 24th St SW 0.53mi 3/1.0 1,178 (+11%) 8mo $120,000 $102 51
117 E SW Ann Dr 0.55mi 3/1.0 936 (-12%) 6mo $65,000 $69 49
3116 Steiner Ave SW 0.68mi 2/1.0 (-1) 1,218 (+14%) 9mo $25,000 $21 31

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
98.7%
Equity multiple
5.38×
Total profit
$39,275
Equity at exit
$4,771
10-year hold
IRR
Equity multiple
10.19×
Total profit
$82,350
Equity at exit
$2,767

Cash invested: $8,960 (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
152
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,207 high interval (Pro) →
Mortgage (P&I)
$168
Tax from tax record
$19 /mo · $225/yr
Insurance
$13
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$754

Break-even live

Break-even rent $253
Max offer price $32,000
Occupancy floor 33%

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
$8,000
Closing costs
$960
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
2128 Mayfield Ave SW Birmingham, AL 3.0 1.0 1196 $1,200 $1.00 23d 1 0.05mi
2516 Powderly Ave SW Birmingham, AL 3.0 1.0 1236 $1,050 $0.85 43d 1 0.23mi
1669 19th Pl SW Birmingham, AL 4.0 2.0 1373 $1,325 $0.97 23d 1 0.24mi
2709 Powderly Ave SW Birmingham, AL 3.0 2.0 1056 $950 $0.90 23d 1 0.30mi
2005 Snavely Ave SW Birmingham, AL 3.0 2.0 1380 $1,150 $0.83 43d 1 0.30mi
1228 19th Pl SW Birmingham, AL 3.0 2.0 978 $1,195 $1.22 3d 1 0.43mi
1544 18th St SW Birmingham, AL 3.0 1.0 950 $1,130 $1.19 43d 1 0.46mi
1537 18th St SW Birmingham, AL 3.0 1.0 1049 $1,130 $1.08 43d 1 0.48mi
1209 19th Pl SW Birmingham, AL 3.0 1.0 1050 $1,275 $1.21 43d 1 0.49mi
2304 Beulah Ave SW Birmingham, AL 3.0 1.0 1283 $1,025 $0.80 1d 1 0.49mi
2005 Henry Crumpton Dr Birmingham, AL 4.0 2.0 1377 $1,300 $0.94 43d 1 0.52mi
1319 18th Way SW Birmingham, AL 4.0 2.0 1337 $1,345 $1.01 23d 1 0.52mi
1845 Henry Crumpton Dr Birmingham, AL 3.0 1.0 1000 $895 $0.90 3d 1 0.56mi
3000 Dawson Ave SW Birmingham, AL 3.0 1.0 1092 $925 $0.85 43d 1 0.58mi
1252 18th Pl SW Birmingham, AL 3.0 1.0 950 $1,000 $1.05 15d 1 0.59mi
1520 17th Way SW Birmingham, AL 3.0 1.0 900 $900 $1.00 11d 1 0.60mi
1520 17th Way SW Birmingham, AL 3.0 1.0 900 $900 $1.00 21d 1 0.60mi
2409 Garrison Ave SW Birmingham, AL 4.0 2.0 1000 $1,295 $1.29 43d 1 0.60mi
1838 31st St SW Birmingham, AL 3.0 2.0 1400 $1,223 $0.87 15d 1 0.63mi
224 E Ann Dr SW Birmingham, AL 3.0 1.0 1026 $1,050 $1.02 23d 1 0.64mi
3116 Steiner Ave SW Birmingham, AL 3.0 1.0 1362 $1,200 $0.88 43d 1 0.66mi
709 30th St SW Birmingham, AL 3.0 1.0 1273 $1,000 $0.79 43d 1 0.69mi
2904 Garrison Ave SW Birmingham, AL 4.0 2.0 952 $1,050 $1.10 23d 1 0.69mi
914 21st St SW Birmingham, AL 3.0 1.0 784 $1,200 $1.53 21d 1 0.71mi
612 26th St SW Birmingham, AL 2.0 1.0 988 $825 $0.84 43d 1 0.73mi
407 S Park Rd SW Birmingham, AL 3.0 1.0 1050 $900 $0.86 43d 1 0.77mi
1012 33rd St SW Birmingham, AL 1.0–2.0 1.0–2.0 800 $750 $0.94 2d 1 0.80mi
2300 31st St SW Unit ENSLEY2316 A Birmingham, AL 2.0 1.0 750 $1,000 $1.33 2d 1 0.85mi
2432 Ishkooda Rd SW Birmingham, AL 3.0 1.0 1075 $1,150 $1.07 43d 1 0.88mi
312 25th St SW Birmingham, AL 4.0 1.0 1159 $1,000 $0.86 23d 1 0.89mi
2519 Saint Charles Ave SW Birmingham, AL 2.0 1.0 990 $975 $0.98 44d 1 0.91mi
5820 Court Q Birmingham, AL 3.0 1.0 902 $1,200 $1.33 43d 1 0.93mi
5832 Court Q Birmingham, AL 3.0 1.0 912 $950 $1.04 44d 1 0.93mi
2216 Lee Ave SW Birmingham, AL 3.0 1.0 902 $900 $1.00 23d 1 0.96mi
2113 Rambow Ave SW Birmingham, AL 2.0 1.0 838 $1,250 $1.49 43d 1 0.99mi
2026 Lee Ct SW Birmingham, AL 3.0 1.0 1204 $1,100 $0.91 43d 1 1.02mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 43d 1 1.03mi
5211 Ter Q Unit Q Birmingham, AL 2.0 1.0 756 $775 $1.03 43d 1 1.07mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 43d 1 1.08mi
208 22nd St SW Birmingham, AL 2.0 1.0 926 $1,050 $1.13 3d 1 1.08mi

Listing history 30 events

  1. 2026-06-19
    remarks 448-char remark
  2. 2026-06-19
    pricedays on marketlisting id $32,000 Active 1 DOM
  3. 2026-06-18
    days on market $34,900 Active 46 DOM
  4. 2026-06-17
    days on market $34,900 Active 45 DOM
  5. 2026-06-16
    days on market $34,900 Active 44 DOM
  6. 2026-06-15
    days on market $34,900 Active 43 DOM
  7. 2026-06-13
    days on market $34,900 Active 41 DOM
  8. 2026-06-10
    days on market $34,900 Active 38 DOM
  9. 2026-06-09
    days on market $34,900 Active 37 DOM
  10. 2026-06-08
    days on market $34,900 Active 36 DOM
  11. 2026-06-07
    days on market $34,900 Active 35 DOM
  12. 2026-06-03
    days on market $34,900 Active 31 DOM
  13. 2026-06-02
    days on market $34,900 Active 30 DOM
  14. 2026-06-01
    days on market $34,900 Active 29 DOM
  15. 2026-05-31
    days on market $34,900 Active 28 DOM
  16. 2026-05-13
    price $34,900 123-char remark
  17. 2026-05-03
    listed $39,900 Active 123-char remark
  18. 2024-03-08
    soldstatus $6,000 Sold 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  19. 2024-02-16
    status Pending 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  20. 2023-12-05
    price $7,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  21. 2023-11-22
    price $9,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  22. 2023-10-20
    price $11,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  23. 2023-10-06
    price $13,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  24. 2023-09-11
    price $16,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  25. 2023-08-24
    price $19,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  26. 2023-07-25
    price $21,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  27. 2023-07-13
    price $24,900 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  28. 2023-06-13
    listed $27,900 Active 145-char remark
    Show marketing remark (145 chars)

    REDUCED!!!!! Investors delight! This 3 bedroom, 1 bath home is ready for its new owners. This home has lots of potential. Hurry before it's gone.

  29. 2023-03-31
    soldstatus $14,300 Sold
    Show marketing remark (216 chars)

    Looking for the perfect investment property to add to your portfolio? Check out this spacious 3-bedroom full bath home, Property is sold as is. There is a tenant in place, Please call agent for viewing instrructions.

  30. 2023-02-09
    listed $35,000 Active
    Show marketing remark (216 chars)

    Looking for the perfect investment property to add to your portfolio? Check out this spacious 3-bedroom full bath home, Property is sold as is. There is a tenant in place, Please call agent for viewing instrructions.

ⓘ 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
$225 · $19/mo
Projected year-2 tax
$225 · $19/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 20 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
$14,482
− Mortgage interest
−$1,792
− Property taxes
−$225
− Insurance
−$160
− Repairs & maintenance
−$1,159
− Management
−$1,159
− Depreciation
−$931
Taxable income
$9,057
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,174
After-tax cash flow
$6,869/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

-0.3% since first listed
15 events — show timeline
  • 2026-05-13 Price Changed $34,900 Greater Alabama MLS
  • 2026-05-03 Listed $39,900 Greater Alabama MLS
  • 2024-03-08 Sold (MLS) $6,000 Greater Alabama MLS
  • 2024-02-16 Pending Greater Alabama MLS
  • 2023-12-05 Price Changed $7,900 Greater Alabama MLS
  • 2023-11-22 Price Changed $9,900 Greater Alabama MLS
  • 2023-10-20 Price Changed $11,900 Greater Alabama MLS
  • 2023-10-06 Price Changed $13,900 Greater Alabama MLS
  • 2023-09-11 Price Changed $16,900 Greater Alabama MLS
  • 2023-08-24 Price Changed $19,900 Greater Alabama MLS
  • 2023-07-25 Price Changed $21,900 Greater Alabama MLS
  • 2023-07-13 Price Changed $24,900 Greater Alabama MLS
  • 2023-06-13 Listed $27,900 Greater Alabama MLS
  • 2023-03-31 Sold (MLS) $14,300 Greater Alabama MLS
  • 2023-02-09 Listed $35,000 Greater Alabama MLS

Property tax history

+0.2%/yr

Latest (2025): $225 · -65.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…