CashFlowRE
Sign in Sign up
241 Iron Cir
D- Composite 39.72
Why this score? — see what drove the D- 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).

  • ARV discount +12.5/15.0
  • Cash flow +10.3/30.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$354,999

241 Iron Cir · Meridianville, AL 35759
4 bd · 1.5 ba · 2,895 sqft · SingleFamily public records · 84 Days on market
Built 2018 9,583 sqft lot $123/sqft · 9% below area Est $399k · 11% under $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked on a cul-de-sac lot, this move-in ready full-brick home stands out with charming white brick, thoughtful landscaping, and eye-catching curb appeal. Conveniently located with easy access to Huntsville, shopping, dining, and everyday essentials, along with community amenities including a pool, playground, and green spaces. Inside, the home offers a well-designed floor plan with an open-concept living area that flows into the kitchen and dining space, creating an easy, functional layout for everyday living. Natural light fills the main areas, giving the home a bright and inviting feel. The home includes multiple bedrooms with a private primary suite and a few bonus spaces!

Key facts

  • 9,583 sq ft lot
  • 2 garage spots
  • Built 2018

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 4-bed/1.5-bath single-family listed at $355k.

Deal economics

  • At list price, monthly cash flow is $-195 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $321k (9.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $244k (31.2% below list).
  • Recommended offer: $244k (31.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.5% in Meridianville — 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 65/100 on livability (#118 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Madison County (rural): math 27% / reading 56% proficiency, ranked #19 of 129 in AL (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 492 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,709 units permitted in Madison County in 2024 (1,186 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Madison County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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 $214k; list at $355k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $244,401 (31.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.69%
Cap rate
5.63%
Cash-on-cash
-2.35%
DSCR
0.90
GRM
12.1

CMA / ARV

ARV (median comp)
$399,163
List price
$354,999
Delta
-11.06%
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
211 Portrait St 0.31mi 4/2.5 2,926 (+1%) 0mo $325,000 $111 80
221 Portrait St 0.33mi 4/3.0 2,915 (+1%) 1mo $360,000 $123 77
130 Balboa Rd 0.29mi 4/3.0 2,788 (-4%) 2mo $400,000 $143 72
208 Marvel St 0.31mi 4/3.0 2,788 (-4%) 5mo $403,900 $145 70
220 Holt St 0.13mi 5/2.5 (+1) 3,022 (+4%) 11mo $369,900 $122 69
212 Marvel St 0.30mi 3/2.5 (-1) 2,926 (+1%) 11mo $379,650 $130 66
213 Iron Cir 0.17mi 3/2.5 (-1) 3,125 (+8%) 10mo $316,000 $101 62
133 Balboa Rd 0.28mi 4/2.5 3,156 (+9%) 8mo $439,115 $139 61
276 Holt St 0.20mi 4/3.0 2,574 (-11%) 7mo $303,000 $118 60
219 Holt St 0.15mi 5/4.5 (+1) 3,154 (+9%) 3mo $380,000 $120 59
201 Rowan St 0.25mi 5/4.0 (+1) 3,198 (+10%) 1mo $405,000 $127 55
245 Portrait St 0.42mi 4/3.0 2,574 (-11%) 11mo $325,000 $126 47

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 · 0.55% rent growth · sell at horizon

5-year hold
IRR
-22.6%
Equity multiple
0.24×
Total profit
$-75,973
Equity at exit
$52,932
10-year hold
IRR
-23.5%
Equity multiple
-0.06×
Total profit
$-105,770
Equity at exit
$30,694

Cash invested: $99,400 (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 35759

Home prices YoY
-6.1%
Rents YoY
0.6%
Active inventory
492
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$2,444 high interval (Pro) →
Mortgage (P&I)
$1,862
Tax from tax record
$91 /mo · $1,091/yr
Insurance
$148
HOA
$25
Vacancy / Maint / Mgmt
$513
Net cashflow
$-195

Break-even live

Break-even rent $2,690
Max offer price $320,600
Occupancy floor

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
$88,750
Closing costs
$10,650
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
117 Speck Cir Meridianville, AL 4.0 3.5 3156 $2,400 $0.76 23d 1 0.26mi
117 Vancouver Rd Meridianville, AL 5.0 3.5 4060 $2,795 $0.69 13d 1 1.09mi
124 Shangrila Way Meridianville, AL 4.0 3.5 2693 $2,595 $0.96 23d 1 1.13mi
131 Ranier St Meridianville, AL 3.0 2.5 2307 $1,611 $0.70 13d 1 1.26mi
302 Allene Way Meridianville, AL 4.0 3.0 1938 $2,400 $1.24 43d 1 1.31mi
319 Allene Way Meridianville, AL 4.0 2.0 2106 $2,150 $1.02 43d 1 1.41mi
280 Shangrila Way Meridianville, AL 4.0 2.0 2106 $1,899 $0.90 23d 1 1.49mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
landscapingpool

Listing history 19 events

  1. 2026-06-18
    days on market $354,999 Active 84 DOM
  2. 2026-06-18
    price $354,999 Active 83 DOM
  3. 2026-06-17
    days on market $355,000 Active 83 DOM
  4. 2026-06-16
    days on market $355,000 Active 82 DOM
  5. 2026-06-15
    days on market $355,000 Active 81 DOM
  6. 2026-06-14
    days on market $355,000 Active 79 DOM
  7. 2026-06-10
    days on market $355,000 Active 76 DOM
  8. 2026-06-09
    days on market $355,000 Active 75 DOM
  9. 2026-06-08
    days on market $355,000 Active 74 DOM
  10. 2026-06-07
    days on market $355,000 Active 73 DOM
  11. 2026-06-02
    days on market $355,000 Active 68 DOM
  12. 2026-06-01
    days on market $355,000 Active 67 DOM
  13. 2026-05-31
    days on market $355,000 Active 66 DOM
  14. 2026-05-30
    days on market $355,000 Active 65 DOM
  15. 2026-04-27
    price $365,000 685-char remark
    Show marketing remark (685 chars)

    Tucked on a cul-de-sac lot, this move-in ready full-brick home stands out with charming white brick, thoughtful landscaping, and eye-catching curb appeal. Conveniently located with easy access to Huntsville, shopping, dining, and everyday essentials, along with community amenities including a pool, playground, and green spaces. Inside, the home offers a well-designed floor plan with an open-concept living area that flows into the kitchen and dining space, creating an easy, functional layout for everyday living. Natural light fills the main areas, giving the home a bright and inviting feel. The home includes multiple bedrooms with a private primary suite and a few bonus spaces!

  16. 2026-03-26
    price $375,000 685-char remark
    Show marketing remark (685 chars)

    Tucked on a cul-de-sac lot, this move-in ready full-brick home stands out with charming white brick, thoughtful landscaping, and eye-catching curb appeal. Conveniently located with easy access to Huntsville, shopping, dining, and everyday essentials, along with community amenities including a pool, playground, and green spaces. Inside, the home offers a well-designed floor plan with an open-concept living area that flows into the kitchen and dining space, creating an easy, functional layout for everyday living. Natural light fills the main areas, giving the home a bright and inviting feel. The home includes multiple bedrooms with a private primary suite and a few bonus spaces!

  17. 2026-03-26
    listed $365,000 Active 685-char remark
    Show marketing remark (685 chars)

    Tucked on a cul-de-sac lot, this move-in ready full-brick home stands out with charming white brick, thoughtful landscaping, and eye-catching curb appeal. Conveniently located with easy access to Huntsville, shopping, dining, and everyday essentials, along with community amenities including a pool, playground, and green spaces. Inside, the home offers a well-designed floor plan with an open-concept living area that flows into the kitchen and dining space, creating an easy, functional layout for everyday living. Natural light fills the main areas, giving the home a bright and inviting feel. The home includes multiple bedrooms with a private primary suite and a few bonus spaces!

  18. 2018-02-23
    soldstatus $213,555 544-char remark
    Show marketing remark (544 chars)

    The absolute MOST HOME FOR THE MONEY and without a doubt the best location if you are considering a BRAND NEW HOME in Meridianville. Builder Paid closing costs and 100% financing are just two of the numerous reasons that make this the best new home opportunity in the area. Neighboring your local PUBLIX supermarket and Colonial Golf Course are sure to add an unspeakable value to your lifestyle. Only 15 minutes from Huntsville and located in the highly sought after Hazel Green High School District, Colonial Pointe is sure to not disappoint.

  19. 2018-02-19
    listed $213,555 544-char remark
    Show marketing remark (544 chars)

    The absolute MOST HOME FOR THE MONEY and without a doubt the best location if you are considering a BRAND NEW HOME in Meridianville. Builder Paid closing costs and 100% financing are just two of the numerous reasons that make this the best new home opportunity in the area. Neighboring your local PUBLIX supermarket and Colonial Golf Course are sure to add an unspeakable value to your lifestyle. Only 15 minutes from Huntsville and located in the highly sought after Hazel Green High School District, Colonial Pointe is sure to not disappoint.

ⓘ 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
$1,091 · $91/mo
Projected year-2 tax
$1,455 · $121/mo
Expected delta
+$364/yr (+$30/mo · 33.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$29,328
− Mortgage interest
−$19,885
− Property taxes
−$1,091
− Insurance
−$1,775
− Repairs & maintenance
−$2,346
− Management
−$2,346
− HOA
−$300
− Depreciation
−$10,327
Taxable loss
−$8,743
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,098
After-tax cash flow
$-238/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
Madison County
NCES district ID
0102220
Math proficiency
27% ▼ -32.00%
Reading proficiency
56% ▼ -1.00%
Median HH income
$66,058
Composite
37.15/100
National rank
#4483
State rank
#19 of 129 in AL

Livability — Meridianville

Score
65/100
State rank
#118
US rank
#12516

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meridianville, AL
County
Madison County · 380,832 people
City population
14,103
Metro
Huntsville, AL
Population (ZIP)
14,103
Household income
$102,880
Rent vs Own
9.3% rent · 90.7% own
Severe rent burden
148.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
392,086 people
By 2030
409,788 · +4.5%
By 2040
440,557 · +12.4%
By 2050
460,990 · +17.6%
By 2075
502,872 · +28.3%
By 2100
513,623 · +31.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 61% Black 23% Two or more races 8% Hispanic / Latino 4% Native American 3% Asian 2%
Common ancestry
Italian 2% Lithuanian 2% Portuguese 2%
Foreign-born
6% · Canada
Languages at home
94% English-only · Spanish 3% Tagalog/Filipino 1% German/W. Germanic 1%

Political lean MEDSL · Madison

2024 margin
Lean R (+9.0) · D 44.7% · R 53.7% · Other 1.6%
2008→2024 swing
+6.0pp toward D · 2008: -14.9pp · 2024: -9.0pp
All cycles
2024: R+9.0 2020: R+8.0 2016: R+16.8 2012: R+18.7 2008: R+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.37%
Current HPI
282.7104
Rent YoY
▲ 0.55%
Metro
Huntsville, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+70.9% since first listed
5 events — show timeline
  • 2026-04-27 Price Changed $365,000 VMLS
  • 2026-03-26 Price Changed $375,000 VMLS
  • 2026-03-26 Listed $365,000 VMLS
  • 2018-02-23 Sold (MLS) $213,555 VMLS
  • 2018-02-19 Listed $213,555 VMLS

Property tax history

+7.6%/yr

Latest (2024): $1,091 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…