CashFlowRE
Sign in Sign up
133 Park Place Ln
B- Composite 69.39
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 +26.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.2/10.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

133 Park Place Ln · Alabaster, AL 35007
3 bd · 2.0 ba · 1,646 sqft · SingleFamily public records · 1 Days on market
Built 1995 5,662 sqft lot Est $255k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wonderful One Level 3 Bedroom home located in Alabaster. Additional Bonus Room that can serve as another living area, bedroom, play/rec room, or workout space. Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, plus a pantry! Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front and firepit in the back. This home is within walking distance to Alabaster municipal park.

Key facts

  • 5,662 sq ft lot
  • Built 1995

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 $165k.

Deal economics

  • At list price, monthly cash flow is $418 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 9.3% vs local median 4.1% in Alabaster — 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 76/100 on livability (#14 in AL, #3,512 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities D-, commute F, health & safety F.
  • Alabaster City (suburban): math 30% / reading 57% proficiency, ranked #17 of 129 in AL (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Meadow View Elementary School (math 59% / reading 71%, grade B+, #40 of 627 statewide, top 7%, 944 students, 53% FRL); Thompson High School (math 34% / reading 38%, grade F, #43 of 305 statewide, top 14%, 2,203 students, 48% FRL) — zoned schools average 50% FRL vs 31% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.2%/yr); 226 active listings in the ZIP; 4 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; 987 units permitted in Shelby County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Shelby County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 9y 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, 59% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
1.12%
Cap rate
9.33%
Cash-on-cash
10.86%
DSCR
1.48
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$255,130
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
184 Park Place Ln 0.05mi 3/2.0 1,466 (-11%) 4mo $226,500 $155 76
149 Park Place Ln 0.04mi 4/2.0 (+1) 1,755 (+7%) 11mo $232,500 $132 73
246 Park Place Way 0.20mi 3/2.0 1,755 (+7%) 11mo $255,000 $145 70
130 Jasmine Dr 0.28mi 3/2.0 1,690 (+3%) 17mo $230,000 $136 69
168 Jasmine Dr 0.30mi 3/2.0 1,554 (-6%) 16mo $240,000 $154 63
138 Park Place Ln 0.04mi 3/2.0 1,865 (+13%) 20mo $225,000 $121 59
218 Buck Creek Cir 0.31mi 3/2.0 1,438 (-13%) 8mo $240,000 $167 58
255 Park Place Way 0.14mi 3/2.0 1,408 (-14%) 18mo $210,000 $149 54
533 Warrior Dr 0.21mi 3/2.0 1,400 (-15%) 14mo $242,500 $173 54
169 Jasmine Dr 0.33mi 3/2.0 1,438 (-13%) 16mo $236,000 $164 51
152 Pebble Dr 0.71mi 3/2.0 1,785 (+8%) 18mo $289,900 $162 38
170 Cambridge Ln 0.67mi 3/2.5 1,776 (+8%) 21mo $280,000 $158 36

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 · 2.16% rent growth · sell at horizon

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-1,678
Equity at exit
$24,602
10-year hold
IRR
7.8%
Equity multiple
1.57×
Total profit
$26,467
Equity at exit
$14,266

Cash invested: $46,200 (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 35007

Home prices YoY
-35.0%
Rents YoY
2.2%
Active inventory
226
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,841 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$102 /mo · $1,229/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$418

Break-even live

Break-even rent $1,312
Max offer price $165,000
Occupancy floor 72%

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
$41,250
Closing costs
$4,950
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
213 Park Place Way Alabaster, AL 3.0 2.0 1223 $1,681 $1.37 23d 1 0.15mi
1090 Thompson Rd Alabaster, AL 3.0 2.5 1615 $1,600 $0.99 43d 1 0.44mi
200 Summer Hill Dr Alabaster, AL 3.0 2.0 1950 $1,686 $0.86 14d 1 0.76mi
203 Winterhaven Dr Alabaster, AL 3.0 2.0 1431 $1,550 $1.08 3d 1 1.14mi

Listing history 14 events

  1. 2026-03-20
    status Pending
  2. 2026-03-13
    listed $165,000 Active
  3. 2023-02-14
    soldstatus $230,000
  4. 2023-02-13
    soldstatus $230,000 Sold 873-char remark
    Show marketing remark (873 chars)

    Wonderful One Level 3 Bedroom home located in Alabaster. Additional Bonus Room that can serve as another living area, bedroom, play/rec room, or workout space. Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, plus a pantry! Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front and firepit in the back. This home is within walking distance to Alabaster municipal park.

  5. 2023-01-12
    historical Contingent 873-char remark
    Show marketing remark (873 chars)

    Wonderful One Level 3 Bedroom home located in Alabaster. Additional Bonus Room that can serve as another living area, bedroom, play/rec room, or workout space. Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, plus a pantry! Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front and firepit in the back. This home is within walking distance to Alabaster municipal park.

  6. 2023-01-07
    status Active 873-char remark
    Show marketing remark (873 chars)

    Wonderful One Level 3 Bedroom home located in Alabaster. Additional Bonus Room that can serve as another living area, bedroom, play/rec room, or workout space. Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, plus a pantry! Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front and firepit in the back. This home is within walking distance to Alabaster municipal park.

  7. 2023-01-04
    historical Contingent 873-char remark
    Show marketing remark (873 chars)

    Wonderful One Level 3 Bedroom home located in Alabaster. Additional Bonus Room that can serve as another living area, bedroom, play/rec room, or workout space. Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, plus a pantry! Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front and firepit in the back. This home is within walking distance to Alabaster municipal park.

  8. 2022-12-28
    listed $224,900 Active 873-char remark
    Show marketing remark (873 chars)

    Wonderful One Level 3 Bedroom home located in Alabaster. Additional Bonus Room that can serve as another living area, bedroom, play/rec room, or workout space. Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, plus a pantry! Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front and firepit in the back. This home is within walking distance to Alabaster municipal park.

  9. 2022-12-13
    historical $224,900 873-char remark
    Show marketing remark (873 chars)

    Wonderful One Level 3 Bedroom home located in Alabaster. Additional Bonus Room that can serve as another living area, bedroom, play/rec room, or workout space. Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, plus a pantry! Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front and firepit in the back. This home is within walking distance to Alabaster municipal park.

  10. 2017-08-29
    soldstatus $144,900
  11. 2017-08-28
    soldstatus $144,900 Sold 999-char remark
    Show marketing remark (999 chars)

    Wonderful One Level home in Park Place in Alabaster with a little extra pizazz! Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, Stainless steel appliances, plus a pantry! Just a step out to the bonus room - makes a great playroom, homeschool classroom or workout space. Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet plus a bonus office/study just off the master, this would make a great nursery. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front. This one is walking distance to Alabaster municipal park. Stop looking and start packing.

  12. 2017-08-01
    historical Contingent 999-char remark
    Show marketing remark (999 chars)

    Wonderful One Level home in Park Place in Alabaster with a little extra pizazz! Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, Stainless steel appliances, plus a pantry! Just a step out to the bonus room - makes a great playroom, homeschool classroom or workout space. Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet plus a bonus office/study just off the master, this would make a great nursery. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front. This one is walking distance to Alabaster municipal park. Stop looking and start packing.

  13. 2017-07-04
    listed $144,900 Active 999-char remark
    Show marketing remark (999 chars)

    Wonderful One Level home in Park Place in Alabaster with a little extra pizazz! Welcome home to the great room with beautiful laminate hardwood floors, vaulted ceilings, woodburning fireplace with marble surround. Great room is open to the large eat-in kitchen with bay window dining area, breakfast bar, Stainless steel appliances, plus a pantry! Just a step out to the bonus room - makes a great playroom, homeschool classroom or workout space. Master bedroom is spacious with a private master bath featuring a separate shower, walk-in closet plus a bonus office/study just off the master, this would make a great nursery. Good sized guest bedrooms with full guest bathroom on the hallway. Neutral colors throughout. Main level laundry on the hallway off the kitchen. Garage door leads to workshop/storage area. Covered patio in back plus a fenced dogrun. Level yard front and back. Nicely landscaped front. This one is walking distance to Alabaster municipal park. Stop looking and start packing.

  14. 2006-03-21
    soldstatus $134,900

ⓘ 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
$1,229 · $102/mo
Projected year-2 tax
$1,229 · $102/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 59% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$22,097
− Mortgage interest
−$9,243
− Property taxes
−$1,229
− Insurance
−$825
− Repairs & maintenance
−$1,768
− Management
−$1,768
− Depreciation
−$4,800
Taxable income
$2,465
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$592
After-tax cash flow
$4,428/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
Alabaster City
NCES district ID
0100190
Math proficiency
30% ▼ -27.00%
Reading proficiency
57% ▲ 5.00%
Median HH income
$68,690
Composite
39.07/100
National rank
#4052
State rank
#17 of 129 in AL

Livability — Alabaster

Score
76/100
State rank
#14
US rank
#3512

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alabaster, AL
County
Shelby County · 188,970 people
City population
28,586
Metro
Birmingham-Hoover, AL
Population (ZIP)
28,586
Household income
$88,505
Rent vs Own
15.7% rent · 84.3% own
Severe rent burden
325.0

Population outlook (Shelby County) Hauer SSP2

Today (2025)
237,024 people
By 2030
249,868 · +5.4%
By 2040
272,778 · +15.1%
By 2050
291,062 · +22.8%
By 2075
326,049 · +37.6%
By 2100
335,870 · +41.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 14% Hispanic / Latino 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 6% Cuban 1%
Common ancestry
Italian 3% Serbian 2% Lithuanian 1%
Foreign-born
6% · Canada, China
Languages at home
90% English-only · Spanish 8% Chinese 1%

Political lean MEDSL · Shelby

2024 margin
Solid R (+40.9) · D 29.0% · R 69.9% · Other 1.1%
2008→2024 swing
+12.6pp toward D · 2008: -53.4pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+40.4 2016: R+50.3 2012: R+55.6 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -113.63%
Current HPI
211.0691
Rent YoY
▲ 2.16%
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

+22.3% since first listed
14 events — show timeline
  • 2026-03-20 Pending Greater Alabama MLS
  • 2026-03-13 Listed $165,000 Greater Alabama MLS
  • 2023-02-14 Sold (Public Records) $230,000 Public Records
  • 2023-02-13 Sold (MLS) $230,000 Greater Alabama MLS
  • 2023-01-12 Contingent Greater Alabama MLS
  • 2023-01-07 Relisted Greater Alabama MLS
  • 2023-01-04 Contingent Greater Alabama MLS
  • 2022-12-28 Listed $224,900 Greater Alabama MLS
  • 2022-12-13 Coming Soon $224,900 Greater Alabama MLS
  • 2017-08-29 Sold (Public Records) $144,900 Public Records
  • 2017-08-28 Sold (MLS) $144,900 Greater Alabama MLS
  • 2017-08-01 Contingent Greater Alabama MLS
  • 2017-07-04 Listed $144,900 Greater Alabama MLS
  • 2006-03-21 Sold (Public Records) $134,900 Public Records

Property tax history

+5.3%/yr

Latest (2025): $1,229 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…