CashFlowRE
Sign in Sign up
5908 Woodward Ave
B- Composite 67.23
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 +5.7/15.0
  • Livability +3.4/5.0
  • Appreciation +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +0.9/10.0

$65,000

5908 Woodward Ave · Birmingham, AL 35228
3 bd · 1.0 ba · 1,377 sqft · SingleFamily public records · 52 Days on market
Built 1950 5,662 sqft lot $47/sqft · at area comps Est $63k · at est.

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

Listing remarks

All Brick 3BR/1BA home with a bonus den featuring a cozy fireplace. This property offers a spacious living room upon entering, separate kitchen. laundry room, and a closet space throughout. Recent updates include a new roof, new gutters, and a new Gas Pac HVAC system (2024). Driveway parking and a nice lot. Home is vacant and ready for its next owner or tenants. Investors! minor repairs needed to make it rent-ready or move-in ready. Great opportunity to add to your rental portfolio or update for resale. Recently leased at $1200 mon. This is a Quick Claim Deed Sale. The redemption period has passed. Seller is providing an Owner's Policy.

Key facts

  • Separate kitchen
  • Laundry room
  • Cozy fireplace

Tags

COZY FIREPLACESPACIOUS LIVING ROOMSEPARATE KITCHENLAUNDRY ROOMCLOSET SPACENEW ROOF

Property features AI

Finance

  • Other: Subdivision: Roosevelt

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Connected sewer; Gas water heater; Internet availability unknown
  • Home design: Existing single-family residence; Tri-level/split descriptions not indicated (not split, not split foyer)
  • Construction: 4-side brick construction; Crawl space foundation
  • Exterior features: Located in a flood plain; No pool, patio, decks, or garden/patio indicated

Interior

  • Kitchen: Solid surface countertops; Gas stove
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Smooth ceilings; Wood-burning fireplace with brick surround located in the den; No additional interior built-in features listed
  • Laundry & utility: Laundry on the main level in a closet; Washer hookup and electric dryer hookup; Gas 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 $65k.

Deal economics

  • At list price, monthly cash flow is $472 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.0% 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: Oxmoor K5 (math 2% / reading 12%, grade F, #601 of 627 statewide, top 98%, 478 students, 85% FRL); 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 (-1.5%/yr); 87 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k 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 $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.85%
Cap rate
15.01%
Cash-on-cash
31.15%
DSCR
2.39
GRM
4.5

CMA / ARV

ARV (median comp)
$62,524
List price
$65,000
Delta
3.96%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6012 Martin Luther Ave 0.25mi 3/1.0 1,380 (+0%) 2mo $105,000 $76 87
6112 Blocton Ave 0.20mi 3/1.0 1,460 (+6%) 3mo $64,900 $44 78
5824 Underwood Ave 0.31mi 3/2.0 1,512 (+10%) 6mo $60,000 $40 60
930 Palmer Ave 0.39mi 3/2.0 1,290 (-6%) 11mo $145,000 $112 58
1028 India St 0.43mi 3/1.0 1,566 (+14%) 11mo $20,000 $13 48
1131 Oak St 0.71mi 3/2.0 1,323 (-4%) 11mo $175,000 $132 47
442 Oakmont St 0.51mi 3/2.0 1,250 (-9%) 14mo $106,000 $85 45
5409 Huntsville Ave 0.69mi 4/2.0 (+1) 1,488 (+8%) 17mo $55,000 $37 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
22.4%
Equity multiple
1.88×
Total profit
$16,070
Equity at exit
$9,692
10-year hold
IRR
28.4%
Equity multiple
3.16×
Total profit
$39,280
Equity at exit
$5,620

Cash invested: $18,200 (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 35228

Home prices YoY
-3.5%
Rents YoY
-1.5%
Active inventory
87
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,200 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$108 /mo · $1,295/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$472

Break-even live

Break-even rent $602
Max offer price $65,000
Occupancy floor 56%

Sensitivity live

Price -10% $509 -5% $491 +0% $472 +5% $454 +10% $436
Rent -10% $378 -5% $425 +0% $472 +5% $520 +10% $567
Rate -1.0pp $505 -0.5pp $489 base $472 +0.5pp $456 +1.0pp $438

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
$16,250
Closing costs
$1,950
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6001 Ivy St Birmingham, AL 3.0 1.0 906 $950 $1.05 44d 1 0.46mi
520 Brewer Dr Bessemer, AL 3.0 1.0 1040 $1,100 $1.06 4d 1 0.49mi
6025 Ivy St Birmingham, AL 4.0 2.0 1232 $1,300 $1.06 44d 1 0.52mi
6029 Ivy St Birmingham, AL 4.0 2.0 1234 $1,200 $0.97 44d 1 0.53mi
63 Wilkes Cir Birmingham, AL 4.0 1.0 1164 $1,200 $1.03 44d 1 0.59mi
63 Wilkes Cir Unit 1 Birmingham, AL 4.0 1.0 1164 $1,250 $1.07 44d 1 0.60mi
80 Wilkes Cir Birmingham, AL 4.0 2.0 1078 $1,200 $1.11 15d 1 0.61mi
546 Selma Rd Bessemer, AL 3.0 1.0 888 $900 $1.01 44d 1 0.70mi
5704 14th St S Bessemer, AL 2.0 2.0 1024 $850 $0.83 17d 1 0.72mi
5912 Owen St Bessemer, AL 3.0 1.5 1192 $1,300 $1.09 44d 1 0.78mi
5709 13th St S Bessemer, AL 3.0 1.0 1120 $1,200 $1.07 44d 1 0.83mi
5624 Cairo Ave Birmingham, AL 4.0 2.0 1386 $1,200 $0.87 44d 1 0.83mi
832 Alden Ave Birmingham, AL 4.0 2.0 1231 $1,150 $0.93 24d 1 0.95mi
1254 Lewis St Brighton, AL 3.0 1.0 1200 $850 $0.71 44d 1 1.05mi
925 Woodward Rd Birmingham, AL 2.0 2.0 1104 $950 $0.86 44d 1 1.06mi
603 11th Ave Birmingham, AL 3.0 1.0 1289 $1,100 $0.85 44d 1 1.06mi
923 Woodward Rd Birmingham, AL 3.0 1.0 1273 $1,200 $0.94 24d 1 1.07mi
605 10th Ave Birmingham, AL 3.0 1.0 1060 $850 $0.80 44d 1 1.12mi
222 4th Ave Birmingham, AL 3.0 1.0 1300 $1,050 $0.81 44d 1 1.12mi
5906 5th St S Bessemer, AL 2.0 1.0 916 $900 $0.98 24d 1 1.13mi
806 12th Ave Birmingham, AL 3.0 1.0 1262 $1,075 $0.85 44d 1 1.13mi
226 3rd Ave Birmingham, AL 4.0 2.0 1248 $1,300 $1.04 44d 1 1.15mi
4506 Letson St Brighton, AL 3.0 2.0 1032 $1,200 $1.16 24d 1 1.18mi
617 8th Ave Birmingham, AL 4.0 2.0 1436 $1,350 $0.94 2d 1 1.24mi
5703 Avenue O Unit O Bessemer, AL 2.0 1.0 936 $800 $0.85 44d 1 1.24mi
1109 12th Ave Birmingham, AL 4.0 2.0 1217 $1,475 $1.21 4d 1 1.24mi
800 Fairfax Dr Fairfield, AL 4.0 2.0 1200 $1,650 $1.38 2d 1 1.28mi
616 Rutledge Dr Birmingham, AL 3.0 1.0 1416 $1,095 $0.77 22d 1 1.30mi
733 Glen Ridge Dr Fairfield, AL 3.0 1.0 1225 $1,378 $1.12 2d 1 1.37mi
608 5th Ave Midfield, AL 3.0 1.0 1241 $795 $0.64 22d 1 1.39mi
830 Burwell St Birmingham, AL 3.0 1.5 1011 $1,200 $1.19 44d 1 1.42mi

Listing history 15 events

  1. 2026-06-21
    days on market $65,000 Active 52 DOM
  2. 2026-06-18
    days on market $65,000 Active 49 DOM
  3. 2026-06-17
    days on market $65,000 Active 48 DOM
  4. 2026-06-16
    days on market $65,000 Active 47 DOM
  5. 2026-06-15
    days on market $65,000 Active 46 DOM
  6. 2026-06-13
    days on market $65,000 Active 44 DOM
  7. 2026-06-10
    days on market $65,000 Active 41 DOM
  8. 2026-06-09
    days on market $65,000 Active 40 DOM
  9. 2026-06-08
    days on market $65,000 Active 39 DOM
  10. 2026-06-07
    days on market $65,000 Active 38 DOM
  11. 2026-06-03
    days on market $65,000 Active 34 DOM
  12. 2026-06-02
    days on market $65,000 Active 33 DOM
  13. 2026-06-01
    days on market $65,000 Active 32 DOM
  14. 2026-05-31
    days on market $65,000 Active 31 DOM
  15. 2026-04-30
    listed $65,000 Active 644-char remark

ⓘ 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
$1,295 · $108/mo
Projected year-2 tax
$1,295 · $108/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 7/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$14,403
− Mortgage interest
−$3,641
− Property taxes
−$1,295
− Insurance
−$325
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$1,891
Taxable income
$4,947
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,187
After-tax cash flow
$4,481/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)
10,216
Household income
$50,815
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
456.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 5% White 5%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5%

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
▼ -4.84%
Current HPI
134.8633
Rent YoY
▼ -1.47%
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

1 event — show timeline
  • 2026-04-30 Listed $65,000 Greater Alabama MLS

Property tax history

+0.0%/yr

Latest (2025): $1,295 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…