2041 Montreat Pkwy Unit D · Vestavia Hills, AL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $916 – $1,700
Heat risk 6/10 · Moderate
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +11.4/30.0
- Schools +6.5/10.0
- 1% rule +6.3/10.0
- Livability +4.2/5.0
- Condition / age +3.8/5.0
- DSCR +3.3/10.0
- Rent growth +3.1/5.0
- Appreciation +0.0/10.0
$129,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
Key facts
- $303 HOA
- Community pool
- Built 1969
Property features AI
Finance
- Other: Located in the Montreat Condominium subdivision; Driving directions: From I-65, exit onto US-31 toward Vestavia. Turn onto Montreat Drive, then right onto Montreat Way (take slight right to continue onto Montreat Way). At stop sign turn left onto Montreat Parkway. Building is on the left; Unit D is upstairs.
- Financial info: Has down payment assistance
- HOA & community: Condo association fee collected monthly; Association fee amount: $303 monthly; HOA fees include garbage collection, common grounds maintenance, building insurance, management fee, pest control, recreation facility, reserve for improvements, sewage service, utilities for common areas, and water; Fire, garbage, and library fees are included
Exterior
- Parking: Off-street parking; Unassigned parking
- Utilities: Public water; Connected sewer; Electric water heater; Internet service available
- Home design: Condominium unit (Unit D); Located on second condo level; 4-side brick construction; Entry on main level; Not a log home
- Construction: Slab foundation; Existing construction (year built: existing / not historic)
- Exterior features: Community in-ground pool with perimeter fencing; Open deck; No patio; No garden/patio; Not waterfront; Community amenities include BBQ area, clubhouse, sidewalks, street lights, tennis courts, and walking paths
Interior
- Kitchen: Dishwasher (built-in); Built-in microwave; Refrigerator; Electric stove; Laminate countertops; Pantry
- Bedrooms: Master bedroom (main level); Additional bedroom (main level)
- Flooring: Hardwood laminate; Tile flooring
- Bathrooms: One full bathroom with tub/shower combination; Master bathroom (main level)
- Heating & cooling: Central heating (electric); Central cooling (electric)
- Interior features: Smooth ceilings; All window treatments remain; Pantry
- Laundry & utility: Laundry room on main level; Washer hookup; Electric dryer hookup
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $130k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-45 ($-543/yr) — negative.
- To cash-flow at today's rent, offer at most $123k (5.0% below list).
- Meets the 1% rule at list price ($1k rent vs $130k).
- Recommended offer: $123k (5.0% below list) — sets the bar for cash-flow.
- Cap rate 5.9% vs local median 2.5% in Vestavia Hills — 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 84/100 on livability (#2 in AL, #827 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities F, cost of living F.
- Vestavia Hills City (suburban): math 63% / reading 83% proficiency, ranked #2 of 129 in AL (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 7% free/reduced lunch — higher-income household profile.
- Zoned schools: Vestavia Hills High School (math 71% / reading 69%, grade B+, #3 of 305 statewide, top 1%, 1,578 students, 10% FRL) — zoned schools at 10% FRL track the district average.
- Market conditions: Rents rising (+2.6%/yr); 135 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 $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 48 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 6y 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 $100k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 21% of rent.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 48 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
- Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.13% ✓
- Cap rate
- 5.87%
- Cash-on-cash
- -1.49%
- DSCR
- 0.93
- GRM
- 7.4
CMA / ARV
- ARV (median comp)
- $175,479
- List price
- $129,900
- Delta
- -25.97%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 2.59% rent growth · sell at horizon
- IRR
- -19.2%
- Equity multiple
- 0.33×
- Total profit
- $-24,325
- Equity at exit
- $19,369
- IRR
- -12.6%
- Equity multiple
- 0.27×
- Total profit
- $-26,493
- 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
ZIP-level market 35216
- Rents YoY
- 2.6%
- Active inventory
- 135
- Price-to-rent
- 7.4×
Monthly cashflow live
- Estimated rent
- $1,463 high interval (Pro) →
- Mortgage (P&I)
- −$681
- Tax est. 1.5%
- −$162 /mo · $1,948/yr
- Insurance
- −$54
- HOA
- −$303
- Vacancy / Maint / Mgmt
- −$307
- Net cashflow
- $-45
Break-even live
Sensitivity live
| Price | -10% $45 | -5% $0 | +0% $-45 | +5% $-90 | +10% $-135 |
|---|---|---|---|---|---|
| Rent | -10% $-161 | -5% $-103 | +0% $-45 | +5% $13 | +10% $70 |
| Rate | -1.0pp $20 | -0.5pp $-12 | base $-45 | +0.5pp $-79 | +1.0pp $-113 |
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 16 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2105 Montreat Pkwy Unit D Vestavia Hills, AL | 2.0 | 1.0 | 1100 | $1,250 | $1.14 | 45d | 1 | 0.11mi |
| 2076 Montreat Cir Vestavia Hills, AL | 2.0 | 2.0 | 1034 | $1,600 | $1.55 | 44d | 1 | 0.13mi |
| 2209 Montreat Cir Unit D Vestavia Hills, AL | 2.0 | 2.0 | 1085 | $1,600 | $1.47 | 4d | 1 | 0.13mi |
| 2250 Little Valley Rd Hoover, AL | 3.0 | 1.0–2.0 | 894 | $1,278 | $1.43 | 44d | 1 | 0.20mi |
| 2116 Montreat Ln Apt C Vestavia Hills, AL | 2.0 | 2.0 | 1148 | $1,450 | $1.26 | 44d | 1 | 0.22mi |
| 1716 Vestawood Ct Unit 1715H Vestavia Hills, AL | 2.0 | 2.0 | 1080 | $1,314 | $1.22 | 44d | 1 | 0.50mi |
| 3101 Lorna Rd #924 Hoover, AL | 2.0 | 2.0 | 1023 | $1,750 | $1.71 | 20d | 1 | 0.63mi |
| 3101 Lorna Rd Unit ROAD924 Birmingham, AL | 2.0 | 2.0 | 965 | $1,750 | $1.81 | 2d | 1 | 0.63mi |
| 3101 Lorna Rd Hoover, AL | 1.0–2.0 | 1.0–2.0 | 1023 | $1,750 | $1.71 | 44d | 2 | 0.63mi |
| 3299 Warringwood Dr Hoover, AL | 2.0 | 1.5 | 960 | $1,150 | $1.20 | 22d | 1 | 0.71mi |
| 2410 Yellow Hammer Hl Birmingham, AL | 1.0–2.0 | 1.0–2.0 | 969 | $1,275 | $1.32 | 12d | 4 | 0.71mi |
| 2555 Mountain Lodge Cir Vestavia Hills, AL | 1.0–3.0 | 1.0–2.0 | 1000 | $1,149 | $1.15 | 44d | 1 | 0.82mi |
| 2070 Vestavia Park Ct Unit 2023B Vestavia Hills, AL | 3.0 | 2.0 | 1125 | $1,500 | $1.33 | 24d | 1 | 0.96mi |
| 990 Wisteria Pl Birmingham, AL | 3.0 | 2.0 | 1450 | $1,620 | $1.12 | 2d | 3 | 1.03mi |
| 3411 Cedar Crest Cir Hoover, AL | 3.0 | 2.5 | 1336 | $2,150 | $1.61 | 2d | 1 | 1.42mi |
| 3400 Treeline Ct Hoover, AL | 1.0–3.0 | 1.0–2.0 | 950 | $1,140 | $1.20 | 22d | 13 | 1.46mi |
HOA detail condo
- Monthly dues
- $303 · $3,636/yr
- Likely covers
- trashpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 25 events
-
2026-06-18days on market $129,900 Active 48 DOM
-
2026-06-17days on market $129,900 Active 47 DOM
-
2026-06-16days on market $129,900 Active 46 DOM
-
2026-06-15days on market $129,900 Active 45 DOM
-
2026-06-13days on market $129,900 Active 43 DOM
-
2026-06-10days on market $129,900 Active 40 DOM
-
2026-06-09days on market $129,900 Active 39 DOM
-
2026-06-08days on market $129,900 Active 38 DOM
-
2026-06-07days on market $129,900 Active 37 DOM
-
2026-06-03days on market $129,900 Active 33 DOM
-
2026-06-03days on market $129,900 Active 32 DOM
-
2026-06-01days on market $129,900 Active 31 DOM
-
2026-05-31days on market $129,900 Active 30 DOM
-
2026-05-01$129,900 Active 520-char remark
-
2026-04-30historical $129,900 520-char remark
-
2021-03-26historical 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2021-03-26soldstatus $100,000 Sold 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2021-03-02status Pending 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2021-03-01status Active 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2021-01-10historical Contingent 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2020-12-01status Active 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2020-11-14historical Contingent 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2020-10-09status Active 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2020-08-17historical 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
-
2020-08-13$108,000 Active 485-char remark
Show marketing remark (485 chars)
WHAT A GREAT CONDO!! LARGE BAY WINDOW, TILED KITCHEN FLOOR, AND FIXTURES IN THE BATHROOM. STOVE/OVEN, DISHWASHER, MICROWAVE, REFRIGERATOR LAMINATE HARDWOODS, NEUTRAL COLORS, AND THE LARGE BAY WINDOW MAKE THIS UNIT FEEL EXTRA AIRY AND BRIGHT. WALK OUT THE REAR DOOR TO A LARGE, PRIVATE, HEAVILY SHADED DECK OVERLOOKING THE WOODS. MONTHLY CONDO FEE INCLUDES GARBAGE PICK UP 2 TIMES WEEKLY, LAWN SERVICE, INSURANCE ON THE BUILDING, TERMITE BOND, 2 POOLS, 2 CLUBHOUSES AND 2 TENNIS COURTS.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
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 ≥107°F today · 18 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 6 unhealthy d/yr today · 6 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
- $17,551
- − Mortgage interest
- −$7,276
- − Property taxes
- −$1,948
- − Insurance
- −$650
- − Repairs & maintenance
- −$1,404
- − Management
- −$1,404
- − HOA
- −$3,636
- − Depreciation
- −$3,779
- Taxable loss
- −$2,546
- Est. tax savings @ 24.0%
- +$611
- After-tax cash flow
- $68/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.
Condition & rehab AI · 12 photos
This 2-bedroom condo is in good condition with fresh paint and new HVAC, offering a low-maintenance living experience.
Value-add opportunities
- Both paint interior walls — fresh paint enhances curb appeal and interior aesthetics
- Both replace dated cabinetry — new cabinetry improves functionality and aesthetics
Renovation cost estimate screening
Value-add ROI direction
- Both paint interior walls — fresh paint enhances curb appeal and interior aesthetics ↑
- Both replace dated cabinetry — new cabinetry improves functionality and aesthetics ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Vestavia Hills City
- NCES district ID
- 0103430
- Math proficiency
- 63% ▼ -19.00%
- Reading proficiency
- 83% ▲ 4.00%
- Median HH income
- $87,306
- Composite
- 65.34/100
- National rank
- #486
- State rank
- #2 of 129 in AL
Livability — Vestavia Hills
- Score
- 84/100
- State rank
- #2
- US rank
- #827
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Vestavia Hills, AL
- County
- Jefferson County · 527,445 people
- City population
- 34,327
- Metro
- Birmingham-Hoover, AL
- Population (ZIP)
- 34,327
- Household income
- $74,525
- Rent vs Own
- Severe rent burden
- 1747.0
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
- Diverse neighborhood (Simpson 0.56)
- Race & ethnicity
- White 61% Black 24% Hispanic / Latino 8% Asian 5% Two or more races 4% Native American 1%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Slovak 3% Serbian 2% Italian 2%
- Foreign-born
- 8% · Canada, China, South Korea
- Languages at home
- 88% English-only · Spanish 6% Other Indo-European 2% Arabic 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
- ▼ -259.83%
- Current HPI
- 239.8705
- Rent YoY
- ▲ 2.59%
- Metro
- Birmingham-Hoover, AL
- State GDP YoY
- ▲ 2.94%
- F500 in state
- 4
Industry mix (Fortune 500 HQ in AL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Financial Services | 1 | $8B |
|
||
| Healthcare | 1 | $5B |
|
||
Price history
+20.3% since first listed12 events — show timeline
- 2026-05-01 Listed $129,900 Greater Alabama MLS
- 2026-04-30 Coming Soon $129,900 Greater Alabama MLS
- 2021-03-26 Delisted — Greater Alabama MLS
- 2021-03-26 Sold (MLS) $100,000 Greater Alabama MLS
- 2021-03-02 Pending — Greater Alabama MLS
- 2021-03-01 Relisted — Greater Alabama MLS
- 2021-01-10 Contingent — Greater Alabama MLS
- 2020-12-01 Relisted — Greater Alabama MLS
- 2020-11-14 Contingent — Greater Alabama MLS
- 2020-10-09 Relisted — Greater Alabama MLS
- 2020-08-17 Delisted — Greater Alabama MLS
- 2020-08-13 Listed $108,000 Greater Alabama MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…