CashFlowRE
Sign in Sign up
4691 Birmingport Rd
C+ Composite 63.11
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).

  • Cash flow +24.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.5/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$139,900

4691 Birmingport Rd · Maytown, AL 35118
3 bd · 2.0 ba · 1,477 sqft · SingleFamily public records · 7 Days on market
Built 1997 2.00 ac lot Est $226k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This is a Foreclosure property, being sold As-Is. The seller has not occupied the home and has limited information about its condition. Great opportunity for investors, flippers, landlords, or buyers looking to add value through improvements. 3 Bedrooms and 2 Bath home with Metal roof. Sits on 2.0 Acres per tax records. Seller will make no repairs; buyer responsible for cleanout.

Key facts

  • Metal roof
  • 2.0 acres
  • 2 acre lot

Tags

METAL ROOF2.0 ACRES

Property features AI

Finance

  • Other: Approximately 2 acres of land
  • Financial info: Quarterly garbage fee

Exterior

  • Parking: Basement parking; Driveway parking; Side garage entry; Two total garage spaces (both in basement)
  • Utilities: Public water; Septic system; Underground utilities
  • Home design: Existing/previously built property; 3-side brick and vinyl siding construction; Basement foundation; Deck facing/open
  • Construction: 3-side brick and vinyl siding; Basement foundation
  • Exterior features: Open deck; No pool; No patio; No garden/patio; Not waterfront; Lot with acreage, irregular shape, some trees; Paved and private road access

Interior

  • Kitchen: Laminate countertops; Eating area; Dishwasher (built-in); Electric stove
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: Two full bathrooms; Garden tub in primary bath; Tub/shower combo in secondary bath
  • Heating & cooling: No heat; No air conditioning; Ceiling fans
  • Interior features: Tri-level: No; Split level: No; Split foyer: No; Loft: No; Ceilings: Other (see remarks); Basement: Full, all unfinished, concrete block; Attic present
  • Laundry & utility: Laundry on main level (closet); Washer hookup; 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/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).

Location & tenants

  • Location reads 55/100 on livability (#443 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, crime D, amenities F.
  • Jefferson County (suburban): math 9% / reading 32% proficiency, ranked #104 of 129 in AL (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Minor Community School (math 2% / reading 17%, grade F, #568 of 627 statewide, top 94%, 409 students, 84% FRL); Minor High School (math 4% / reading 8%, grade F, #275 of 305 statewide, top 90%, 915 students, 84% FRL) — zoned schools average 84% FRL vs 49% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 8% at this address vs 20% district-wide (-13 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: 35 active listings in the ZIP; 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 $967 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

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,900

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 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?
  3. Crime grade is D 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?
  4. 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.
  5. 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.
  6. 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
1.05%
Cap rate
8.87%
Cash-on-cash
9.22%
DSCR
1.41
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$225,981
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4329 Maytown Church Rd 0.30mi 3/2.0 1,429 (-3%) 7mo $218,960 $153 75

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.4%
Equity multiple
0.91×
Total profit
$-3,550
Equity at exit
$20,860
10-year hold
IRR
7.3%
Equity multiple
1.55×
Total profit
$21,408
Equity at exit
$12,096

Cash invested: $39,172 (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 35118

Home prices YoY
-11.4%
Active inventory
35
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,469 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$68 /mo · $814/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$301

Break-even live

Break-even rent $1,088
Max offer price $139,900
Occupancy floor 75%

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
$34,975
Closing costs
$4,197
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.

Listing history 6 events

  1. 2026-06-18
    days on market $139,900 Active 7 DOM
  2. 2026-06-17
    days on market $139,900 Active 6 DOM
  3. 2026-06-16
    days on market $139,900 Active 5 DOM
  4. 2026-06-15
    days on market $139,900 Active 4 DOM
  5. 2026-06-13
    remarks 382-char remark
  6. 2026-06-13
    listed $139,900 Active 2 DOM

ⓘ 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
$814 · $68/mo
Projected year-2 tax
$814 · $68/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) · 24% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 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 3 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
$17,631
− Mortgage interest
−$7,837
− Property taxes
−$814
− Insurance
−$700
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$4,070
Taxable income
$1,390
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$333
After-tax cash flow
$3,277/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
Jefferson County
NCES district ID
0101920
Math proficiency
9% ▼ -24.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$51,712
Composite
18.4/100
National rank
#8937
State rank
#104 of 129 in AL

Livability — Maytown

Score
55/100
State rank
#443
US rank
#23503

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maytown, AL
Population (ZIP)
3,131

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 White (75%)
Race & ethnicity
White 75% Black 17% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Italian 3% Slovak 3% Iranian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 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
▼ -25.72%
Current HPI
199.824
Rent YoY
Metro
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
  • 2026-06-12 Listed $139,900 Greater Alabama MLS

Property tax history

+2.1%/yr

Latest (2025): $814 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…