CashFlowRE
Sign in Sign up
4200 Alexander Rd
B+ Composite 77.69
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$35,000

4200 Alexander Rd · Birmingham, AL 35130
2 bd · 1.0 ba · 928 sqft · SingleFamily public records · 102 Days on market
Built 1950 1.68 ac lot $38/sqft · 67% below area

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

Listing remarks MLS

Investors dream home. .. . This is a great location on 1.68+/- AC. This is a 2 bedroom 1 bath home that has room for expansion and needs TLC. Master bedroom has a brick fireplace and kitchen has some cabinets already installed. There is a utility shed and a start of a pole barn also on the property. This property is large enough for a second home or a mobile home.

Key facts

  • Brick fireplace
  • Utility shed
  • Great location

Tags

GREAT LOCATIONBRICK FIREPLACEUTILITY SHED

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 2-bed/1.0-bath single-family listed at $35k.

Deal economics

  • At list price, monthly cash flow is $474 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($881 rent vs $35k).
  • Recommended offer: $32k (9.0% below list) — sets the bar for market timing.
  • Cap rate 22.5% 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-, schools F, crime 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.
  • Market conditions: 29 active listings in the ZIP; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($242 loan paydown + $4k appreciation (10.0% local appreciation)).
  • Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($32k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $5k; list at $35k implies a 586% gain — meaningful room to come down on a strong offer.

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; 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 $31,850 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
2.52%
Cap rate
22.55%
Cash-on-cash
58.05%
DSCR
3.58
GRM
3.3

CMA / ARV

ARV (median comp)
$105,685
List price
$35,000
Delta
-66.88%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4200 Alexander Rd 0.00mi 2/1.0 928 (0%) 1mo $17,000 $18 99

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
70.5%
Equity multiple
6.03×
Total profit
$49,257
Equity at exit
$31,531
10-year hold
IRR
64.3%
Equity multiple
13.38×
Total profit
$121,313
Equity at exit
$67,997

Cash invested: $9,800 (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 35130

Home prices YoY
7.0%
Active inventory
29
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$881 medium interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$24 /mo · $288/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$474

Break-even live

Break-even rent $281
Max offer price $35,000
Occupancy floor 41%

Sensitivity live

Price -10% $494 -5% $484 +0% $474 +5% $464 +10% $454
Rent -10% $404 -5% $439 +0% $474 +5% $509 +10% $544
Rate -1.0pp $492 -0.5pp $483 base $474 +0.5pp $465 +1.0pp $456

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
$8,750
Closing costs
$1,050
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 19 events

  1. 2026-05-14
    status Pending 366-char remark
    Show marketing remark (366 chars)

    Investors dream home. .. . This is a great location on 1.68+/- AC. This is a 2 bedroom 1 bath home that has room for expansion and needs TLC. Master bedroom has a brick fireplace and kitchen has some cabinets already installed. There is a utility shed and a start of a pole barn also on the property. This property is large enough for a second home or a mobile home.

  2. 2026-02-10
    status Active 366-char remark
    Show marketing remark (366 chars)

    Investors dream home. .. . This is a great location on 1.68+/- AC. This is a 2 bedroom 1 bath home that has room for expansion and needs TLC. Master bedroom has a brick fireplace and kitchen has some cabinets already installed. There is a utility shed and a start of a pole barn also on the property. This property is large enough for a second home or a mobile home.

  3. 2026-01-29
    status Pending 366-char remark
    Show marketing remark (366 chars)

    Investors dream home. .. . This is a great location on 1.68+/- AC. This is a 2 bedroom 1 bath home that has room for expansion and needs TLC. Master bedroom has a brick fireplace and kitchen has some cabinets already installed. There is a utility shed and a start of a pole barn also on the property. This property is large enough for a second home or a mobile home.

  4. 2026-01-19
    listed $35,000 Active 366-char remark
    Show marketing remark (366 chars)

    Investors dream home. .. . This is a great location on 1.68+/- AC. This is a 2 bedroom 1 bath home that has room for expansion and needs TLC. Master bedroom has a brick fireplace and kitchen has some cabinets already installed. There is a utility shed and a start of a pole barn also on the property. This property is large enough for a second home or a mobile home.

  5. 2019-01-31
    soldstatus $5,100 Sold 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  6. 2019-01-04
    historical 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  7. 2019-01-03
    historical Contingent 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  8. 2018-11-30
    price $14,400 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  9. 2018-10-25
    price $16,000 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  10. 2018-10-23
    status Active 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  11. 2018-08-13
    historical 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  12. 2018-07-27
    historical Contingent 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  13. 2018-07-26
    price $17,500 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  14. 2018-07-24
    price $13,000 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  15. 2018-07-24
    status Active 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  16. 2018-07-02
    historical 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  17. 2018-05-03
    price $17,500 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  18. 2018-04-02
    listed $19,000 Active 412-char remark
    Show marketing remark (412 chars)

    Country living at it's best. This 2 bedroom, 1 bath home on 1.68 acres has been priced to sell. This home has beautiful hardwoods in the living room, the kitchen has beautiful oak brown cabinets with a great size eat in area. The master bedroom has a wood burning fireplace. The front and backyard are a great size. This home is ready for it's new owners so hurry before it's gone. This is a Fannie Mae property.

  19. 2000-12-13
    soldstatus $23,500

ⓘ 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
$288 · $24/mo
Projected year-2 tax
$288 · $24/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 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 · 4 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
$10,575
− Mortgage interest
−$1,961
− Property taxes
−$288
− Insurance
−$175
− Repairs & maintenance
−$846
− Management
−$846
− Depreciation
−$1,018
Taxable income
$5,442
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,306
After-tax cash flow
$4,383/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 — 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

City population
210,422
Population (ZIP)
3,239

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 (85%)
Race & ethnicity
White 85% Two or more races 9% Black 6%
Common ancestry
Scotch-Irish 6% Serbian 1% Italian 1%
Foreign-born
0% · Canada, Jamaica

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
▲ 11.51%
Current HPI
176.96
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

+48.9% since first listed
19 events — show timeline
  • 2026-05-14 Pending Greater Alabama MLS
  • 2026-02-10 Relisted Greater Alabama MLS
  • 2026-01-29 Pending Greater Alabama MLS
  • 2026-01-19 Listed $35,000 Greater Alabama MLS
  • 2019-01-31 Sold (MLS) $5,100 Greater Alabama MLS
  • 2019-01-04 Delisted Greater Alabama MLS
  • 2019-01-03 Contingent Greater Alabama MLS
  • 2018-11-30 Price Changed $14,400 Greater Alabama MLS
  • 2018-10-25 Price Changed $16,000 Greater Alabama MLS
  • 2018-10-23 Relisted Greater Alabama MLS
  • 2018-08-13 Delisted Greater Alabama MLS
  • 2018-07-27 Contingent Greater Alabama MLS
  • 2018-07-26 Price Changed $17,500 Greater Alabama MLS
  • 2018-07-24 Price Changed $13,000 Greater Alabama MLS
  • 2018-07-24 Relisted Greater Alabama MLS
  • 2018-07-02 Delisted Greater Alabama MLS
  • 2018-05-03 Price Changed $17,500 Greater Alabama MLS
  • 2018-04-02 Listed $19,000 Greater Alabama MLS
  • 2000-12-13 Sold (Public Records) $23,500 Public Records

Property tax history

+4.3%/yr

Latest (2025): $288 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…