CashFlowRE
Sign in Sign up
2709 9th St NE 🏷️ Likely Rental
C+ Composite 62.55
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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.6/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$125,000

2709 9th St NE · Center Point, AL 35215
3 bd · 1.0 ba · 1,116 sqft · SingleFamily public records · 219 Days on market
Built 1958 0.35 ac lot $112/sqft · 20% below area Est $156k · 20% under

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

Listing remarks MLS

New 40 gallon Rheem water heater. Updated at $1250/mo. This property is 1 of 3 offered in a portfolio of other properties. Seller willing to sell individually or all 3 together. Other properties in portfolio are 3716 Fir Ave SW, $99K and 704 Falmouth St, $81,900K. Please see Rent Rolls in documents section. Seller will not entertain subject 2 or owner financing options. Property is tenant occupied - Please DO NOT DISTURB TENANT. Only AFTER property is under contract are showings scheduled 48HRS in advance.

Key facts

  • 0.35 acre lot
  • Parking
  • Built 1958

Tags

40 GALLON RHEEM WATER HEATER

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $125,000 price doesn't fit this home's estimated sale value (~$156,311) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#193 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A, housing A; Watch: crime D, schools F, 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.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 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 219 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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

  • Watch-outs: built in 1958 — 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 $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 219 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — 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 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?
  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
1.06%
Cap rate
8.56%
Cash-on-cash
8.08%
DSCR
1.36
GRM
7.9

CMA / ARV

ARV (median comp)
$156,311
List price
$125,000
Delta
-20.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2835 Creek Ln NE 0.32mi 3/1.0 1,080 (-3%) 4mo $104,900 $97 76
2617 NE 6th St 0.22mi 3/2.0 1,172 (+5%) 3mo $180,000 $154 74
2701 8th St NE 0.06mi 3/1.0 1,170 (+5%) 18mo $100,000 $85 74
601 23rd Ave NE 0.43mi 3/1.0 1,186 (+6%) 1mo $79,500 $67 68
904 29th Ave NE 0.15mi 3/1.5 1,234 (+11%) 12mo $137,000 $111 63
2352 3rd Way NE 0.67mi 3/1.5 1,167 (+5%) 4mo $103,000 $88 56
2537 3rd St NE 0.55mi 3/1.0 1,040 (-7%) 13mo $85,000 $82 52
912 Windover Rd 0.51mi 3/2.0 1,247 (+12%) 9mo $105,000 $84 45
2232 7th St NE 0.72mi 3/1.0 1,199 (+7%) 15mo $133,900 $112 41
2426 Ormond Dr 0.48mi 3/2.0 1,266 (+13%) 14mo $205,000 $162 40
2261 4th Place Cir 0.67mi 3/2.0 1,200 (+8%) 18mo $122,000 $102 38
5222 Sterling Glen Dr 0.70mi 2/2.0 (-1) 1,224 (+10%) 14mo $188,000 $154 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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-5,199
Equity at exit
$18,638
10-year hold
IRR
5.8%
Equity multiple
1.43×
Total profit
$14,975
Equity at exit
$10,808

Cash invested: $35,000 (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 35215

Home prices YoY
-34.4%
Rents YoY
3.0%
Active inventory
334
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,325 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$103 /mo · $1,236/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$236

Break-even live

Break-even rent $1,026
Max offer price $125,000
Occupancy floor 77%

Sensitivity live

Price -10% $307 -5% $271 +0% $236 +5% $200 +10% $165
Rent -10% $131 -5% $183 +0% $236 +5% $288 +10% $340
Rate -1.0pp $299 -0.5pp $268 base $236 +0.5pp $203 +1.0pp $170

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
$31,250
Closing costs
$3,750
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 44d 1 0.14mi
2537 3rd St NE Center Point, AL 3.0 2.0 1040 $1,350 $1.30 24d 1 0.53mi
2415 Ormond Dr Center Point, AL 3.0 1.5 1194 $1,295 $1.08 44d 1 0.55mi
2629 Wood Dr NE Center Point, AL 3.0 1.0 1203 $1,250 $1.04 44d 1 0.65mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 44d 1 0.67mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 3d 1 0.69mi
2324 3rd St NE Center Point, AL 3.0 2.0 1329 $1,300 $0.98 24d 1 0.75mi
4464 Winchester Hills Way Birmingham, AL 3.0 2.0 1178 $1,750 $1.49 44d 1 0.78mi
3309 Chase Ln Unit 3309 Birmingham, AL 2.0 2.0 1068 $1,000 $0.94 44d 1 0.78mi
4464 Winchester Hills Ln Pinson, AL 3.0 2.0 1500 $1,750 $1.17 12d 1 0.78mi
1104 Oak Creek Trl NE Birmingham, AL 3.0 2.0 1233 $1,543 $1.25 2d 1 0.85mi
2245 3rd St NE Center Point, AL 3.0 1.0 1150 $1,100 $0.96 24d 1 0.85mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 2d 10 0.91mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 24d 1 0.92mi
3073 Panorama E Birmingham, AL 1.0–3.0 1.0–2.0 975 $1,275 $1.31 2d 20 0.93mi
401 22nd Ave NE Center Point, AL 2.0 1.5 850 $745 $0.88 16d 1 0.94mi
2109 Whetstone Ct Center Point, AL 2.0 1.5 800 $675 $0.84 3d 1 0.96mi
509 20th Ave NE Center Point, AL 3.0 1.5 1008 $1,200 $1.19 24d 1 0.98mi
127 Fox Hill Ct Center Point, AL 3.0 2.0 1418 $1,545 $1.09 44d 1 1.02mi
109 24th Ave NW Center Point, AL 3.0 1.5 1023 $1,215 $1.19 44d 1 1.09mi
124 21st Ave NE Unit 202 Center Point, AL 2.0 1.0 830 $750 $0.90 16d 1 1.19mi
2318 Raintree Ct Center Point, AL 2.0 1.0 975 $1,100 $1.13 3d 2 1.19mi
123 21st Ave NE Center Point, AL 2.0 1.0 850 $800 $0.94 44d 1 1.24mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 44d 1 1.27mi
1814 Valley Run Cir Birmingham, AL 3.0 1.0 1025 $1,350 $1.32 44d 1 1.27mi
2504 Beechwood Trl Pinson, AL 3.0 2.0 1359 $1,435 $1.06 22d 1 1.33mi
1817 Lyle Dr Birmingham, AL 4.0 2.0 1361 $1,605 $1.18 24d 1 1.33mi
202 Westchester Dr Birmingham, AL 4.0 2.0 1374 $1,300 $0.95 24d 1 1.34mi
2025 Brewster Rd Birmingham, AL 3.0 2.0 1369 $1,450 $1.06 24d 1 1.36mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 15d 1 1.38mi
149 Martin Dr Birmingham, AL 3.0 2.0 1164 $1,485 $1.28 24d 1 1.39mi
232 Glenvalley Ln NW Birmingham, AL 4.0 2.0 954 $1,610 $1.69 3d 1 1.41mi
2245 3rd St NW Center Point, AL 3.0 1.0 1156 $1,100 $0.95 24d 1 1.48mi
408 Sunhill Rd NW Center Point, AL 3.0 1.5 1290 $1,355 $1.05 44d 1 1.49mi
5764 Desoto Dr Pinson, AL 3.0 1.5 1104 $1,225 $1.11 2d 1 1.50mi

Listing history 21 events

  1. 2026-06-18
    days on market $125,000 Active 219 DOM
  2. 2026-06-17
    days on market $125,000 Active 218 DOM
  3. 2026-06-16
    days on market $125,000 Active 217 DOM
  4. 2026-06-15
    days on market $125,000 Active 216 DOM
  5. 2026-06-13
    days on market $125,000 Active 214 DOM
  6. 2026-06-10
    days on market $125,000 Active 211 DOM
  7. 2026-06-09
    days on market $125,000 Active 210 DOM
  8. 2026-06-08
    days on market $125,000 Active 209 DOM
  9. 2026-06-07
    days on market $125,000 Active 208 DOM
  10. 2026-06-03
    days on market $125,000 Active 204 DOM
  11. 2026-06-02
    days on market $125,000 Active 203 DOM
  12. 2026-06-01
    days on market $125,000 Active 202 DOM
  13. 2026-05-31
    days on market $125,000 Active 201 DOM
  14. 2025-11-11
    listed $125,000 Active 511-char remark
    Show marketing remark (511 chars)

    New 40 gallon Rheem water heater. Updated at $1250/mo. This property is 1 of 3 offered in a portfolio of other properties. Seller willing to sell individually or all 3 together. Other properties in portfolio are 3716 Fir Ave SW, $99K and 704 Falmouth St, $81,900K. Please see Rent Rolls in documents section. Seller will not entertain subject 2 or owner financing options. Property is tenant occupied - Please DO NOT DISTURB TENANT. Only AFTER property is under contract are showings scheduled 48HRS in advance.

  15. 2025-10-17
    historical $1,250
  16. 2025-09-03
    listed $1,250
  17. 2025-03-11
    historical $1,150
  18. 2024-11-20
    listed $1,150
  19. 2023-11-30
    soldstatus $154,137
  20. 2023-10-31
    soldstatus $154,137
  21. 2022-07-10
    price $95,500

ⓘ 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
$1,236 · $103/mo
Projected year-2 tax
$1,236 · $103/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 6/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 11 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
$15,895
− Mortgage interest
−$7,002
− Property taxes
−$1,236
− Insurance
−$625
− Repairs & maintenance
−$1,272
− Management
−$1,272
− Depreciation
−$3,636
Taxable income
$852
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$204
After-tax cash flow
$2,625/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 — Center Point

Score
63/100
State rank
#193
US rank
#15671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Center Point, AL
County
Jefferson County · 527,445 people
City population
22,599
Metro
Birmingham-Hoover, AL
Population (ZIP)
43,903
Household income
$52,793
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1729.0

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 (75%)
Race & ethnicity
Black 75% White 15% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▼ -112.97%
Current HPI
215.0607
Rent YoY
▲ 3.04%
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

+30.9% since first listed
8 events — show timeline
  • 2025-11-11 Listed $125,000 Greater Alabama MLS
  • 2025-10-17 Rental Removed $1,250 APPFOLIO
  • 2025-09-03 Listed for Rent $1,250 APPFOLIO
  • 2025-03-11 Rental Removed $1,150 APPFOLIO
  • 2024-11-20 Listed for Rent $1,150 APPFOLIO
  • 2023-11-30 Sold (Public Records) $154,137 Public Records
  • 2023-10-31 Sold (Public Records) $154,137 Public Records
  • 2022-07-10 Price Changed $95,500 Greater Alabama MLS

Property tax history

+7.7%/yr

Latest (2025): $1,236 · +17.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…