CashFlowRE
Sign in Sign up
207 16th Ave S
B- Composite 66.03
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
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$99,900

207 16th Ave S · Birmingham, AL 35205
3 bd · 1.0 ba · 1,359 sqft · SingleFamily public records · 101 Days on market
Built 1939 4,356 sqft lot $74/sqft · 59% above area

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

Listing remarks MLS

This one won't last long!! Very nice, large rooms, plenty of parking and nice front porch. ..

Key facts

  • 4,356 sq ft lot
  • Built 1939
  • Listed 101 days

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 $100k.

Deal economics

  • At list price, monthly cash flow is $406 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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.
  • 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.
  • Market conditions: Rents rising (+2.6%/yr); 125 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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).
  • This rent runs 32% of the median local income ($51k/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 $691 of loan paydown is wiped out by about $3k 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 + 2.6% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 1939 — 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 $90,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 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 1939 — 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
1.36%
Cap rate
11.17%
Cash-on-cash
17.42%
DSCR
1.77
GRM
6.1

CMA / ARV

ARV (median comp)
$62,752
List price
$99,900
Delta
59.20%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1724 1st Pl S 0.14mi 3/1.0 1,250 (-8%) 1mo $85,000 $68 79
600 10th Ct S 0.48mi 3/1.0 1,356 (-0%) 3mo $180,000 $133 75
1724 Center St S 0.41mi 3/2.0 1,250 (-8%) 4mo $175,493 $140 60
45 5th Ct 0.36mi 3/2.0 1,200 (-12%) 6mo $152,500 $127 55
345 Iota Ave S 0.58mi 2/1.0 (-1) 1,279 (-6%) 4mo $20,000 $16 55
629 Center Pl SW 0.43mi 3/1.0 1,197 (-12%) 7mo $65,500 $55 54
608 9th Ct S 0.47mi 3/2.0 1,496 (+10%) 6mo $268,000 $179 52
50 1st Ave S 0.68mi 4/2.0 (+1) 1,400 (+3%) 4mo $22,000 $16 50
679 Idlewild Cir 0.58mi 3/2.0 1,493 (+10%) 6mo $322,000 $216 47
529 10th Ave S 0.44mi 3/2.0 1,544 (+14%) 8mo $319,000 $207 46
2005 5th St 0.71mi 3/2.5 1,480 (+9%) 1mo $345,000 $233 45
629 19th Ct S 0.67mi 3/2.0 1,527 (+12%) 3mo $316,000 $207 42

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
8.3%
Equity multiple
1.33×
Total profit
$9,117
Equity at exit
$14,895
10-year hold
IRR
17.2%
Equity multiple
2.39×
Total profit
$38,987
Equity at exit
$8,638

Cash invested: $27,972 (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 35205

Rents YoY
2.6%
Active inventory
125
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,357 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$101 /mo · $1,206/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$406

Break-even live

Break-even rent $843
Max offer price $99,900
Occupancy floor 65%

Sensitivity live

Price -10% $463 -5% $434 +0% $406 +5% $378 +10% $349
Rent -10% $299 -5% $352 +0% $406 +5% $460 +10% $513
Rate -1.0pp $456 -0.5pp $431 base $406 +0.5pp $380 +1.0pp $354

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
$24,975
Closing costs
$2,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
806 Gamma St S Birmingham, AL 3.0 1.0 1252 $1,200 $0.96 44d 1 0.09mi
741 Center Pl SW Birmingham, AL 3.0 1.0 1101 $1,250 $1.14 16d 1 0.46mi
506 Alpha St S Birmingham, AL 3.0 1.0 944 $1,373 $1.45 44d 1 0.51mi
310 Gamma St S Birmingham, AL 3.0 1.5 1001 $1,200 $1.20 16d 1 0.51mi
12 4th Ave SW Unit 1 Birmingham, AL 3.0 1.0 1336 $1,100 $0.82 44d 1 0.58mi
856 Center Way SW Birmingham, AL 3.0 2.0 1142 $1,200 $1.05 44d 1 0.59mi
112 Kappa Ave S Birmingham, AL 3.0 2.0 1034 $1,100 $1.06 44d 1 0.70mi
1101 10th Pl S Birmingham, AL 1.0–2.0 1.0–2.0 986 $1,825 $1.85 3d 11 0.74mi
2217-2249 Green Springs Hwy Unit 2249-E Birmingham, AL 2.0 1.0 900 $910 $1.01 44d 1 0.81mi
2217-2249 Green Springs Hwy Unit 2241-M Birmingham, AL 3.0 2.0 1100 $1,109 $1.01 21d 1 0.81mi
1131 16th Ave S Unit A Birmingham, AL 2.0 1.0 900 $1,215 $1.35 3d 1 0.87mi
1010 Beacon Pkwy E Birmingham, AL 1.0–2.0 1.0–2.0 945 $2,275 $2.41 2d 18 0.90mi
1120 Beacon Pkwy E #408 Birmingham, AL 2.0 2.0 1482 $1,950 $1.32 2d 1 0.91mi
1229 Beacon Pkwy E Birmingham, AL 1.0–3.0 1.0–2.0 1130 $1,200 $1.06 3d 16 0.93mi
451 2nd Ave N Birmingham, AL 4.0 3.0 1400 $1,600 $1.14 24d 1 1.01mi
834 Golden Gate Ln Birmingham, AL 1.0–3.0 1.0–2.0 1050 $1,450 $1.38 44d 12 1.05mi
834 Golden Gate Ln Birmingham, AL 1.0–3.0 1.0–2.0 1050 $1,400 $1.33 2d 13 1.05mi
925 Beacon Pkwy E Birmingham, AL 1.0–3.0 1.0–2.0 1259 $1,199 $0.95 44d 1 1.06mi
1425 13th St S Unit A Birmingham, AL 2.0 1.0 1368 $1,450 $1.06 44d 1 1.08mi
915 Valley Ridge Dr Birmingham, AL 1.0–3.0 1.0–2.5 1087 $1,660 $1.53 2d 34 1.11mi
1417 13th Pl S Birmingham, AL 2.0 2.0 1245 $1,950 $1.57 21d 1 1.13mi
840 Beacon Pkwy E Unit C Birmingham, AL 2.0 1.0 925 $1,200 $1.30 44d 1 1.16mi
1332 14th Ave S Birmingham, AL 2.0 1.5 892 $1,075 $1.21 24d 2 1.16mi
1404 17th Ave S Unit 2 Birmingham, AL 2.0 1.0 900 $1,160 $1.29 44d 1 1.22mi
513 Valley Ave Birmingham, AL 3.0 1.0–2.0 1012 $1,400 $1.38 44d 1 1.22mi
1409 14th St S Birmingham, AL 2.0 1.0 940 $1,257 $1.34 15d 1 1.23mi
1414 13th Ave S Unit 1418 Birmingham, AL 2.0 2.0 1039 $1,700 $1.64 44d 1 1.23mi
1414 13th Ave S Unit 1414 Birmingham, AL 2.0 2.0 1039 $1,694 $1.63 44d 1 1.23mi
1414 13th Ave S Birmingham, AL 2.0 2.0 1039 $1,772 $1.71 19d 2 1.23mi
1228 15th St S Birmingham, AL 3.0–4.0 3.0–4.0 1690 $2,689 $1.59 2d 3 1.25mi
1502 16th St S Unit ) Birmingham, AL 2.0 1.0 875 $995 $1.14 44d 1 1.32mi
1327 16th St S Apt 4 Birmingham, AL 2.0 1.0 921 $1,110 $1.21 24d 1 1.36mi
1327 16th St S Unit 3 Birmingham, AL 2.0 1.0 921 $1,143 $1.24 3d 1 1.36mi
1600 14th Ave S Unit 8 Birmingham, AL 2.0 1.0 900 $1,106 $1.23 21d 1 1.37mi
1600 14th Ave S Birmingham, AL 2.0 1.0 900 $1,172 $1.30 15d 1 1.37mi
1508 4th Ave S Birmingham, AL 2.0 2.0 1142 $2,222 $1.95 3d 3 1.38mi
316 Beacon Crest Ln Birmingham, AL 1.0–2.0 1.0 850 $1,099 $1.29 2d 7 1.38mi
413 Fulton Ave SW Birmingham, AL 3.0 1.0 940 $525 $0.56 3d 1 1.38mi
451 2nd St N Birmingham, AL 4.0 3.0 1400 $1,600 $1.14 44d 1 1.41mi
1012 Cotton Ave SW Birmingham, AL 3.0 1.0 1232 $1,000 $0.81 44d 1 1.44mi

Listing history 29 events

  1. 2026-06-18
    days on market $99,900 Active 101 DOM
  2. 2026-06-17
    days on market $99,900 Active 100 DOM
  3. 2026-06-16
    days on market $99,900 Active 99 DOM
  4. 2026-06-15
    days on market $99,900 Active 98 DOM
  5. 2026-06-13
    days on market $99,900 Active 96 DOM
  6. 2026-06-10
    days on market $99,900 Active 93 DOM
  7. 2026-06-09
    days on market $99,900 Active 92 DOM
  8. 2026-06-08
    days on market $99,900 Active 91 DOM
  9. 2026-06-07
    days on market $99,900 Active 90 DOM
  10. 2026-06-03
    days on market $99,900 Active 86 DOM
  11. 2026-06-02
    days on market $99,900 Active 85 DOM
  12. 2026-06-01
    days on market $99,900 Active 84 DOM
  13. 2026-05-31
    days on market $99,900 Active 83 DOM
  14. 2026-03-09
    listed $99,900 Active 93-char remark
    Show marketing remark (93 chars)

    This one won't last long!! Very nice, large rooms, plenty of parking and nice front porch. ..

  15. 2026-02-25
    historical $1,000
  16. 2026-02-19
    price $1,000
  17. 2026-02-13
    price $1,150
  18. 2025-10-02
    listed $1,200
  19. 2017-05-30
    soldstatus $498,000
  20. 2017-01-31
    soldstatus $9,000 Sold 104-char remark
    Show marketing remark (104 chars)

    Investors-the house is empty. There are no redemption rights and the house is selling "as-is".

  21. 2017-01-21
    historical 104-char remark
    Show marketing remark (104 chars)

    Investors-the house is empty. There are no redemption rights and the house is selling "as-is".

  22. 2017-01-17
    price $15,000 104-char remark
    Show marketing remark (104 chars)

    Investors-the house is empty. There are no redemption rights and the house is selling "as-is".

  23. 2016-11-30
    price $24,900 104-char remark
    Show marketing remark (104 chars)

    Investors-the house is empty. There are no redemption rights and the house is selling "as-is".

  24. 2016-10-16
    price $28,070 104-char remark
    Show marketing remark (104 chars)

    Investors-the house is empty. There are no redemption rights and the house is selling "as-is".

  25. 2016-08-26
    price $31,259 104-char remark
    Show marketing remark (104 chars)

    Investors-the house is empty. There are no redemption rights and the house is selling "as-is".

  26. 2016-02-15
    listed $32,700 Active 104-char remark
    Show marketing remark (104 chars)

    Investors-the house is empty. There are no redemption rights and the house is selling "as-is".

  27. 2009-02-18
    soldstatus $19,900
  28. 2001-09-18
    soldstatus $50,500
  29. 1995-07-21
    soldstatus $37,500

ⓘ 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
$1,206 · $101/mo
Projected year-2 tax
$1,206 · $101/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 19 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 · 8 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
$16,284
− Mortgage interest
−$5,596
− Property taxes
−$1,206
− Insurance
−$500
− Repairs & maintenance
−$1,303
− Management
−$1,303
− Depreciation
−$2,906
Taxable income
$3,470
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$833
After-tax cash flow
$4,039/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)
18,858
Household income
$51,158
Rent vs Own
67.2% rent · 32.8% own
Severe rent burden
1468.0

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 60% Black 26% Hispanic / Latino 5% Asian 5% Two or more races 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Italian 2% Serbian 2%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
90% English-only · Spanish 4% Other Indo-European 2% Chinese 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
▼ -199.42%
Current HPI
291.38
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

Price history

+166.4% since first listed
16 events — show timeline
  • 2026-03-09 Listed $99,900 Greater Alabama MLS
  • 2026-02-25 Rental Removed $1,000 APPFOLIO
  • 2026-02-19 Price Changed $1,000 APPFOLIO
  • 2026-02-13 Price Changed $1,150 APPFOLIO
  • 2025-10-02 Listed for Rent $1,200 APPFOLIO
  • 2017-05-30 Sold (Public Records) $498,000 Public Records
  • 2017-01-31 Sold (MLS) $9,000 Greater Alabama MLS
  • 2017-01-21 Delisted Greater Alabama MLS
  • 2017-01-17 Price Changed $15,000 Greater Alabama MLS
  • 2016-11-30 Price Changed $24,900 Greater Alabama MLS
  • 2016-10-16 Price Changed $28,070 Greater Alabama MLS
  • 2016-08-26 Price Changed $31,259 Greater Alabama MLS
  • 2016-02-15 Listed $32,700 Greater Alabama MLS
  • 2009-02-18 Sold (Public Records) $19,900 Public Records
  • 2001-09-18 Sold (Public Records) $50,500 Public Records
  • 1995-07-21 Sold (Public Records) $37,500 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,206 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…