CashFlowRE
Sign in Sign up
745 Meadowbrook Dr
C- Composite 54.15
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 +22.4/30.0
  • ARV discount +9.6/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.9/10.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$124,900

745 Meadowbrook Dr · Birmingham, AL 35215
3 bd · 1.0 ba · 1,233 sqft · SingleFamily public records · 57 Days on market
Built 1954 0.35 ac lot $101/sqft · at area comps Est $131k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 745 Meadowbrook Drive! This home has so much to offer from the huge backyard to the convince to showing areas and a place to call HOME! Come see this home for yourself!

Key facts

  • Huge backyard
  • 0.35 acre lot
  • Built 1954

Tags

HUGE BACKYARD

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 $125k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $124k (0.7% below list).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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 (+3.0%/yr); 334 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); 45% 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 $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 57 days — a 3% lower offer ($121k) 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 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; 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 $121,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.99%
Cap rate
8.29%
Cash-on-cash
7.15%
DSCR
1.32
GRM
8.4

CMA / ARV

ARV (median comp)
$130,909
List price
$124,900
Delta
-4.59%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
328 Pat Ave 0.46mi 3/1.0 1,244 (+1%) 1mo $93,500 $75 76
808 Meadowbrook Dr 0.14mi 3/1.0 1,112 (-10%) 1mo $149,900 $135 76
458 Gene Reed Rd 0.10mi 3/2.0 1,350 (+10%) 8mo $145,000 $107 69
321 Joan Ave 0.50mi 3/1.0 1,294 (+5%) 2mo $121,000 $94 67
900 Charles Ct 0.55mi 3/2.0 1,234 (+0%) 8mo $119,000 $96 63
505 Ferndale Rd 0.73mi 3/1.0 1,215 (-2%) 1mo $92,500 $76 63
940 Meadowbrook Dr 0.37mi 4/1.0 (+1) 1,149 (-7%) 6mo $108,000 $94 61
201 Carol Dr 0.54mi 3/1.0 1,096 (-11%) 2mo $154,000 $141 54
936 Parkway Dr 0.34mi 2/1.0 (-1) 1,062 (-14%) 3mo $104,500 $98 54
536 Camellia Rd 0.71mi 3/1.0 1,288 (+4%) 7mo $69,999 $54 53
801 Martinwood Ln 0.56mi 3/1.5 1,404 (+14%) 5mo $80,000 $57 45
508 Camellia Rd 0.64mi 3/1.0 1,048 (-15%) 6mo $20,000 $19 40

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
-5.3%
Equity multiple
0.80×
Total profit
$-6,962
Equity at exit
$18,623
10-year hold
IRR
4.3%
Equity multiple
1.32×
Total profit
$11,071
Equity at exit
$10,799

Cash invested: $34,972 (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 35215

Home prices YoY
-34.4%
Rents YoY
3.0%
Active inventory
334
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,240 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$64 /mo · $774/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$208

Break-even live

Break-even rent $977
Max offer price $124,900
Occupancy floor 78%

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
$31,225
Closing costs
$3,747
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
818 Sunset Dr Birmingham, AL 3.0 1.0 992 $1,000 $1.01 43d 1 0.18mi
832 Meadowbrook Dr Birmingham, AL 3.0 2.0 1228 $1,225 $1.00 23d 1 0.23mi
529 Robison Dr Birmingham, AL 2.0 1.0 960 $960 $1.00 21d 1 0.24mi
628 Annie Laura Dr Birmingham, AL 3.0 1.0 844 $1,195 $1.42 43d 1 0.30mi
912 Meadowbrook Dr Birmingham, AL 3.0 1.0 1178 $1,100 $0.93 43d 1 0.30mi
932 Five Mile Rd Birmingham, AL 3.0 1.5 1200 $1,175 $0.98 19d 1 0.40mi
940 Meadowbrook Dr Birmingham, AL 4.0 1.0 1149 $1,300 $1.13 43d 1 0.40mi
603 Camp Ct Birmingham, AL 3.0 1.0 936 $1,300 $1.39 43d 1 0.42mi
945 Elizabeth Dr Birmingham, AL 3.0 1.0 1227 $1,125 $0.92 3d 1 0.43mi
736 Gene Reed Rd Birmingham, AL 3.0 2.0 1353 $1,220 $0.90 43d 1 0.48mi
216 Sanford Dr Birmingham, AL 3.0 1.5 1134 $1,200 $1.06 43d 1 0.49mi
726 Orchard Rd Birmingham, AL 3.0 1.0 1120 $1,095 $0.98 43d 1 0.53mi
201 Rose Dr Birmingham, AL 3.0 1.0 972 $1,100 $1.13 16d 1 0.54mi
9228 Brookhurst Dr Birmingham, AL 3.0 1.0 1146 $999 $0.87 43d 1 0.69mi
520 Camellia Rd Birmingham, AL 3.0 1.0 1053 $1,100 $1.04 3d 1 0.71mi
9844 Greenlee Rd Birmingham, AL 3.0 1.0 1046 $950 $0.91 43d 1 0.87mi
957 Hickory Cir Birmingham, AL 3.0 2.0 1364 $1,195 $0.88 3d 1 0.88mi
1112 Violet Dr Birmingham, AL 3.0 2.0 1414 $1,600 $1.13 11d 1 0.89mi
208 Sam Pate Dr Birmingham, AL 3.0 2.0 988 $1,385 $1.40 2d 1 0.89mi
600 Sundale Dr Birmingham, AL 2.0 1.0 950 $800 $0.84 43d 1 0.91mi
252 Westwood Dr Birmingham, AL 3.0 1.5 1124 $1,400 $1.25 1d 1 0.94mi
221 Lawson Rd Birmingham, AL 3.0 1.5 1102 $1,325 $1.20 23d 1 0.95mi
204 McCormick Ave Birmingham, AL 3.0 1.0 880 $980 $1.11 3d 1 0.99mi
837 Wear Dr Birmingham, AL 3.0 2.0 936 $1,295 $1.38 2d 1 0.99mi
316 Pine St Birmingham, AL 3.0 1.0 1232 $1,100 $0.89 43d 1 1.04mi
252 Meadowdale Ave Birmingham, AL 3.0 1.0 920 $995 $1.08 43d 1 1.06mi
433 Orchid Rd Birmingham, AL 3.0 1.0 1162 $1,255 $1.08 16d 1 1.07mi
209 Tucker Ave Birmingham, AL 3.0 1.0 1044 $1,100 $1.05 43d 1 1.08mi
241 Mamie Ln Birmingham, AL 3.0 2.0 1242 $1,495 $1.20 3d 1 1.11mi
848 Old Trail Rd Birmingham, AL 2.0 1.5 930 $925 $0.99 23d 1 1.14mi
120 Shawnee Ln NW Birmingham, AL 3.0 1.0 1120 $1,075 $0.96 43d 1 1.17mi
426 Buckingham Cir Birmingham, AL 2.0 1.5 1080 $1,013 $0.94 43d 1 1.20mi
217 Killough Dr Birmingham, AL 3.0 2.0 1212 $1,200 $0.99 14d 1 1.21mi
1108 Sherwood Forest Dr Birmingham, AL 3.0 1.5 1118 $1,370 $1.23 43d 1 1.23mi
1028 Broadmoor Dr Birmingham, AL 3.0 1.0 1079 $1,085 $1.01 3d 1 1.24mi
925 Eldorado Dr Birmingham, AL 3.0 1.0 1312 $1,231 $0.94 43d 1 1.24mi
1153 Linwood St Birmingham, AL 3.0 2.0 1250 $1,295 $1.04 3d 1 1.28mi
1225 Birchwood St Birmingham, AL 3.0 2.0 1092 $1,175 $1.08 3d 1 1.37mi
1232 Oakwood St Birmingham, AL 3.0 1.5 1301 $1,223 $0.94 23d 1 1.39mi
8917 Roebuck Blvd Apt 11 Birmingham, AL 2.0 1.0 880 $725 $0.82 16d 1 1.40mi

Listing history 14 events

  1. 2026-04-30
    price $124,900 179-char remark
    Show marketing remark (179 chars)

    Welcome to 745 Meadowbrook Drive! This home has so much to offer from the huge backyard to the convince to showing areas and a place to call HOME! Come see this home for yourself!

  2. 2026-04-02
    listed $129,900 Active 179-char remark
    Show marketing remark (179 chars)

    Welcome to 745 Meadowbrook Drive! This home has so much to offer from the huge backyard to the convince to showing areas and a place to call HOME! Come see this home for yourself!

  3. 2022-07-19
    soldstatus $125,000
  4. 2022-07-18
    soldstatus $125,000 Sold 362-char remark
    Show marketing remark (362 chars)

    Adorable home ready for a new owner! Property has been a cash flowing rental but was recently given a refresh and could be a great family home! 3 bedrooms and one full bath with a bonus room off the den that would make a great office or playroom. HVAC and water heater 2018. Photos do not reflect the new paint throughout which is grey. Check this one out today!

  5. 2022-06-16
    historical Contingent 362-char remark
    Show marketing remark (362 chars)

    Adorable home ready for a new owner! Property has been a cash flowing rental but was recently given a refresh and could be a great family home! 3 bedrooms and one full bath with a bonus room off the den that would make a great office or playroom. HVAC and water heater 2018. Photos do not reflect the new paint throughout which is grey. Check this one out today!

  6. 2022-06-10
    listed $112,900 Active 362-char remark
    Show marketing remark (362 chars)

    Adorable home ready for a new owner! Property has been a cash flowing rental but was recently given a refresh and could be a great family home! 3 bedrooms and one full bath with a bonus room off the den that would make a great office or playroom. HVAC and water heater 2018. Photos do not reflect the new paint throughout which is grey. Check this one out today!

  7. 2016-04-29
    soldstatus $30,000 Sold
  8. 2016-04-18
    status Pending
  9. 2016-04-06
    listed $34,900 Active
  10. 2008-07-21
    soldstatus $39,850
  11. 2006-04-13
    soldstatus $80,000
  12. 2001-06-01
    soldstatus $70,000
  13. 1997-10-17
    soldstatus $57,500
  14. 1996-02-21
    soldstatus $44,170

ⓘ 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
$774 · $64/mo
Projected year-2 tax
$774 · $64/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 6/10 Major FEMA zone X (unshaded) · 68% 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 7 unhealthy d/yr today · 9 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
$14,883
− Mortgage interest
−$6,996
− Property taxes
−$774
− Insurance
−$624
− Repairs & maintenance
−$1,191
− Management
−$1,191
− Depreciation
−$3,633
Taxable income
$473
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$114
After-tax cash flow
$2,386/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)
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

+182.8% since first listed
14 events — show timeline
  • 2026-04-30 Price Changed $124,900 Greater Alabama MLS
  • 2026-04-02 Listed $129,900 Greater Alabama MLS
  • 2022-07-19 Sold (Public Records) $125,000 Public Records
  • 2022-07-18 Sold (MLS) $125,000 Greater Alabama MLS
  • 2022-06-16 Contingent Greater Alabama MLS
  • 2022-06-10 Listed $112,900 Greater Alabama MLS
  • 2016-04-29 Sold (MLS) $30,000 Greater Alabama MLS
  • 2016-04-18 Pending Greater Alabama MLS
  • 2016-04-06 Listed $34,900 Greater Alabama MLS
  • 2008-07-21 Sold (Public Records) $39,850 Public Records
  • 2006-04-13 Sold (Public Records) $80,000 Public Records
  • 2001-06-01 Sold (Public Records) $70,000 Public Records
  • 1997-10-17 Sold (Public Records) $57,500 Public Records
  • 1996-02-21 Sold (Public Records) $44,170 Public Records

Property tax history

-4.4%/yr

Latest (2025): $774 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…