CashFlowRE
Sign in Sign up
2501 5th St NE
C+ Composite 60.18
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.7/10.0
  • 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

$129,000

2501 5th St NE · Center Point, AL 35215
3 bd · 1.0 ba · 1,302 sqft · SingleFamily public records · 324 Days on market
Built 1957 0.66 ac lot $99/sqft · 21% below area Est $164k · 21% under

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

Listing remarks MLS

Investor Special on a Spacious Corner Lot! Excellent opportunity in Center Point for investors, rehabbers, or those looking for their next renovation project. This 3 bedroom, 1 bathroom home sits on a generous . 66-acre corner lot and features a large fenced backyard and spacious back deck—perfect for future entertaining space or rental appeal. The layout offers solid bones with plenty of potential to add value. Key updates include a septic tank that was cleaned and inspected in May 2025, an HVAC system just 1 year and 8 months old, and a roof approximately 13 years old. Located close to shopping, dining, and local amenities, this property is a prime candidate for a flip, rental, or resale after improvements. Don’t miss out on this value-packed opportunity!

Key facts

  • Roof
  • Septic tank
  • Back deck

Tags

CORNER LOTFENCED BACKYARDBACK DECKSEPTIC TANKHVAC SYSTEMROOF

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 $129k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $129k).
  • Recommended offer: $114k (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); 333 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
  • This rent runs 31% 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 $892 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 324 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $16k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $74k; list at $129k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 324 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 1957 — 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
1.07%
Cap rate
8.15%
Cash-on-cash
6.64%
DSCR
1.30
GRM
7.8

CMA / ARV

ARV (median comp)
$163,577
List price
$129,000
Delta
-21.14%
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
601 23rd Ave NE 0.19mi 3/1.0 1,186 (-9%) 1mo $79,500 $67 75
613 25th Ave NE 0.11mi 3/2.0 1,400 (+8%) 8mo $93,000 $66 72
2276 4th Place Cir NE 0.32mi 3/1.5 1,334 (+2%) 9mo $170,000 $127 72
2617 NE 6th St 0.30mi 3/2.0 1,172 (-10%) 3mo $180,000 $154 62
2352 3rd Way NE 0.33mi 3/1.5 1,167 (-10%) 4mo $103,000 $88 62
4558 Cantebury Ln 0.27mi 3/2.0 1,470 (+13%) 4mo $244,900 $167 58
912 Windover Rd 0.51mi 3/2.0 1,247 (-4%) 9mo $105,000 $84 58
2105 5th St NE 0.57mi 3/2.0 1,232 (-5%) 7mo $183,500 $149 55
2236 2nd Pl NE 0.61mi 3/2.0 1,392 (+7%) 3mo $195,000 $140 54
2245 3rd St NE 0.52mi 3/1.0 1,150 (-12%) 5mo $88,000 $77 52
217 22nd Ave NE 0.73mi 4/2.0 (+1) 1,327 (+2%) 7mo $138,000 $104 48
516 20th Ct NE 0.64mi 4/2.0 (+1) 1,224 (-6%) 10mo $173,500 $142 43

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
-6.0%
Equity multiple
0.78×
Total profit
$-8,099
Equity at exit
$19,234
10-year hold
IRR
3.7%
Equity multiple
1.27×
Total profit
$9,650
Equity at exit
$11,154

Cash invested: $36,120 (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
333
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,381 high interval (Pro) →
Mortgage (P&I)
$676
Tax est. 1.5%
$161 /mo · $1,935/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$200

Break-even live

Break-even rent $1,128
Max offer price $129,000
Occupancy floor 81%

Sensitivity live

Price -10% $289 -5% $244 +0% $200 +5% $155 +10% $111
Rent -10% $91 -5% $145 +0% $200 +5% $254 +10% $309
Rate -1.0pp $265 -0.5pp $233 base $200 +0.5pp $166 +1.0pp $132

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
$32,250
Closing costs
$3,870
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
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 45d 1 0.23mi
2537 3rd St NE Center Point, AL 3.0 2.0 1040 $1,350 $1.30 25d 1 0.35mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 4d 1 0.39mi
2655 6th St NE Center Point, AL 3.0 2.0 1600 $1,390 $0.87 4d 1 0.42mi
605 Country View Dr Birmingham, AL 3.0 2.0 1698 $1,560 $0.92 45d 1 0.42mi
607 Country View Dr Birmingham, AL 4.0 2.0 1568 $1,550 $0.99 25d 1 0.42mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 45d 1 0.43mi
2324 3rd St NE Center Point, AL 3.0 2.0 1329 $1,300 $0.98 25d 1 0.44mi
2629 Wood Dr NE Center Point, AL 3.0 1.0 1203 $1,250 $1.04 45d 1 0.48mi
2232 6th St NE Center Point, AL 3.0 1.0 1550 $1,150 $0.74 45d 1 0.50mi
2245 3rd St NE Center Point, AL 3.0 1.0 1150 $1,100 $0.96 25d 1 0.54mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 25d 1 0.62mi
413 20th Ct NE Center Point, AL 3.0 1.5 1540 $1,375 $0.89 45d 1 0.70mi
2415 Ormond Dr Center Point, AL 3.0 1.5 1194 $1,295 $1.08 45d 1 0.70mi
3309 Chase Ln Unit 3309 Birmingham, AL 2.0 2.0 1068 $1,000 $0.94 45d 1 0.78mi
509 20th Ave NE Center Point, AL 3.0 1.5 1008 $1,200 $1.19 25d 1 0.78mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 3d 10 0.80mi
109 24th Ave NW Center Point, AL 3.0 1.5 1023 $1,215 $1.19 45d 1 0.82mi
127 Fox Hill Ct Center Point, AL 3.0 2.0 1418 $1,545 $1.09 45d 1 0.83mi
2318 Raintree Ct Center Point, AL 2.0 1.0 975 $1,100 $1.13 4d 2 0.90mi
3073 Panorama E Birmingham, AL 1.0–3.0 1.0–2.0 975 $1,275 $1.31 3d 20 0.94mi
4464 Winchester Hills Way Birmingham, AL 3.0 2.0 1178 $1,750 $1.49 45d 1 1.08mi
4464 Winchester Hills Ln Pinson, AL 3.0 2.0 1500 $1,750 $1.17 12d 1 1.08mi
1104 Oak Creek Trl NE Birmingham, AL 3.0 2.0 1233 $1,543 $1.25 3d 1 1.12mi
5240 Jean Dr Pinson, AL 4.0 2.0 1714 $1,695 $0.99 45d 1 1.14mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 45d 1 1.16mi
2245 3rd St NW Center Point, AL 3.0 1.0 1156 $1,100 $0.95 25d 1 1.19mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 15d 1 1.21mi
319 23rd Ave NW Center Point, AL 3.0 2.0 1284 $1,395 $1.09 45d 1 1.26mi
202 Westchester Dr Birmingham, AL 4.0 2.0 1374 $1,300 $0.95 25d 1 1.26mi
408 Sunhill Rd NW Center Point, AL 3.0 1.5 1290 $1,355 $1.05 45d 1 1.26mi
5140 Hickory Dr NE Pinson, AL 3.0 1.5 1518 $1,465 $0.97 22d 1 1.26mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 4d 4 1.27mi
1814 Valley Run Cir Birmingham, AL 3.0 1.0 1025 $1,350 $1.32 45d 1 1.28mi
232 Glenvalley Ln NW Birmingham, AL 4.0 2.0 954 $1,610 $1.69 4d 1 1.29mi
1819 Valley Run Cir Birmingham, AL 4.0 2.5 1694 $1,761 $1.04 45d 1 1.30mi
2323 4th St NW Center Point, AL 3.0 1.0 1038 $1,305 $1.26 4d 1 1.31mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 45d 1 1.35mi
1817 Lyle Dr Birmingham, AL 4.0 2.0 1361 $1,605 $1.18 25d 1 1.35mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 12d 1 1.35mi

Listing history 23 events

  1. 2026-06-18
    days on market $129,000 Active 324 DOM
  2. 2026-06-17
    days on market $129,000 Active 323 DOM
  3. 2026-06-16
    days on market $129,000 Active 322 DOM
  4. 2026-06-15
    days on market $129,000 Active 321 DOM
  5. 2026-06-13
    days on market $129,000 Active 319 DOM
  6. 2026-06-10
    days on market $129,000 Active 316 DOM
  7. 2026-06-09
    days on market $129,000 Active 315 DOM
  8. 2026-06-08
    days on market $129,000 Active 314 DOM
  9. 2026-06-07
    days on market $129,000 Active 313 DOM
  10. 2026-06-03
    days on market $129,000 Active 309 DOM
  11. 2026-06-02
    days on market $129,000 Active 308 DOM
  12. 2026-06-01
    days on market $129,000 Active 307 DOM
  13. 2026-05-31
    days on market $129,000 Active 306 DOM
  14. 2026-01-03
    price $129,000 779-char remark
    Show marketing remark (779 chars)

    Investor Special on a Spacious Corner Lot! Excellent opportunity in Center Point for investors, rehabbers, or those looking for their next renovation project. This 3 bedroom, 1 bathroom home sits on a generous . 66-acre corner lot and features a large fenced backyard and spacious back deck—perfect for future entertaining space or rental appeal. The layout offers solid bones with plenty of potential to add value. Key updates include a septic tank that was cleaned and inspected in May 2025, an HVAC system just 1 year and 8 months old, and a roof approximately 13 years old. Located close to shopping, dining, and local amenities, this property is a prime candidate for a flip, rental, or resale after improvements. Don’t miss out on this value-packed opportunity!

  15. 2025-10-02
    price $135,000 779-char remark
    Show marketing remark (779 chars)

    Investor Special on a Spacious Corner Lot! Excellent opportunity in Center Point for investors, rehabbers, or those looking for their next renovation project. This 3 bedroom, 1 bathroom home sits on a generous . 66-acre corner lot and features a large fenced backyard and spacious back deck—perfect for future entertaining space or rental appeal. The layout offers solid bones with plenty of potential to add value. Key updates include a septic tank that was cleaned and inspected in May 2025, an HVAC system just 1 year and 8 months old, and a roof approximately 13 years old. Located close to shopping, dining, and local amenities, this property is a prime candidate for a flip, rental, or resale after improvements. Don’t miss out on this value-packed opportunity!

  16. 2025-07-29
    listed $145,000 Active 779-char remark
    Show marketing remark (779 chars)

    Investor Special on a Spacious Corner Lot! Excellent opportunity in Center Point for investors, rehabbers, or those looking for their next renovation project. This 3 bedroom, 1 bathroom home sits on a generous . 66-acre corner lot and features a large fenced backyard and spacious back deck—perfect for future entertaining space or rental appeal. The layout offers solid bones with plenty of potential to add value. Key updates include a septic tank that was cleaned and inspected in May 2025, an HVAC system just 1 year and 8 months old, and a roof approximately 13 years old. Located close to shopping, dining, and local amenities, this property is a prime candidate for a flip, rental, or resale after improvements. Don’t miss out on this value-packed opportunity!

  17. 2015-10-13
    soldstatus $74,000
  18. 2015-10-09
    soldstatus $74,000 416-char remark
    Show marketing remark (416 chars)

    A MASTER PIECE. THIS IS THE HOME THAT YOU ALWAYS DREAMED OFF. STRAIGHT OUT OF HOMES ILLUSTRATED. Enjoy your patio and porch with a view that is breath taking. Live in the country and have city convenience. A great yard with a privacy fence and a wonderful garden spot. A great place to invite your friends over and cook out with a breath taking scenery. Your friends will envoy your new home. A complete work of art.

  19. 2015-09-22
    historical 416-char remark
    Show marketing remark (416 chars)

    A MASTER PIECE. THIS IS THE HOME THAT YOU ALWAYS DREAMED OFF. STRAIGHT OUT OF HOMES ILLUSTRATED. Enjoy your patio and porch with a view that is breath taking. Live in the country and have city convenience. A great yard with a privacy fence and a wonderful garden spot. A great place to invite your friends over and cook out with a breath taking scenery. Your friends will envoy your new home. A complete work of art.

  20. 2015-03-09
    listed $79,500 416-char remark
    Show marketing remark (416 chars)

    A MASTER PIECE. THIS IS THE HOME THAT YOU ALWAYS DREAMED OFF. STRAIGHT OUT OF HOMES ILLUSTRATED. Enjoy your patio and porch with a view that is breath taking. Live in the country and have city convenience. A great yard with a privacy fence and a wonderful garden spot. A great place to invite your friends over and cook out with a breath taking scenery. Your friends will envoy your new home. A complete work of art.

  21. 2004-04-07
    soldstatus $65,000
  22. 1999-12-30
    soldstatus $68,900
  23. 1995-11-01
    soldstatus $62,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 18 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
$16,577
− Mortgage interest
−$7,226
− Property taxes
−$1,935
− Insurance
−$645
− Repairs & maintenance
−$1,326
− Management
−$1,326
− Depreciation
−$3,753
Taxable income
$366
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$88
After-tax cash flow
$2,310/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
43,903
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

+105.1% since first listed
10 events — show timeline
  • 2026-01-03 Price Changed $129,000 Greater Alabama MLS
  • 2025-10-02 Price Changed $135,000 Greater Alabama MLS
  • 2025-07-29 Listed $145,000 Greater Alabama MLS
  • 2015-10-13 Sold (Public Records) $74,000 Public Records
  • 2015-10-09 Sold (MLS) $74,000 Greater Alabama MLS
  • 2015-09-22 Delisted Greater Alabama MLS
  • 2015-03-09 Listed $79,500 Greater Alabama MLS
  • 2004-04-07 Sold (Public Records) $65,000 Public Records
  • 1999-12-30 Sold (Public Records) $68,900 Public Records
  • 1995-11-01 Sold (Public Records) $62,900 Public Records

Property tax history

-6.3%/yr

Latest (2019): $236 · +37.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…