CashFlowRE
Sign in Sign up
1402 44th St
B- Composite 68.27
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 +28.6/30.0
  • ARV discount +12.2/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$89,900

1402 44th St · Birmingham, AL 35212
3 bd · 2.0 ba · 1,521 sqft · SingleFamily public records · 20 Days on market
Built 1942 6,969 sqft lot Est $100k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Back on market no fault of the seller. Spacious single-story home featuring 3 bedrooms, 2 bathrooms, and a detached garage with a functional layout and plenty of room to spread out. The main living areas offer comfortable space for both everyday living and entertaining, while the kitchen provides ample cabinet and counter space. The primary bedroom includes an en-suite bathroom, and additional bedrooms offer flexibility for guests, office, or hobbies. Enjoy the yard with space to relax or entertain. Great opportunity with plenty of potential! One or more photo(s) was virtually staged.

Key facts

  • 6,969 sq ft lot
  • Built 1942
  • Listed 20 days

Property features AI

Finance

  • Other: Lot size about 0.16 acre; Subdivision: Belview Heights
  • Financial info: Has down payment assistance

Exterior

  • Parking: Detached parking
  • Utilities: Public water; Connected sewer; Underground utilities; Unknown internet service availability
  • Home design: 4-side brick construction; Existing year built (specific year not provided); Basement foundation; Not waterfront
  • Construction: 4-side brick exterior; Basement foundation (concrete block)
  • Exterior features: Fireplace (exterior listing also notes fireplace as a feature); No pool, patio, decks, or garden/patio reported; Underground utilities

Interior

  • Kitchen: Laminate countertops; Electric oven; Refrigerator
  • Bedrooms: Three bedrooms on main level (approx. 13x19; 11x10; 11x13)
  • Flooring: Vinyl flooring throughout
  • Bathrooms: Two full bathrooms with tub/shower combo
  • Heating & cooling: Forced air heating; Central cooling
  • Interior features: Vinyl floors; Ceilings: other (see remarks); Brick fireplace in the living room; Partial basement (all unfinished, concrete block)
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located on main level (laundry space: other — see remarks); Electric water heater

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/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.3% 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: 81 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; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($37k/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 $622 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 + 3.0% rent growth), your $25k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 1942 — 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 $88,551 (1.5% below list)

Questions for the listing agent

  1. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.31%
Cap rate
10.26%
Cash-on-cash
14.16%
DSCR
1.63
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$100,386
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1340 43rd St 0.09mi 3/2.0 1,540 (+1%) 7mo $85,000 $55 88
1527 46th Street Ensley 0.23mi 3/1.0 1,571 (+3%) 6mo $35,000 $22 75
1607 43rd St 0.26mi 3/2.0 1,435 (-6%) 5mo $85,000 $59 74
1611 50th St Ensley 0.48mi 3/1.5 1,482 (-3%) 7mo $98,000 $66 66
1523 44th St E 0.16mi 3/2.0 1,307 (-14%) 5mo $133,000 $102 65
1341 41st St 0.18mi 3/1.0 1,340 (-12%) 5mo $106,000 $79 63
1109 40th St 0.42mi 4/1.0 (+1) 1,556 (+2%) 5mo $90,000 $58 63
920 39th St 0.63mi 3/2.0 1,636 (+8%) 1mo $145,000 $89 57
1037 W 51st St 0.57mi 3/2.0 1,392 (-8%) 3mo $174,000 $125 56
4637 Avenue R 0.47mi 2/1.0 (-1) 1,378 (-9%) 3mo $28,500 $21 51
1601 48th St 0.41mi 3/1.0 1,313 (-14%) 7mo $84,900 $65 49
820 Valley Rd 0.70mi 4/1.0 (+1) 1,435 (-6%) 5mo $106,000 $74 44

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.5%
Equity multiple
1.17×
Total profit
$4,378
Equity at exit
$13,404
10-year hold
IRR
14.0%
Equity multiple
2.12×
Total profit
$28,284
Equity at exit
$7,773

Cash invested: $25,172 (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 35212

Active inventory
81
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,182 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$128 /mo · $1,536/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$297

Break-even live

Break-even rent $806
Max offer price $89,900
Occupancy floor 70%

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
$22,475
Closing costs
$2,697
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
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 1d 1 0.10mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 11d 1 0.16mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 43d 1 0.16mi
1345 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1617 $1,175 $0.73 3d 1 0.19mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 3d 1 0.20mi
1526 42nd Street Ensley Unit ENSLEY Birmingham, AL 4.0 1.5 1600 $1,050 $0.66 43d 1 0.21mi
1520 41st Street Ensley Birmingham, AL 3.0 2.0 1068 $1,195 $1.12 43d 1 0.25mi
1420 Warrior Rd Birmingham, AL 3.0 1.0 1061 $1,050 $0.99 43d 1 0.25mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 23d 1 0.26mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 43d 1 0.28mi
1607 43rd Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1435 $1,150 $0.80 23d 1 0.28mi
1617 42nd Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1413 $1,030 $0.73 16d 1 0.30mi
1563 Martin Ave Birmingham, AL 4.0 2.0 1848 $1,495 $0.81 1d 1 0.31mi
1306 35th Street Ensley Birmingham, AL 3.0 2.0 1100 $1,173 $1.07 3d 1 0.33mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 43d 1 0.35mi
1417 34th Street Ensley Birmingham, AL 3.0 1.0 1103 $1,025 $0.93 43d 1 0.36mi
4105 Avenue Q Unit Q Birmingham, AL 3.0 3.0 1760 $1,250 $0.71 3d 1 0.42mi
1556 Burgin Ave Birmingham, AL 4.0 1.0 1168 $1,100 $0.94 19d 1 0.43mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 21d 1 0.43mi
4619 Terrace Q Birmingham, AL 3.0 2.0 1198 $900 $0.75 43d 1 0.44mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 43d 1 0.47mi
1520 33rd Street Ensley Birmingham, AL 4.0 2.0 1215 $1,275 $1.05 11d 1 0.49mi
1524 33rd Street Ensley Birmingham, AL 4.0 2.0 1222 $1,095 $0.90 21d 1 0.49mi
1417 Bessemer Rd Birmingham, AL 3.0 1.0 1688 $1,200 $0.71 43d 1 0.50mi
1301 32nd Street Ensley Birmingham, AL 3.0 1.0 1200 $975 $0.81 43d 1 0.51mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 3d 1 0.52mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 2d 1 0.57mi
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 43d 1 0.57mi
1757 48th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1164 $1,295 $1.11 3d 1 0.61mi
813 46th St Fairfield, AL 2.0 1.0 1100 $825 $0.75 10d 1 0.62mi
1309 41st St Fairfield, AL 3.0 1.0 1070 $1,200 $1.12 43d 1 0.64mi
1313 Pike Rd Birmingham, AL 3.0 1.0 1437 $975 $0.68 43d 1 0.67mi
4612 Terrace S Birmingham, AL 3.0 1.0 1612 $1,050 $0.65 43d 1 0.68mi
4637 Court S Birmingham, AL 3.0 1.0 1225 $975 $0.80 2d 1 0.68mi
4817 Court R Birmingham, AL 3.0 2.0 1530 $1,300 $0.85 16d 1 0.71mi
1820 33rd St W Birmingham, AL 4.0 1.5 1212 $1,495 $1.23 43d 1 0.72mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 19d 1 0.73mi
829 51st Street Ensley Birmingham, AL 3.0 1.0 1203 $1,340 $1.11 3d 1 0.74mi
4732 Court S Birmingham, AL 3.0 1.0 1372 $1,100 $0.80 43d 1 0.74mi
1545 29th Street Ensley Birmingham, AL 3.0 1.5 1331 $1,200 $0.90 43d 1 0.75mi

Listing history 10 events

  1. 2026-05-19
    status Active
  2. 2026-04-06
    status Pending
  3. 2026-03-25
    listed $89,900 Active
  4. 2023-10-04
    historical $960
  5. 2023-09-30
    listed $960
  6. 2023-09-29
    historical $960
  7. 2023-09-28
    listed $960
  8. 2022-03-31
    price $875
  9. 2021-05-18
    soldstatus $7,237,964
  10. 1973-07-24
    soldstatus $18,500

ⓘ 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
$1,536 · $128/mo
Projected year-2 tax
$1,536 · $128/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 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 4/10 Moderate 5 unhealthy d/yr today · 5 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
$14,186
− Mortgage interest
−$5,036
− Property taxes
−$1,536
− Insurance
−$450
− Repairs & maintenance
−$1,135
− Management
−$1,135
− Depreciation
−$2,615
Taxable income
$2,280
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$547
After-tax cash flow
$3,017/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)
10,160
Household income
$36,633
Rent vs Own
55.4% rent · 44.6% own
Severe rent burden
798.0

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 (68%)
Race & ethnicity
Black 68% White 24% Hispanic / Latino 6% Two or more races 3% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Slovak 2% Hispanic 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -190.24%
Current HPI
120.1264
Rent YoY
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

+385.9% since first listed
10 events — show timeline
  • 2026-05-19 Relisted Greater Alabama MLS
  • 2026-04-06 Pending Greater Alabama MLS
  • 2026-03-25 Listed $89,900 Greater Alabama MLS
  • 2023-10-04 Rental Removed $960 APPFOLIO
  • 2023-09-30 Listed for Rent $960 APPFOLIO
  • 2023-09-29 Rental Removed $960 RENT.
  • 2023-09-28 Listed for Rent $960 RENT.
  • 2022-03-31 Price Changed $875 RENT.
  • 2021-05-18 Sold (Public Records) $7,237,964 Public Records
  • 1973-07-24 Sold (Public Records) $18,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $1,536 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…