CashFlowRE
Sign in Sign up
700 Sadler Ave
B- Composite 66.26
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 +9.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Rent growth +1.7/5.0
  • Appreciation +0.0/10.0

$75,000

700 Sadler Ave · Bessemer, AL 35020
2 bd · 1.0 ba · 1,064 sqft · SingleFamily public records · 47 Days on market
Built 1948 0.99 ac lot $70/sqft · 50% below area

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

Listing remarks MLS

NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

Key facts

  • Nearly a full acre
  • Corner lot
  • 0.99 acre lot

Tags

CORNER LOTNEARLY A FULL ACREZONED FOR MCCALLA ELEMENTARYZONED FOR MCADORY MIDDLEZONED FOR MCADORY HIGH

Property features AI

Finance

  • Other: Property parcel identifier is 38-00-20-4-011-003.000; Approximately 0.99 acre lot

Exterior

  • Parking: Driveway parking
  • Security: No security features listed
  • Utilities: Public water; Septic sewer; Electric water heater; Internet service availability
  • Home design: Existing (previously built) property; Single-story layout (all rooms listed on main level)
  • Construction: Siding-Other exterior; Crawl space foundation
  • Exterior features: Garden/patio present; No pool; No patio listed; Not waterfront; Flood plain: No; No notable lot view

Interior

  • Kitchen: Laminate countertops; Built-in dishwasher
  • Bedrooms: All bedrooms on main level
  • Flooring: Vinyl flooring
  • Bathrooms: One full bath with tub/shower combo
  • Heating & cooling: Gas heating; Central cooling
  • Interior features: Ceilings listed as other (see remarks); Attic with pull-down access; No notable built-in interior features listed
  • Laundry & utility: Main-level laundry with washer hookup; Electric dryer hookup; Laundry space described as 'other (see remarks)'

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 2-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $399 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 5.9% in Bessemer — 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 59/100 on livability (#331 in AL) — a working-class tenant base; expect higher turnover. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, amenities F, employment 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.
  • Zoned schools: Mcadory High School (math 8% / reading 17%, grade F, #237 of 305 statewide, top 78%, 1,162 students, 72% FRL) — zoned schools average 72% FRL vs 49% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents falling (-3.1%/yr); 115 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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 38% of the median local income ($35k/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 $519 of loan paydown is wiped out by about $2k 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 + 0.0% rent growth), your $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 55% 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 $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 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 1948 — 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 D-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
1.48%
Cap rate
12.68%
Cash-on-cash
22.82%
DSCR
2.02
GRM
5.6

CMA / ARV

ARV (median comp)
$151,253
List price
$75,000
Delta
-50.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1206 Beaufort Cir 0.59mi 2/1.5 940 (-12%) 1mo $77,000 $82 50
1219 Eastern Valley Rd 0.53mi 2/1.0 1,000 (-6%) 19mo $101,596 $102 50
1305 Potter Ave 0.59mi 2/1.0 1,133 (+6%) 16mo $156,000 $138 48
1117 Hudson Ave 0.33mi 2/1.0 1,215 (+14%) 16mo $175,000 $144 47
1318 Ferro Ave 0.68mi 3/1.0 (+1) 936 (-12%) 13mo $143,000 $153 32

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
12.4%
Equity multiple
1.48×
Total profit
$10,027
Equity at exit
$11,183
10-year hold
IRR
19.0%
Equity multiple
2.38×
Total profit
$28,907
Equity at exit
$6,485

Cash invested: $21,000 (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 35020

Home prices YoY
-24.2%
Rents YoY
-3.1%
Active inventory
115
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,107 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$50 /mo · $603/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$399

Break-even live

Break-even rent $601
Max offer price $75,000
Occupancy floor 59%

Sensitivity live

Price -10% $442 -5% $421 +0% $399 +5% $378 +10% $357
Rent -10% $312 -5% $356 +0% $399 +5% $443 +10% $487
Rate -1.0pp $437 -0.5pp $418 base $399 +0.5pp $380 +1.0pp $360

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
$18,750
Closing costs
$2,250
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
236 Clifton St Bessemer, AL 3.0 1.0 1450 $1,100 $0.76 44d 1 1.05mi
10 Center St Bessemer, AL 3.0 1.0 1152 $1,000 $0.87 44d 1 1.07mi
18 Center St Bessemer, AL 3.0 1.0 1418 $1,100 $0.78 44d 1 1.08mi
300 Norwood Ave Bessemer, AL 3.0 1.0 966 $1,000 $1.04 24d 1 1.14mi
300 Norwood Ave Bessemer, AL 3.0 1.0 966 $900 $0.93 12d 1 1.14mi
3626 Wind Ridge Ln Bessemer, AL 3.0 2.0 1305 $1,850 $1.42 3d 1 1.39mi
410 W Lake Dr Bessemer, AL 2.0 1.0 780 $875 $1.12 11d 1 1.49mi

Listing history 25 events

  1. 2026-06-18
    days on market $75,000 Active 47 DOM
  2. 2026-06-17
    days on market $75,000 Active 46 DOM
  3. 2026-06-16
    days on market $75,000 Active 45 DOM
  4. 2026-06-15
    days on market $75,000 Active 44 DOM
  5. 2026-06-13
    days on market $75,000 Active 42 DOM
  6. 2026-06-10
    days on market $75,000 Active 39 DOM
  7. 2026-06-09
    days on market $75,000 Active 38 DOM
  8. 2026-06-08
    days on market $75,000 Active 37 DOM
  9. 2026-06-07
    days on market $75,000 Active 36 DOM
  10. 2026-06-03
    days on market $75,000 Active 32 DOM
  11. 2026-06-02
    days on market $75,000 Active 31 DOM
  12. 2026-06-01
    days on market $75,000 Active 30 DOM
  13. 2026-05-31
    days on market $75,000 Active 29 DOM
  14. 2026-05-02
    listed $75,000 Active 624-char remark
  15. 2025-02-05
    price $99,000
  16. 2022-12-02
    soldstatus $83,000
  17. 2022-11-30
    soldstatus $83,000 Sold
    Show marketing remark (398 chars)

    NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

  18. 2022-11-07
    historical Contingent
    Show marketing remark (398 chars)

    NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

  19. 2022-11-02
    price $89,900
    Show marketing remark (398 chars)

    NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

  20. 2022-11-02
    status Active
    Show marketing remark (398 chars)

    NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

  21. 2022-11-01
    historical Contingent
    Show marketing remark (398 chars)

    NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

  22. 2022-10-17
    listed $99,000 Active
    Show marketing remark (398 chars)

    NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

  23. 2022-10-08
    historical $99,000
    Show marketing remark (398 chars)

    NEW LOW PRICE!! This home sits on a huge corner lot approx 1 acre, this may be a great starter home for someone that can give it a little TLC. 2 bedrooms, 1 bath, living room and dining and a nice covered front porch overlooking the large front yard plus there is a large back yard. At this low price home is sold as is. Don't miss out on this home that is convenient to shopping, schools and more.

  24. 1996-08-08
    soldstatus $47,000
  25. 1996-08-01
    soldstatus $47,000

ⓘ 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
$603 · $50/mo
Projected year-2 tax
$603 · $50/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 ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$13,278
− Mortgage interest
−$4,201
− Property taxes
−$603
− Insurance
−$375
− Repairs & maintenance
−$1,062
− Management
−$1,062
− Depreciation
−$2,182
Taxable income
$3,792
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$910
After-tax cash flow
$3,882/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 — Bessemer

Score
59/100
State rank
#331
US rank
#20078

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson County · 527,445 people
City population
48,018
Metro
Birmingham-Hoover, AL
Population (ZIP)
24,892
Household income
$35,362
Rent vs Own
40.6% rent · 59.4% own
Severe rent burden
1001.0

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 (74%)
Race & ethnicity
Black 74% Hispanic / Latino 13% White 11% Two or more races 6%
Hispanic origin (detail)
Mexican 10%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 11%

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
▼ -57.54%
Current HPI
179.7702
Rent YoY
▼ -3.12%
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

+59.6% since first listed
12 events — show timeline
  • 2026-05-02 Listed $75,000 Greater Alabama MLS
  • 2025-02-05 Price Changed $99,000 Greater Alabama MLS
  • 2022-12-02 Sold (Public Records) $83,000 Public Records
  • 2022-11-30 Sold (MLS) $83,000 Greater Alabama MLS
  • 2022-11-07 Contingent Greater Alabama MLS
  • 2022-11-02 Price Changed $89,900 Greater Alabama MLS
  • 2022-11-02 Relisted Greater Alabama MLS
  • 2022-11-01 Contingent Greater Alabama MLS
  • 2022-10-17 Listed $99,000 Greater Alabama MLS
  • 2022-10-08 Coming Soon $99,000 Greater Alabama MLS
  • 1996-08-08 Sold (Public Records) $47,000 Public Records
  • 1996-08-01 Sold (Public Records) $47,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $603 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…