CashFlowRE
Sign in Sign up
709 Austin Ave
D+ Composite 49.67
Why this score? — see what drove the D+ 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 +15.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • 1% rule +4.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$199,000

709 Austin Ave · Sheffield, AL 35660
4 bd · 1.0 ba · 3,156 sqft · SingleFamily public records · 196 Days on market
Built 1910 6,098 sqft lot Est $312k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Remarkable renovation! The character of this 115 year old home has been kept intact, but so many things are NEW. The HVAC, roof, hardwood floors, electrical, plumbing, stainless appliances, cabinets, Quartz countertops, two new decks with iron railings, tile floors in the kitchen and bathroom, and tile shower are all brand new. Gold finishes and light fixtures are also new. The baseboards are 12" (new) but maintain the character of the home. Many windows have new glass, and the original French doors into the study add that southern feel to this awesome house. Another feature that adds character is the side entry leading into the stairwell. The view of the Sheffield Courthouse is stunni

Key facts

  • New plumbing
  • New hvac
  • New hardwood floors

Tags

NEW HVACNEW ROOFNEW HARDWOOD FLOORSNEW ELECTRICALNEW PLUMBINGNEW STAINLESS APPLIANCES

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 4-bed/1.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $86 ($1k/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 $185k (7.0% below list).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 5.1% in Sheffield — 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 60/100 on livability (#312 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Sheffield City (suburban): math 12% / reading 34% proficiency, ranked #103 of 129 in AL (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 115 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 91 units permitted in Colbert County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Colbert County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 196 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $36k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $199k implies a 232% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 196 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 1910 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.93%
Cap rate
6.81%
Cash-on-cash
1.86%
DSCR
1.08
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$312,444
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
709 Austin Ave 0.00mi 4/2.5 3,152 (-0%) 1mo $211,000 $67 93
820 River Bluff Dr 0.56mi 4/3.5 3,148 (-0%) 0mo $497,000 $158 63
818 Alabama Ct 0.24mi 5/2.0 (+1) 3,274 (+4%) 16mo $238,500 $73 60
801 Montgomery Ave 0.12mi 4/2.5 3,541 (+12%) 12mo $380,000 $107 58
604 N Nashville Ave 0.23mi 5/6.0 (+1) 3,000 (-5%) 6mo $247,000 $82 56
830 Riverbluff Dr 0.51mi 4/3.5 3,013 (-4%) 10mo $325,500 $108 51
911 N Raleigh Ave 0.16mi 5/3.5 (+1) 2,774 (-12%) 10mo $255,000 $92 49
425 Park Blvd 0.31mi 3/2.0 (-1) 2,728 (-14%) 20mo $270,000 $99 37

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
-13.3%
Equity multiple
0.52×
Total profit
$-26,725
Equity at exit
$29,672
10-year hold
IRR
-4.4%
Equity multiple
0.71×
Total profit
$-16,084
Equity at exit
$17,206

Cash invested: $55,720 (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 35660

Home prices YoY
-29.5%
Active inventory
115
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax est. 1.5%
$249 /mo · $2,985/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$86

Break-even live

Break-even rent $1,741
Max offer price $199,000
Occupancy floor 90%

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
$49,750
Closing costs
$5,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1211 N Nashville Ave Sheffield, AL 5.0 3.0 2567 $1,850 $0.72 43d 1 0.39mi

Listing history 19 events

  1. 2026-04-15
    status Pending
  2. 2026-04-03
    price $199,000
  3. 2026-02-24
    price $212,000
  4. 2025-10-15
    price $219,999
  5. 2025-10-01
    listed $235,000 Active
  6. 2025-09-11
    status Active
  7. 2025-09-03
    status Pending
  8. 2025-08-28
    price $235,000
  9. 2025-07-19
    price $245,000
  10. 2025-05-17
    price $255,000
  11. 2025-04-22
    price $265,000
  12. 2025-04-03
    price $289,000
  13. 2025-03-07
    price $299,000
  14. 2025-02-15
    price $304,900
  15. 2025-01-18
    listed $319,900 Active
  16. 2024-03-28
    soldstatus $60,000
  17. 2024-03-27
    soldstatus $35,000
  18. 2024-03-26
    listed $79,000 Active
  19. 2020-03-16
    soldstatus $186,000

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$22,200
− Mortgage interest
−$11,147
− Property taxes
−$2,985
− Insurance
−$995
− Repairs & maintenance
−$1,776
− Management
−$1,776
− Depreciation
−$5,789
Taxable loss
−$2,268
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$544
After-tax cash flow
$1,579/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
Sheffield City
NCES district ID
0103000
Math proficiency
12% ▼ -30.00%
Reading proficiency
34% ▼ -1.00%
Median HH income
$34,188
Composite
18.8/100
National rank
#8866
State rank
#103 of 129 in AL

Livability — Sheffield

Score
60/100
State rank
#312
US rank
#19366

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sheffield, AL
City population
9,385
Population (ZIP)
9,385

Population outlook (Colbert County) Hauer SSP2

Today (2025)
54,154 people
By 2030
53,746 · -0.8%
By 2040
52,431 · -3.2%
By 2050
50,303 · -7.1%
By 2075
44,789 · -17.3%
By 2100
36,676 · -32.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 26% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Colbert

2024 margin
Solid R (+46.4) · D 26.4% · R 72.8%
2008→2024 swing
-26.2pp toward R · 2008: -20.3pp · 2024: -46.4pp
All cycles
2024: R+46.4 2020: R+38.9 2016: R+38.3 2012: R+20.4 2008: R+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.23%
Current HPI
177.3226
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+7.0% since first listed
19 events — show timeline
  • 2026-04-15 Pending SAARMLS
  • 2026-04-03 Price Changed $199,000 SAARMLS
  • 2026-02-24 Price Changed $212,000 SAARMLS
  • 2025-10-15 Price Changed $219,999 SAARMLS
  • 2025-10-01 Listed $235,000 SAARMLS
  • 2025-09-11 Relisted SAARMLS
  • 2025-09-03 Pending SAARMLS
  • 2025-08-28 Price Changed $235,000 SAARMLS
  • 2025-07-19 Price Changed $245,000 SAARMLS
  • 2025-05-17 Price Changed $255,000 SAARMLS
  • 2025-04-22 Price Changed $265,000 SAARMLS
  • 2025-04-03 Price Changed $289,000 SAARMLS
  • 2025-03-07 Price Changed $299,000 SAARMLS
  • 2025-02-15 Price Changed $304,900 SAARMLS
  • 2025-01-18 Listed $319,900 SAARMLS
  • 2024-03-28 Sold (Public Records) $60,000 Public Records
  • 2024-03-27 Sold (Public Records) $35,000 Public Records
  • 2024-03-26 Listed $79,000 SAARMLS
  • 2020-03-16 Sold (Public Records) $186,000 Public Records

Property tax history

+5.0%/yr

Latest (2025): $398 · +70.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…