CashFlowRE
Sign in Sign up
8 17th Ave S 🏷️ Likely Rental
B Composite 73.7
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Livability +3.4/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$89,000

8 17th Ave S · Birmingham, AL 35205
3 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 311 Days on market
Built 1940 10,454 sqft lot $72/sqft · 20% below area Est $112k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

Key facts

  • 0.24 acre lot
  • Built 1940
  • Listed 311 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $89,000 price doesn't fit this home's estimated sale value (~$111,919) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $89k.

Deal economics

  • At list price, monthly cash flow is $388 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $78k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% 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 (+2.6%/yr); 125 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 $615 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 + 2.6% rent growth), your $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 311 days — a 12% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y ago; this cycle's ask has dropped $11k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $89k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $78,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 311 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 1940 — 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. 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
1.38%
Cap rate
11.52%
Cash-on-cash
18.67%
DSCR
1.83
GRM
6.1

CMA / ARV

ARV (median comp)
$111,919
List price
$89,000
Delta
-20.48%
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
1724 Center St S 0.08mi 3/2.0 1,250 (+2%) 4mo $175,493 $140 87
629 Center Pl SW 0.08mi 3/1.0 1,197 (-3%) 7mo $65,500 $55 86
1724 1st Pl S 0.27mi 3/1.0 1,250 (+2%) 1mo $85,000 $68 84
728 Center Pl SW 0.13mi 3/1.0 1,143 (-7%) 1mo $140,000 $122 81
45 5th Ct 0.22mi 3/2.0 1,200 (-3%) 6mo $152,500 $127 77
741 Center Pl 0.14mi 3/1.0 1,101 (-11%) 2mo $141,000 $128 74
417 Goldwire St SW 0.30mi 3/1.0 1,107 (-10%) 2mo $95,000 $86 68
27 20th Ave S 0.34mi 3/2.0 1,196 (-3%) 11mo $35,000 $29 66
216 S 3rd Ave 0.51mi 3/1.0 1,143 (-7%) 2mo $75,000 $66 63
2019 Hollins Dr 0.42mi 3/2.0 1,120 (-9%) 5mo $165,000 $147 57
345 Iota Ave S 0.63mi 2/1.0 (-1) 1,279 (+4%) 4mo $20,000 $16 56
50 1st Ave S 0.54mi 4/2.0 (+1) 1,400 (+14%) 4mo $22,000 $16 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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.39×
Total profit
$9,765
Equity at exit
$13,270
10-year hold
IRR
18.8%
Equity multiple
2.53×
Total profit
$38,239
Equity at exit
$7,695

Cash invested: $24,920 (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 35205

Rents YoY
2.6%
Active inventory
125
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,224 high interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$75 /mo · $905/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$388

Break-even live

Break-even rent $733
Max offer price $89,000
Occupancy floor 63%

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
$22,250
Closing costs
$2,670
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
741 Center Pl SW Birmingham, AL 3.0 1.0 1101 $1,250 $1.14 16d 1 0.15mi
12 4th Ave SW Unit 1 Birmingham, AL 3.0 1.0 1336 $1,100 $0.82 44d 1 0.30mi
856 Center Way SW Birmingham, AL 3.0 2.0 1142 $1,200 $1.05 44d 1 0.34mi
806 Gamma St S Birmingham, AL 3.0 1.0 1252 $1,200 $0.96 44d 1 0.35mi
261 3rd Ave SW Birmingham, AL 1.0–2.0 1.0 634 $850 $1.34 3d 14 0.49mi
112 Kappa Ave S Birmingham, AL 3.0 2.0 1034 $1,100 $1.06 44d 1 0.59mi
310 Gamma St S Birmingham, AL 3.0 1.5 1001 $1,200 $1.20 16d 1 0.60mi
313 Beta St S Unit 317A Birmingham, AL 2.0 1.0 850 $799 $0.94 2d 1 0.63mi
506 Alpha St S Birmingham, AL 3.0 1.0 944 $1,373 $1.45 44d 1 0.67mi
407 Green Springs Ave S Birmingham, AL 2.0 1.0 866 $2,000 $2.31 1d 1 0.78mi
609 Idlewild Cir Apt B Birmingham, AL 2.0 1.0 705 $875 $1.24 3d 1 0.83mi
2217-2249 Green Springs Hwy Unit 2249-E Birmingham, AL 2.0 1.0 900 $910 $1.01 44d 1 0.87mi
2217-2249 Green Springs Hwy Unit 2241-M Birmingham, AL 3.0 2.0 1100 $1,109 $1.01 21d 1 0.87mi
691 Idlewild Cir Birmingham, AL 2.0 2.0 777 $1,382 $1.78 3d 3 0.92mi
451 2nd Ave N Birmingham, AL 4.0 3.0 1400 $1,600 $1.14 23d 1 1.01mi
1010 Beacon Pkwy E Birmingham, AL 1.0–2.0 1.0–2.0 945 $2,275 $2.41 1d 18 1.07mi
1101 10th Pl S Birmingham, AL 1.0–2.0 1.0–2.0 986 $1,825 $1.85 3d 11 1.07mi
1012 Cotton Ave SW Birmingham, AL 3.0 1.0 1232 $1,000 $0.81 44d 1 1.11mi
401 Skyview Dr Birmingham, AL 2.0 1.0 864 $950 $1.10 44d 1 1.14mi
413 Fulton Ave SW Birmingham, AL 3.0 1.0 940 $525 $0.56 3d 1 1.14mi
1100 Cotton Ave SW Unit b Birmingham, AL 2.0 1.5 816 $988 $1.21 44d 1 1.15mi
1120 Beacon Pkwy E #408 Birmingham, AL 2.0 2.0 1482 $1,950 $1.32 1d 1 1.15mi
608 Fulton Ave SW Birmingham, AL 3.0 1.0 1271 $1,300 $1.02 44d 1 1.17mi
1229 Beacon Pkwy E Birmingham, AL 1.0–3.0 1.0–2.0 1130 $1,200 $1.06 3d 16 1.18mi
1413 11th Pl S Birmingham, AL 2.0 1.0 829 $1,282 $1.55 44d 4 1.21mi
719 Washington Ave SW Birmingham, AL 3.0 1.0 1064 $950 $0.89 12d 1 1.21mi
1131 16th Ave S Unit A Birmingham, AL 2.0 1.0 900 $1,215 $1.35 3d 1 1.21mi
1639 11th Pl S Unit K Birmingham, AL 2.0 1.0 845 $875 $1.04 12d 1 1.22mi
1639 11th Pl S Apt D Birmingham, AL 2.0 1.0 845 $895 $1.06 12d 1 1.22mi
925 Beacon Pkwy E Birmingham, AL 1.0–3.0 1.0–2.0 1259 $1,199 $0.95 44d 1 1.22mi
644 Alabama Ave SW Birmingham, AL 3.0 1.0 1274 $1,125 $0.88 23d 1 1.25mi
1144 16th Ave S Birmingham, AL 1.0–2.0 1.0–1.5 720 $1,119 $1.55 3d 6 1.26mi
834 Golden Gate Ln Birmingham, AL 1.0–3.0 1.0–2.0 1050 $1,450 $1.38 44d 12 1.27mi
834 Golden Gate Ln Birmingham, AL 1.0–3.0 1.0–2.0 1050 $1,400 $1.33 1d 13 1.27mi
1508 Dennison Ave SW Birmingham, AL 2.0 1.0 924 $890 $0.96 44d 1 1.29mi
1256 15th St SW Birmingham, AL 3.0 1.0 1206 $1,300 $1.08 3d 1 1.29mi
840 Beacon Pkwy E Unit C Birmingham, AL 2.0 1.0 925 $1,200 $1.30 44d 1 1.31mi
1640 12th St S Unit 1640-J Birmingham, AL 2.0 1.0 760 $1,070 $1.41 21d 1 1.32mi
1644 12th St S Birmingham, AL 1.0–2.0 1.0 674 $1,222 $1.81 2d 2 1.32mi
451 2nd St N Birmingham, AL 4.0 3.0 1400 $1,600 $1.14 44d 1 1.33mi

Listing history 28 events

  1. 2026-06-18
    days on market $89,000 Active 311 DOM
  2. 2026-06-17
    days on market $89,000 Active 310 DOM
  3. 2026-06-16
    days on market $89,000 Active 309 DOM
  4. 2026-06-15
    days on market $89,000 Active 308 DOM
  5. 2026-06-13
    days on market $89,000 Active 306 DOM
  6. 2026-06-10
    days on market $89,000 Active 303 DOM
  7. 2026-06-09
    days on market $89,000 Active 302 DOM
  8. 2026-06-08
    days on market $89,000 Active 301 DOM
  9. 2026-06-07
    days on market $89,000 Active 300 DOM
  10. 2026-06-03
    days on market $89,000 Active 296 DOM
  11. 2026-06-02
    days on market $89,000 Active 295 DOM
  12. 2026-06-01
    days on market $89,000 Active 294 DOM
  13. 2026-05-31
    days on market $89,000 Active 293 DOM
  14. 2026-02-10
    price $89,000 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  15. 2026-02-09
    status Active 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  16. 2026-02-01
    historical 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  17. 2025-09-24
    status Active 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  18. 2025-09-15
    status Pending 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  19. 2025-08-29
    status Active 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  20. 2025-08-21
    status Pending 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  21. 2025-07-16
    listed $100,000 Active 328-char remark
    Show marketing remark (328 chars)

    Back on market at no fault of Seller. CALLING ALL INVESTORS: Charming 3-bedroom, 1-bath home with 1,232 sqft in the heart of Birmingham! Current tenant in place. Great opportunity to acquire a tenant-occupied property and immediately start collecting rental income. Current lease expires at the end this upcoming October (2025).

  22. 2021-01-28
    soldstatus $52,500
  23. 2020-01-02
    soldstatus $1,865,000
  24. 2018-09-07
    price $39,995
  25. 2012-08-24
    soldstatus $12,000
  26. 2012-08-21
    soldstatus $12,000
  27. 2012-05-02
    listed $14,900
  28. 2004-12-06
    soldstatus $45,000

ⓘ 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
$905 · $75/mo
Projected year-2 tax
$905 · $75/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 7/10 Severe 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 8 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
$14,687
− Mortgage interest
−$4,985
− Property taxes
−$905
− Insurance
−$445
− Repairs & maintenance
−$1,175
− Management
−$1,175
− Depreciation
−$2,589
Taxable income
$3,413
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$819
After-tax cash flow
$3,833/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)
18,858
Household income
$51,158
Rent vs Own
67.2% rent · 32.8% own
Severe rent burden
1468.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 60% Black 26% Hispanic / Latino 5% Asian 5% Two or more races 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Italian 2% Serbian 2%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
90% English-only · Spanish 4% Other Indo-European 2% Chinese 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
▼ -199.42%
Current HPI
291.38
Rent YoY
▲ 2.59%
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

+97.8% since first listed
15 events — show timeline
  • 2026-02-10 Price Changed $89,000 Greater Alabama MLS
  • 2026-02-09 Relisted Greater Alabama MLS
  • 2026-02-01 Delisted Greater Alabama MLS
  • 2025-09-24 Relisted Greater Alabama MLS
  • 2025-09-15 Pending Greater Alabama MLS
  • 2025-08-29 Relisted Greater Alabama MLS
  • 2025-08-21 Pending Greater Alabama MLS
  • 2025-07-16 Listed $100,000 Greater Alabama MLS
  • 2021-01-28 Sold (Public Records) $52,500 Public Records
  • 2020-01-02 Sold (Public Records) $1,865,000 Public Records
  • 2018-09-07 Price Changed $39,995 Greater Alabama MLS
  • 2012-08-24 Sold (MLS) $12,000 Greater Alabama MLS
  • 2012-08-21 Sold (Public Records) $12,000 Public Records
  • 2012-05-02 Listed $14,900 Greater Alabama MLS
  • 2004-12-06 Sold (Public Records) $45,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $905 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…