CashFlowRE
Sign in Sign up
186 Old Montgomery Hwy Unit C
C Composite 58.82
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 +22.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.0/10.0
  • Schools +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

186 Old Montgomery Hwy Unit C · Homewood, AL 35216
1 bd · 1.0 ba · 788 sqft · Condo · 16 Days on market
Built 1969

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

Listing remarks MLS

conveniently located 1 bedroom condo. The hallway has washer/dryer hook-ups. The bedroom has two closets. Perfect location to shopping, Brookwood Mall and Hospital, UAB, and Samford.

Key facts

  • Completely remodeled
  • Stainless appliances
  • Shady back patio

Tags

COMPLETELY REMODELEDGRANITESTAINLESS APPLIANCESPORCELAIN BATH SURROUNDSHADY BACK PATIOFRONT OFF-STREET PARKING

Property features AI

Finance

  • Other: Located in the Foxcroft subdivision
  • HOA & community: Monthly condo fee of $375; HOA fees include common grounds maintenance, pest control, and water

Exterior

  • Parking: Assigned parking
  • Utilities: Public water; Connected sewer; Electric water heater; Underground utilities; Internet service availability unknown
  • Home design: Condo/Townhome, Unit C on level 1; 4-side brick construction; Slab foundation; Existing (previously built)
  • Construction: 4-side brick exterior; Slab foundation
  • Exterior features: Porch; Community in-ground pool; Street lights

Interior

  • Kitchen: Dishwasher (built-in); Microwave (built-in); Refrigerator; Electric stove
  • Bedrooms: Master bedroom (Main Level)
  • Flooring: Tile
  • Bathrooms: 1 full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Crown molding; Tile floors; Solid surface kitchen countertops; Eating area
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry closet on the main level

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 1-bed/1.0-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $261 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 2.3% in Homewood — 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 80/100 on livability (#5 in AL, #1,730 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: cost of living F.
  • Homewood City (suburban): math 55% / reading 74% proficiency, ranked #3 of 129 in AL (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Shades Cahaba Elementary School (math 48% / reading 70%, grade B-, #67 of 627 statewide, top 11%, 501 students, 24% FRL); Homewood Middle School (math 52% / reading 76%, grade B+, #5 of 257 statewide, top 2%, 926 students, 30% FRL); Homewood High School (math 62% / reading 63%, grade B-, #4 of 305 statewide, top 1%, 1,330 students, 28% FRL) — zoned schools at 27% FRL track the district average.
  • Market conditions: Rents rising (+2.6%/yr); 136 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $1k 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 16 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y 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.
  • Current owner paid $30k; list at $150k implies a 400% gain — meaningful room to come down on a strong offer.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.10%
Cap rate
8.38%
Cash-on-cash
7.46%
DSCR
1.33
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.59% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-8,328
Equity at exit
$22,351
10-year hold
IRR
3.8%
Equity multiple
1.27×
Total profit
$11,495
Equity at exit
$12,961

Cash invested: $41,972 (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 35216

Rents YoY
2.6%
Active inventory
136
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,641 high interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$261

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 79%

Sensitivity live

Price -10% $364 -5% $313 +0% $261 +5% $209 +10% $157
Rent -10% $131 -5% $196 +0% $261 +5% $326 +10% $391
Rate -1.0pp $336 -0.5pp $299 base $261 +0.5pp $222 +1.0pp $182

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
$37,475
Closing costs
$4,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
153 Old Montgomery Hwy Vestavia Hills, AL 2.0 2.0 992 $1,800 $1.81 3d 1 0.13mi
150 Old Montgomery Hwy Unit 1 C Birmingham, AL 2.0 2.0 992 $1,750 $1.76 16d 1 0.14mi
150 Old Montgomery Hwy Birmingham, AL 2.0 2.0 970 $1,750 $1.80 3d 1 0.14mi
1301 Lakeshore Dr Homewood, AL 3.0 1.0–2.0 1175 $1,240 $1.06 3d 12 0.42mi
1903 Vestavia Ct Vestavia Hills, AL 1.0–3.0 1.0–2.0 1001 $1,095 $1.09 3d 6 0.71mi
3450 Manor Dr Homewood, AL 1.0–2.0 1.0–2.0 1050 $2,000 $1.90 4d 10 0.86mi
3421 Sandner Ct Unit D Homewood, AL 2.0 1.0 864 $1,800 $2.08 45d 1 0.91mi
3425 Sandner Ct Unit D Homewood, AL 2.0 1.0 864 $1,500 $1.74 45d 1 0.92mi
3441 Sandner Ct Homewood, AL 1.0 1.0 647 $1,500 $2.32 12d 1 0.93mi
3120 Lancaster Ct Unit A Homewood, AL 1.0 1.0 800 $2,499 $3.12 3d 1 1.10mi
1905 Courtney Dr Apt 15 Homewood, AL 1.0 1.0 565 $950 $1.68 45d 1 1.26mi
1860 Oxmoor Rd Unit 532 Homewood, AL 2.0 2.0 1118 $3,950 $3.53 4d 1 1.36mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 11 events

  1. 2026-06-18
    days on market $149,900 Active 16 DOM
  2. 2026-06-17
    days on market $149,900 Active 15 DOM
  3. 2026-06-16
    days on market $149,900 Active 14 DOM
  4. 2026-06-15
    days on market $149,900 Active 13 DOM
  5. 2026-06-13
    days on market $149,900 Active 11 DOM
  6. 2026-06-10
    days on market $149,900 Active 8 DOM
  7. 2026-06-09
    days on market $149,900 Active 7 DOM
  8. 2026-06-08
    days on market $149,900 Active 6 DOM
  9. 2026-06-07
    days on market $149,900 Active 5 DOM
  10. 2026-06-02
    remarks 699-char remark
  11. 2026-06-02
    listed $149,900 Active 1 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,698
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,576
− Management
−$1,576
− Depreciation
−$4,361
Taxable income
$790
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$190
After-tax cash flow
$2,940/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
Homewood City
NCES district ID
0101760
Math proficiency
55% ▼ -20.00%
Reading proficiency
74% ▲ 6.00%
Median HH income
$63,366
Composite
56.01/100
National rank
#1189
State rank
#3 of 129 in AL

Livability — Homewood

Score
80/100
State rank
#5
US rank
#1730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homewood, AL
County
Jefferson County · 527,445 people
City population
32,734
Metro
Birmingham-Hoover, AL
Population (ZIP)
34,327
Household income
$74,525
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1747.0

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 61% Black 24% Hispanic / Latino 8% Asian 5% Two or more races 4% Native American 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Italian 2%
Foreign-born
8% · Canada, China, South Korea
Languages at home
88% English-only · Spanish 6% Other Indo-European 2% Arabic 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
▼ -259.83%
Current HPI
239.8705
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

+260.3% since first listed
5 events — show timeline
  • 2026-06-02 Listed $149,900 Greater Alabama MLS
  • 2013-11-22 Sold (MLS) $30,000 WAMLS
  • 2013-11-22 Sold (MLS) $30,000 Greater Alabama MLS
  • 2013-05-22 Listed $41,600 WAMLS
  • 2013-05-22 Listed $41,600 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…