CashFlowRE
Sign in Sign up
708 Woodland Vlg #708
C Composite 55.86
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 +17.5/30.0
  • ARV discount +11.2/15.0
  • Schools +6.2/10.0
  • DSCR +5.5/10.0
  • 1% rule +4.7/10.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.1/5.0
  • Appreciation +0.0/10.0

$159,900

708 Woodland Vlg #708 · Homewood, AL 35216
2 bd · 2.0 ba · 1,066 sqft · Townhouse · 60 Days on market
Built 1974 Good condition $150/sqft · 8% below area Est $174k · 8% under ↓ 9% since listing

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

Listing remarks

First month of HOA paid for new buyer. Conveniently located 2-bedroom condo near Samford University and UAB! Virtually staged. Washer and dryer come with the condo! Enjoy 1,066 sq feet of thoughtfully designed living space in this beautifully maintained 2-bedroom, 2-bath condo! Perfect for students or professionals, this second-floor unit offers added privacy and tranquility. Large dog park area! Amenities: Cozy living area with gas fireplace, private balcony overlooking a grassy area. Well-appointed kitchen with countertops, pantry, and appliances. Convenient hallway laundry area with washer and dryer. Large walk-in closet in the primary suite. Community pool access.

Key facts

  • Green space
  • Private balcony
  • Walk-in closet

Tags

PRIVATE BALCONYGAS FIREPLACEWELL-APPOINTED KITCHENWALK-IN CLOSETGREEN SPACE

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath townhouse listed at $160k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $122 ($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 $155k (2.9% below list).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% 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: Hall Kent Elementary School (math 48% / reading 69%, grade B-, #70 of 627 statewide, top 11%, 726 students, 34% 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).
  • Market conditions: Rents rising (+2.6%/yr); 199 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 62d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $1k of loan paydown is wiped out by about $5k 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 60 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 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 1974 — 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 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 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
0.97%
Cap rate
7.21%
Cash-on-cash
3.27%
DSCR
1.15
GRM
8.6

CMA / ARV

ARV (median comp)
$174,037
List price
$159,900
Delta
-8.12%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1101 Woodland Vlg #1101 0.05mi 2/2.0 1,066 (0%) 3mo $170,000 $159 95
908 Woodland Vlg #908 0.03mi 2/2.0 1,066 (0%) 5mo $164,000 $154 94
1106 Woodland Vlg #1106 0.08mi 2/2.0 1,066 (0%) 3mo $172,500 $162 94
1015 Woodland Vlg #1015 0.05mi 2/2.0 1,066 (0%) 6mo $175,500 $165 93
1104 Woodland Vlg #1104 0.08mi 2/2.0 1,066 (0%) 5mo $175,000 $164 92
1308 Woodland Vlg #1308 0.09mi 2/2.0 1,066 (0%) 8mo $167,000 $157 89
159 Old Montgomery Hwy Unit C 0.12mi 2/2.0 992 (-7%) 1mo $139,000 $140 82
157 Old Montgomery Hwy Unit A 0.20mi 2/2.0 1,023 (-4%) 5mo $175,000 $171 80
1904 Shades Cliff Ter Unit C 0.23mi 2/2.0 1,028 (-4%) 5mo $215,000 $209 79
151 Old Montgomery Hwy Unit B 0.20mi 2/1.0 992 (-7%) 3mo $138,500 $140 73
171 Old Montgomery Hwy Unit D 0.08mi 2/1.0 961 (-10%) 5mo $134,900 $140 71
165 Old Montgomery Hwy Unit E 0.16mi 2/1.0 961 (-10%) 5mo $132,000 $137 68

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
-11.6%
Equity multiple
0.58×
Total profit
$-18,756
Equity at exit
$23,842
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-8,831
Equity at exit
$13,825

Cash invested: $44,772 (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.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
3 active · 8 under contract
Months of supply
1.4 mo (72%/mo absorbed)
Median asking
$165,000 ($155/sqft)
Median days on market
16 d
This list price
33% of active listings are priced below it
ARV vs active asking
+5.5% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 35216

Rents YoY
2.6%
Active inventory
199
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,553 high interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$122

Break-even live

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 87%

Sensitivity live

Price -10% $232 -5% $177 +0% $122 +5% $67 +10% $11
Rent -10% $-1 -5% $61 +0% $122 +5% $183 +10% $245
Rate -1.0pp $203 -0.5pp $163 base $122 +0.5pp $81 +1.0pp $38

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
$39,975
Closing costs
$4,797
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
616 Woodland Vlg Vestavia Hills, AL 2.0 2.0 1202 $1,600 $1.33 97d 1 0.02mi
616 Woodland Vlg Vestavia Hills, AL 2.0 2.0 1202 $1,495 $1.24 80d 1 0.02mi
311 Woodland Vlg Vestavia Hills, AL 1.0 1.0 780 $1,400 $1.79 63d 1 0.03mi
1202 Woodland Vlg Vestavia Hills, AL 2.0 2.0 1066 $1,475 $1.38 6d 1 0.07mi
178 Old Montgomery Hwy Unit B Birmingham, AL 2.0 1.0 960 $1,723 $1.79 0d 1 0.11mi
1948 Shades Cliff Ter Unit D Birmingham, AL 2.0 1.0 890 $1,300 $1.46 63d 1 0.21mi
153 Old Montgomery Hwy Vestavia Hills, AL 2.0 2.0 992 $1,325 $1.34 63d 1 0.24mi
150 Old Montgomery Hwy Birmingham, AL 2.0 2.0 970 $1,750 $1.80 61d 1 0.25mi
150 Old Montgomery Hwy Unit 1 C Birmingham, AL 2.0 2.0 992 $1,750 $1.76 110d 1 0.25mi
1301 Lakeshore Dr Homewood, AL 1.0–2.0 1.0–2.0 1012 $1,469 $1.45 4d 12 0.29mi
1903 Vestavia Ct Vestavia Hills, AL 1.0–3.0 1.0–2.0 1001 $1,345 $1.34 0d 4 0.63mi
3450 Manor Dr Homewood, AL 1.0–2.0 1.0–2.0 1050 $1,929 $1.84 6d 10 0.87mi
3449 Sandner Ct Unit D Homewood, AL 2.0 2.0 963 $1,450 $1.51 6d 1 0.89mi
3421 Sandner Ct Unit D Homewood, AL 2.0 1.0 864 $1,800 $2.08 139d 1 0.90mi
3405 Sandner Ct Unit D Homewood, AL 2.0 2.0 963 $1,450 $1.51 6d 1 0.90mi
3450 Manor Dr Unit 65-202 Homewood, AL 1.0 1.0 850 $1,719 $2.02 0d 1 0.91mi
3425 Sandner Ct Unit D Homewood, AL 2.0 1.0 864 $1,500 $1.74 139d 1 0.91mi
3343 Old Montgomery Hwy Apt B Homewood, AL 2.0 1.0 860 $1,400 $1.63 6d 1 1.02mi
2000 Molton Ct Apt 4 Vestavia Hills, AL 2.0 1.0 860 $1,075 $1.25 7d 1 1.05mi
3120 Lancaster Ct Unit A Homewood, AL 1.0 1.0 800 $1,999 $2.50 71d 1 1.10mi
3120 Lancaster Ct Unit A Homewood, AL 1.0 1.0 800 $2,499 $3.12 97d 1 1.10mi
3127 Lancaster Ct Unit C Homewood, AL 2.0 2.0 975 $1,950 $2.00 0d 1 1.14mi
3015 Firefighter Ln Unit 201 Birmingham, AL 3.0 2.0 1300 $2,900 $2.23 4d 1 1.25mi
105 E Glenwood Dr Apt A Homewood, AL 2.0 1.0 856 $1,400 $1.64 63d 1 1.28mi
1860 Oxmoor Rd Unit 532 Homewood, AL 2.0 2.0 1118 $3,950 $3.53 98d 1 1.33mi
218 Malaga Ave Birmingham, AL 2.0 2.0 1237 $2,800 $2.26 0d 1 1.49mi

Property features AI

Finance

Financial info
Down payment assistance available
HOA & community
Monthly condo fee of $380 covering garbage collection, gas, water, common grounds maintenance, and managementGarbage fee included

Exterior

Parking
Off-street parking
Utilities
Public waterConnected sewerElectric water heaterInternet service available
Home design
Condo/townhome unit on level 2Siding-vinyl constructionSlab foundationExisting construction (not new)
Construction
Vinyl sidingSlab foundation
Exterior features
BalconyOpen deckCommunity in-ground pool (swimming allowed)

Interior

Kitchen
Convection ovenElectric cooktopBuilt-in dishwasherRefrigeratorTile countertops in the kitchen
Bedrooms
Two bedrooms on the main level with walk-in closets
Flooring
CarpetVinyl
Bathrooms
Two full bathrooms (tub/shower combo)
Heating & cooling
Gas heatingElectric cooling
Interior features
1 fireplace with gas starter in the family roomCeilings: see remarksNo additional built-in interior features listed
Laundry & utility
Laundry located on the upper level with washer hookup and electric dryer hookupLaundry closetPull-down attic

Listing history 50 events

  1. 2026-09-23
    days on market $159,900 Active 60 DOM
  2. 2026-09-22
    days on market $159,900 Active 59 DOM
  3. 2026-09-21
    days on market $159,900 Active 58 DOM
  4. 2026-09-20
    days on market $159,900 Active 57 DOM
  5. 2026-09-19
    days on market $159,900 Active 56 DOM
  6. 2026-09-18
    days on market $159,900 Active 55 DOM
  7. 2026-09-17
    days on market $159,900 Active 54 DOM
  8. 2026-09-16
    days on market $159,900 Active 53 DOM
  9. 2026-09-15
    days on market $159,900 Active 52 DOM
  10. 2026-09-14
    days on market $159,900 Active 51 DOM
  11. 2026-09-13
    days on market $159,900 Active 50 DOM
  12. 2026-09-12
    days on market $159,900 Active 49 DOM
  13. 2026-09-11
    days on market $159,900 Active 48 DOM
  14. 2026-09-05
    days on market $159,900 Active 42 DOM
  15. 2026-09-04
    days on market $159,900 Active 41 DOM
  16. 2026-09-03
    days on market $159,900 Active 40 DOM
  17. 2026-08-31
    days on market $159,900 Active 37 DOM
  18. 2026-08-30
    days on market $159,900 Active 36 DOM
  19. 2026-08-29
    days on market $159,900 Active 35 DOM
  20. 2026-08-28
    days on market $159,900 Active 34 DOM
  21. 2026-08-27
    days on market $159,900 Active 33 DOM
  22. 2026-08-25
    days on market $159,900 Active 31 DOM
  23. 2026-08-24
    days on market $159,900 Active 30 DOM
  24. 2026-08-23
    days on market $159,900 Active 29 DOM
  25. 2026-08-22
    days on market $159,900 Active 28 DOM
  26. 2026-08-21
    days on market $159,900 Active 27 DOM
  27. 2026-08-20
    pricedays on market $159,900 Active 26 DOM
  28. 2026-08-19
    days on market $164,900 Active 25 DOM
  29. 2026-08-18
    days on market $164,900 Active 24 DOM
  30. 2026-08-17
    days on market $164,900 Active 23 DOM
  31. 2026-08-16
    days on market $164,900 Active 22 DOM
  32. 2026-08-15
    days on market $164,900 Active 21 DOM
  33. 2026-08-14
    days on market $164,900 Active 20 DOM
  34. 2026-08-13
    days on market $164,900 Active 19 DOM
  35. 2026-08-12
    days on market $164,900 Active 18 DOM
  36. 2026-08-11
    days on market $164,900 Active 17 DOM
  37. 2026-08-10
    days on market $164,900 Active 16 DOM
  38. 2026-08-09
    days on market $164,900 Active 15 DOM
  39. 2026-08-08
    days on market $164,900 Active 14 DOM
  40. 2026-08-07
    days on market $164,900 Active 13 DOM
  41. 2026-08-06
    days on market $164,900 Active 12 DOM
  42. 2026-08-05
    days on market $164,900 Active 11 DOM
  43. 2026-08-04
    days on market $164,900 Active 10 DOM
  44. 2026-08-03
    days on market $164,900 Active 9 DOM
  45. 2026-07-31
    days on market $164,900 Active 6 DOM
  46. 2026-07-30
    days on market $164,900 Active 4 DOM
  47. 2026-07-28
    days on market $164,900 Active 3 DOM
  48. 2026-07-26
    pricedays on marketlisting id $164,900 Active 1 DOM
  49. 2026-03-22
    price $160,000 828-char remark
  50. 2026-01-26
    price $165,000 828-char remark

ⓘ 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 6 d/yr ≥106°F today · 16 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
$18,638
− Mortgage interest
−$8,957
− Property taxes
−$2,398
− Insurance
−$800
− Repairs & maintenance
−$1,491
− Management
−$1,491
− Depreciation
−$4,652
Taxable loss
−$1,150
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$276
After-tax cash flow
$1,740/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $5,330–$15,990 screening

This well-maintained 2-bedroom condo is move-in ready with a good condition score and minimal repairs needed.

Value-add opportunities

  • Both Paint exterior walls — Enhances curb appeal and resale value.
  • Both Clean pool area — Maintains community appeal and rental value.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

C Composite school gradezoned avg 62/100

Zoned Schools

Elementary Hall Kent Elementary School B- AL #70/627 Nat'l #8,158/41,679 Middle Homewood Middle School B+ AL #5/257 Nat'l #1,362/14,009 High Homewood High School B- AL #4/305 Nat'l #3,176/17,239

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
A Composite livability gradescore 80/100

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 · 669,185 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
18% of renters

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

Price history

-8.6% since first listed
6 events — show timeline
  • 2026-08-20 Price Changed $159,900 Greater Alabama MLS
  • 2026-07-25 Listed $164,900 Greater Alabama MLS
  • 2026-03-22 Price Changed $160,000 Greater Alabama MLS
  • 2026-01-26 Price Changed $165,000 Greater Alabama MLS
  • 2025-12-06 Price Changed $169,900 Greater Alabama MLS
  • 2025-08-29 Price Changed $175,000 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…