CashFlowRE
Sign in Sign up
1725 Mims Ave SW
D+ Composite 45.49
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 +22.9/30.0
  • DSCR +7.4/10.0
  • 1% rule +5.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

1725 Mims Ave SW · Birmingham, AL 35211
3 bd · 1.0 ba · 1,026 sqft · SingleFamily public records · 2 Days on market
Built 1955 0.39 ac lot Est $81k · 36% over

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

Listing remarks

Investor-friendly turnkey rental in Birmingham’s growing West End neighborhood, conveniently located just minutes from Downtown Birmingham, UAB, major employers, shopping, and dining while still offering the feel of a quiet residential community. This income-producing property comes with a Section 8 tenant already in place paying $1,350/month, providing immediate cash flow from day one. Situated on a desirable corner lot, the home features a large fenced backyard, spacious back deck, durable metal roof, newer HVAC system, beautiful wood flooring, stainless steel kitchen appliances, and quartz stone countertops. The interior has been updated throughout, offering a low-maintenance inves

Key facts

  • Metal roof
  • Turnkey rental
  • Back deck

Tags

TURNKEY RENTALQUIET RESIDENTIAL COMMUNITYCORNER LOTFENCED BACKYARDBACK DECKMETAL ROOF

Property features AI

Finance

  • Other: Lot size approximately 0.39 acres; Located in Powderly Hills subdivision

Exterior

  • Parking: Attached parking; Off-street parking; 2-space carport
  • Utilities: Public water; Connected sewer; Gas water heater
  • Home design: Single-family residence (existing); Crawl space foundation; Siding with Hardiplank exterior
  • Construction: Hardiplank siding
  • Exterior features: Fenced yard; Covered patio; Open deck

Interior

  • Kitchen: Stone countertops; Refrigerator; Electric stove
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level
  • Flooring: Hardwood floors; Tile floors
  • Bathrooms: Two full bathrooms; One bath with garden tub and tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Smooth ceilings; Some window treatments to remain
  • Laundry & utility: Main-level laundry room; Washer hookup; Electric dryer hookup; Pull-down attic access

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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 8.4% 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-, crime F, employment 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.
  • Zoned schools: Wenonah High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 656 students, 85% FRL) — zoned schools at 85% FRL track the district average.
  • Market conditions: Rents soft (-0.0%/yr); 152 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 41% 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 $761 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.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 2y 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 $57k; list at $110k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $110,000

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
1.09%
Cap rate
8.41%
Cash-on-cash
7.55%
DSCR
1.34
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$81,054
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1404 18th St SW 0.36mi 3/1.0 1,030 (+0%) 9mo $45,000 $44 75
1744 Lincoln Pl SW 0.13mi 3/1.0 1,140 (+11%) 1mo $99,000 $87 74
1641 17th Pl SW 0.37mi 3/1.0 1,010 (-2%) 8mo $80,000 $79 74
1545 17th Pl SW 0.15mi 3/1.0 920 (-10%) 4mo $35,000 $38 73
1311 18th Way SW 0.39mi 3/1.0 979 (-5%) 4mo $20,500 $21 70
1524 Elm St SW 0.39mi 3/1.0 960 (-6%) 1mo $43,000 $45 70
1228 19th Pl SW 0.55mi 3/1.0 978 (-5%) 8mo $66,500 $68 60
1245 15th St SW 0.73mi 3/1.0 1,002 (-2%) 6mo $12,500 $12 57
1812 15th St SW 0.69mi 3/2.0 1,109 (+8%) 1mo $117,000 $106 50
1920 SW 15th Way 0.71mi 3/2.0 972 (-5%) 7mo $97,000 $100 48
1527 14th St 0.73mi 3/2.0 1,088 (+6%) 5mo $105,000 $97 48
700 18th Place Ln SW 0.57mi 3/2.0 1,152 (+12%) 3mo $100,833 $88 46

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
-8.2%
Equity multiple
0.71×
Total profit
$-8,977
Equity at exit
$16,401
10-year hold
IRR
-3.0%
Equity multiple
0.82×
Total profit
$-5,440
Equity at exit
$9,511

Cash invested: $30,800 (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 35211

Rents YoY
-0.0%
Active inventory
152
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,199 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$131 /mo · $1,567/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$194

Break-even live

Break-even rent $954
Max offer price $110,000
Occupancy floor 79%

Sensitivity live

Price -10% $256 -5% $225 +0% $194 +5% $163 +10% $132
Rent -10% $99 -5% $147 +0% $194 +5% $241 +10% $289
Rate -1.0pp $249 -0.5pp $222 base $194 +0.5pp $165 +1.0pp $136

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
$27,500
Closing costs
$3,300
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
1000 17th Pl SW Birmingham, AL 3.0 2.0 1200 $1,275 $1.06 20d 1 0.34mi
1252 18th Pl SW Birmingham, AL 3.0 1.0 950 $1,000 $1.05 17d 1 0.39mi
1520 17th Way SW Birmingham, AL 3.0 1.0 900 $900 $1.00 12d 1 0.43mi
1520 17th Way SW Birmingham, AL 3.0 1.0 900 $900 $1.00 22d 1 0.43mi
1620 Alemeda Ave SW Birmingham, AL 3.0 2.0 1314 $1,295 $0.99 2d 1 0.43mi
1319 18th Way SW Birmingham, AL 4.0 2.0 1337 $1,345 $1.01 24d 1 0.44mi
1537 18th St SW Birmingham, AL 3.0 1.0 1049 $1,130 $1.08 44d 1 0.53mi
1209 19th Pl SW Birmingham, AL 3.0 1.0 1050 $1,275 $1.21 44d 1 0.55mi
1233 15th Way SW Birmingham, AL 3.0 1.0 1119 $1,050 $0.94 44d 1 0.55mi
1544 18th St SW Birmingham, AL 3.0 1.0 950 $1,130 $1.19 44d 1 0.56mi
1228 19th Pl SW Birmingham, AL 3.0 2.0 978 $1,195 $1.22 4d 1 0.58mi
1332 15th Pl SW Birmingham, AL 2.0 1.0 1115 $950 $0.85 4d 1 0.62mi
914 21st St SW Birmingham, AL 3.0 1.0 784 $1,200 $1.53 22d 1 0.64mi
1734 Lee Ave SW Birmingham, AL 4.0 1.0 1142 $1,150 $1.01 20d 1 0.65mi
1256 15th St SW Birmingham, AL 3.0 1.0 1206 $1,300 $1.08 3d 1 0.67mi
1136 15th St SW Birmingham, AL 4.0 2.0 1296 $1,395 $1.08 24d 1 0.67mi
1508 Dennison Ave SW Birmingham, AL 2.0 1.0 924 $890 $0.96 44d 1 0.68mi
1728 Princeton Ave SW Birmingham, AL 4.0 2.0 1334 $1,300 $0.97 44d 1 0.72mi
2304 Beulah Ave SW Birmingham, AL 3.0 1.0 1283 $1,025 $0.80 2d 1 0.75mi
1669 19th Pl SW Birmingham, AL 4.0 2.0 1373 $1,325 $0.97 24d 1 0.83mi
1816 Saint Charles Ave SW Birmingham, AL 3.0 1.0 1395 $1,295 $0.93 24d 1 0.83mi
407 S Park Rd SW Birmingham, AL 3.0 1.0 1050 $900 $0.86 44d 1 0.84mi
2026 Lee Ct SW Birmingham, AL 3.0 1.0 1204 $1,100 $0.91 44d 1 0.86mi
2216 Lee Ave SW Birmingham, AL 3.0 1.0 902 $900 $1.00 24d 1 0.87mi
916 14th St SW Unit F Birmingham, AL 2.0 1.0 870 $800 $0.92 44d 1 0.87mi
916 14th St SW Unit F Birmingham, AL 2.0 1.0 800 $800 $1.00 12d 1 0.87mi
916 14th St SW Unit A Birmingham, AL 2.0 1.0 870 $800 $0.92 24d 1 0.87mi
224 E Ann Dr SW Birmingham, AL 3.0 1.0 1026 $1,050 $1.02 24d 1 0.89mi
2028 Lee Ter SW Birmingham, AL 2.0 1.0 884 $695 $0.79 44d 1 0.89mi
521 16th St SW Unit 523 Birmingham, AL 2.0 1.0 800 $800 $1.00 44d 1 0.90mi
2128 Mayfield Ave SW Birmingham, AL 3.0 1.0 1196 $1,200 $1.00 24d 1 0.91mi
1501 Princeton Ave SW Birmingham, AL 3.0 2.0 1260 $1,350 $1.07 45d 1 0.95mi
208 22nd St SW Birmingham, AL 2.0 1.0 926 $1,050 $1.13 4d 1 0.96mi
1845 Henry Crumpton Dr Birmingham, AL 3.0 1.0 1000 $895 $0.90 4d 1 0.96mi
312 25th St SW Birmingham, AL 4.0 1.0 1159 $1,000 $0.86 24d 1 0.97mi
2005 Snavely Ave SW Birmingham, AL 3.0 2.0 1380 $1,150 $0.83 44d 1 0.99mi
612 26th St SW Birmingham, AL 2.0 1.0 988 $825 $0.84 44d 1 1.01mi
2519 Saint Charles Ave SW Birmingham, AL 2.0 1.0 990 $975 $0.98 45d 1 1.02mi
2409 Garrison Ave SW Birmingham, AL 4.0 2.0 1000 $1,295 $1.29 44d 1 1.02mi
1800 Woodland Ave SW Birmingham, AL 4.0 1.0 1411 $1,195 $0.85 2d 1 1.04mi

Listing history 3 events

  1. 2026-06-18
    days on market $110,000 Active 2 DOM
  2. 2026-06-17
    remarks 693-char remark
  3. 2026-06-17
    listed $110,000 Active 1 DOM

ⓘ 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
$1,567 · $131/mo
Projected year-2 tax
$1,567 · $131/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 6/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$14,387
− Mortgage interest
−$6,162
− Property taxes
−$1,567
− Insurance
−$550
− Repairs & maintenance
−$1,151
− Management
−$1,151
− Depreciation
−$3,200
Taxable income
$606
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$146
After-tax cash flow
$2,181/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)
24,924
Household income
$34,884
Rent vs Own
59.7% rent · 40.3% own
Severe rent burden
2161.0

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 (77%)
Race & ethnicity
Black 77% White 10% Hispanic / Latino 10% Two or more races 4%
Hispanic origin (detail)
Mexican 7%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 8% French/Haitian/Cajun 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
▼ -49.29%
Current HPI
91.2903
Rent YoY
▬ -0.01%
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

+423.8% since first listed
13 events — show timeline
  • 2026-06-16 Listed $110,000 Greater Alabama MLS
  • 2026-01-16 Rental Removed $1,400 Avail
  • 2025-11-08 Listed for Rent $1,400 Avail
  • 2025-11-08 Rental Removed $1,400 BUILDIUM
  • 2025-10-07 Listed for Rent $1,400 BUILDIUM
  • 2024-11-02 Rental Removed $1,350 BUILDIUM
  • 2024-10-22 Price Changed $1,350 BUILDIUM
  • 2024-10-09 Listed for Rent $1,300 BUILDIUM
  • 2024-09-28 Rental Removed $1,300 BUILDIUM
  • 2024-09-15 Listed for Rent $1,300 BUILDIUM
  • 2024-07-11 Sold (Public Records) $57,000 Public Records
  • 1997-07-10 Sold (Public Records) $40,900 Public Records
  • 1976-10-01 Sold (Public Records) $21,000 Public Records

Property tax history

+13.0%/yr

Latest (2025): $1,567 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…