4318 5th Ave W · Birmingham, AL 35224

$25,000

3 bd · 1.0 ba · 1,025 sqft · SingleFamily public records · 104 Days on market

Built 1994 0.25 ac lot $24/sqft · 49% below area Est $49k · 49% under

---

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 +15.0/30.0
• ARV discount +15.0/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +0.9/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

House was in a fire. Needs substantial repairs. Seller willing to bundle with a second property that was also burned located in East Thomas, 1164 W 16th Ave Birmingham, AL 35204 Investors welcome

Key facts

• 0.25 acre lot
• Built 1994
• Listed 104 days

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $25k.

Deal economics

• At list price, monthly cash flow is $658 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $25k).
• Recommended offer: $23k (9.0% below list) — sets the bar for market timing.
• Cap rate 37.9% 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: 42 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% 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 $173 of loan paydown is wiped out by about $750 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 + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 104 days — a 9% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $22,750 (9.0% below list)

Questions for the listing agent

1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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?
6. 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?
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: 4.22% ✓
• Cap rate: 37.87%
• Cash-on-cash: 112.78%
• DSCR: 6.02
• GRM: 2.0

CMA / ARV

• ARV (median comp): $49,058
• List price: $25,000
• Delta: -49.04%
• 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
604 Lexington St	0.36mi	3/1.0	993 (-3%)	8mo	$50,000	$50	71
527 Lexington St	0.34mi	2/2.0 (-1)	1,044 (+2%)	1mo	$87,500	$84	71
229 Oregon St	0.58mi	3/1.0	1,044 (+2%)	3mo	$62,000	$59	67
761 Crowne Rd	0.45mi	3/2.0	1,068 (+4%)	1mo	$97,970	$92	67
4322 6th Ct	0.09mi	2/1.0 (-1)	896 (-13%)	5mo	$40,000	$45	66
2805 Burrell St	0.63mi	3/1.0	1,020 (-0%)	6mo	$8,500	$8	65
1242 Huron St	0.60mi	3/1.0	970 (-5%)	4mo	$53,000	$55	60
1317 Frisco St	0.66mi	3/1.0	1,054 (+3%)	7mo	$42,000	$40	59
4105 11th Ave	0.47mi	3/2.0	1,098 (+7%)	7mo	$122,000	$111	56
426 Memphis St	0.43mi	3/2.0	1,152 (+12%)	9mo	$37,000	$32	48
605 Oregon St	0.57mi	3/2.0	1,152 (+12%)	8mo	$114,500	$99	42
1322 Frisco St	0.66mi	3/2.0	1,159 (+13%)	8mo	$105,000	$91	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: —
• Equity multiple: 6.41×
• Total profit: $37,868
• Equity at exit: $3,728

10-year hold

• IRR: —
• Equity multiple: 13.43×
• Total profit: $87,002
• Equity at exit: $2,162

Cash invested: $7,000 (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.

Methodology + full state rankings →

ZIP-level market 35224

• Home prices YoY: -16.2%
• Active inventory: 42
• Price-to-rent: 2.0×

Monthly cashflow live

• Estimated rent: $1,056 high
• Mortgage (P&I): −$131
• Tax from tax record: −$34 /mo · $413/yr
• Insurance: −$10
• HOA: −$0
• Vacancy / Maint / Mgmt: −$222
• Net cashflow: $658

Break-even live

Break-even rent $223

Max offer price $25,000

Occupancy floor 33%

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: $6,250
• Closing costs: $750
• Reserves months: —
• Total cash needed: —

Rent comps 28 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
538 Gulfport St Birmingham, AL	3.0	1.0	1036	$850	$0.82	43d	1	0.09mi
4623 6th Ave Birmingham, AL	3.0	1.0	1421	$1,175	$0.83	11d	1	0.23mi
604 Lexington St Birmingham, AL	3.0	1.5	993	$1,200	$1.21	43d	1	0.34mi
761 Crowne Rd Birmingham, AL	3.0	2.0	1068	$1,200	$1.12	2d	1	0.42mi
304 Nevada St Birmingham, AL	3.0	1.0	1160	$1,200	$1.03	43d	1	0.50mi
1221 Frisco St Birmingham, AL	2.0	1.0	934	$950	$1.02	43d	1	0.55mi
1226 Frisco St Birmingham, AL	4.0	2.0	1232	$1,245	$1.01	11d	1	0.56mi
229 Oregon St Birmingham, AL	3.0	1.0	1044	$1,200	$1.15	16d	1	0.56mi
229 Oregon St Birmingham, AL	3.0	1.0	1044	$1,200	$1.15	14d	1	0.56mi
1232 Frisco St Birmingham, AL	4.0	2.0	1332	$1,295	$0.97	2d	1	0.57mi
528 Oregon St Birmingham, AL	3.0	1.0	1165	$1,200	$1.03	43d	1	0.58mi
1312 Gulfport St Birmingham, AL	3.0	1.5	1376	$1,100	$0.80	43d	1	0.63mi
1400 Indiana St Birmingham, AL	3.0	1.0	1020	$1,200	$1.18	43d	1	0.67mi
5223 Loop Rd Birmingham, AL	3.0	1.0	1392	$1,100	$0.79	43d	1	0.70mi
3015 Avenue C Unit C Birmingham, AL	2.0	1.0	1000	$825	$0.82	43d	1	0.88mi
3011 Avenue D Birmingham, AL	2.0	1.0	1000	$795	$0.80	43d	1	0.88mi
3201 Avenue E Birmingham, AL	3.0	1.0	1056	$925	$0.88	43d	1	0.99mi
3517 Avenue F Birmingham, AL	3.0	2.0	1155	$1,200	$1.04	43d	1	1.06mi
3212 Avenue G Unit G Ensley, AL	2.0	1.0	902	$850	$0.94	43d	1	1.11mi
518 41st St Fairfield, AL	3.0	2.0	1095	$1,200	$1.10	43d	1	1.12mi
708 40th St Fairfield, AL	2.0	1.0	788	$650	$0.82	43d	1	1.24mi
2908 Avenue I Unit I Ensley, AL	3.0	1.0	1383	$1,025	$0.74	23d	1	1.28mi
728 41st St Fairfield, AL	3.0	1.0	1316	$1,100	$0.84	43d	1	1.31mi
3100 Avenue J Birmingham, AL	3.0	1.0	1409	$1,000	$0.71	10d	1	1.33mi
4800 Norway Ave Birmingham, AL	3.0	1.0	1080	$1,200	$1.11	2d	1	1.35mi
5001 Farrell Ave Fairfield, AL	2.0	1.0	1218	$995	$0.82	43d	1	1.43mi
621 Valley Rd Fairfield, AL	2.0	1.0	935	$900	$0.96	43d	1	1.46mi
1309 41st St Fairfield, AL	3.0	1.0	1070	$1,200	$1.12	43d	1	1.48mi

Listing history 18 events

1. 2026-06-18
   days on market $25,000 Active 104 DOM
2. 2026-06-17
   days on market $25,000 Active 103 DOM
3. 2026-06-16
   days on market $25,000 Active 102 DOM
4. 2026-06-15
   days on market $25,000 Active 101 DOM
5. 2026-06-13
   days on market $25,000 Active 99 DOM
6. 2026-06-10
   days on market $25,000 Active 96 DOM
7. 2026-06-09
   days on market $25,000 Active 95 DOM
8. 2026-06-08
   days on market $25,000 Active 94 DOM
9. 2026-06-07
   days on market $25,000 Active 93 DOM
10. 2026-06-03
    days on market $25,000 Active 89 DOM
11. 2026-06-02
    days on market $25,000 Active 88 DOM
12. 2026-06-01
    days on market $25,000 Active 87 DOM
13. 2026-05-31
    days on market $25,000 Active 86 DOM
14. 2026-05-07
    status Active 195-char remark

    Show marketing remark (195 chars)

    House was in a fire. Needs substantial repairs. Seller willing to bundle with a second property that was also burned located in East Thomas, 1164 W 16th Ave Birmingham, AL 35204 Investors welcome

15. 2026-05-07
    historical Contingent 195-char remark

    Show marketing remark (195 chars)

    House was in a fire. Needs substantial repairs. Seller willing to bundle with a second property that was also burned located in East Thomas, 1164 W 16th Ave Birmingham, AL 35204 Investors welcome

16. 2026-03-05
    listed $25,000 Active 195-char remark

    Show marketing remark (195 chars)

    House was in a fire. Needs substantial repairs. Seller willing to bundle with a second property that was also burned located in East Thomas, 1164 W 16th Ave Birmingham, AL 35204 Investors welcome

17. 1999-07-14
    soldstatus $46,900
18. 1992-10-13
    soldstatus $6,500

ⓘ 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: $413 · $34/mo
• Projected year-2 tax: $413 · $34/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 4/10 Moderate
• 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 18 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

Taxation est. · year 1

• Rental income: $12,666
• − Mortgage interest: −$1,400
• − Property taxes: −$413
• − Insurance: −$125
• − Repairs & maintenance: −$1,013
• − Management: −$1,013
• − Depreciation: −$727
• Taxable income: $7,974
• Est. tax owed @ 24.0%: −$1,914
• After-tax cash flow: $5,981/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
• City population: 210,422
• Population (ZIP): 5,409

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 (69%)
• Race & ethnicity: Black 69% White 22% Two or more races 5% Hispanic / Latino 3% Native American 1%
• Common ancestry: Slovak 0%
• Foreign-born: 2% · Canada
• Languages at home: 97% English-only · Spanish 3%

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: ▼ -24.47%
• Current HPI: 126.3423
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.94%
• F500 in state: 4

Industry mix (Fortune 500 HQ in AL)

Industry	F500 HQs	Revenue
▸Financial Services	1	$8B
▸Healthcare	1	$5B

Price history

+284.6% since first listed

5 events — show timeline

• 2026-05-07 Relisted — Greater Alabama MLS
• 2026-05-07 Contingent — Greater Alabama MLS
• 2026-03-05 Listed $25,000 Greater Alabama MLS
• 1999-07-14 Sold (Public Records) $46,900 Public Records
• 1992-10-13 Sold (Public Records) $6,500 Public Records

Property tax history

-2.7%/yr

Latest (2025): $413 · +0.0% YoY. Source: county tax records.