CashFlowRE
Sign in Sign up
701 Running Brook Rd #701
B Composite 72.34
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +7.0/10.0
  • Schools +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.8/5.0
  • Appreciation +0.0/10.0

$130,000

701 Running Brook Rd #701 · Hoover, AL 35226
2 bd · 2.5 ba · 1,236 sqft · Condo · 6 Days on market
Built 1975 Average condition $105/sqft · 32% below area Est $190k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great deal located in Hoover!

Key facts

  • Community pool
  • Built 1975
  • Listed 6 days

Property features AI

Finance

  • Other: Subdivision: Running Brook; Directions provided to the property
  • Financial info: No investor/multifamily financial details listed
  • HOA & community: Monthly condo/townhome fee of $275; HOA fees include garbage collection, common grounds maintenance, management fee, pest control, water, and internet; Fire fee, garbage fee, and library fee are included

Exterior

  • Parking: Assigned parking
  • Security: No specific security features listed
  • Utilities: Public water; Sewer connected; Internet service available
  • Home design: Condo/Townhome, located on level 1 (unit/condo level); Existing construction; Vinyl siding construction
  • Construction: Slab foundation; Vinyl siding; Year built: existing (no specific year provided)
  • Exterior features: Community in-ground pool; Covered deck; No patio; No garden/patio; Not waterfront; Unit number 701

Interior

  • Kitchen: Laminate countertops; Electric cooktop; Built-in dishwasher; Built-in microwave
  • Bedrooms: Master bedroom on upper level; Second master bedroom on upper level
  • Flooring: Carpet; Hardwood laminate; Tile flooring
  • Bathrooms: Two full baths; One half bath; Baths feature tub/shower combos and shared bath layout
  • Heating & cooling: Central heating; Central cooling
  • Interior features: One wood-burning fireplace with stone surround in the living room; Ceilings: other (see remarks); No attic; No additional interior features listed
  • Laundry & utility: Laundry located on main level in a closet; Washer hookup available; Electric dryer hookup; Water heater: electric

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 2-bed/2.5-bath condo listed at $130k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 9.3% vs local median 2.4% in Hoover — 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 84/100 on livability (#1 in AL, #630 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+.
  • Hoover City (urban): math 45% / reading 66% proficiency, ranked #8 of 129 in AL (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Zoned schools: Shades Mountain Elementary School (math 47% / reading 62%, grade C, #87 of 627 statewide, top 15%, 330 students, 48% FRL); Spain Park High School (math 51% / reading 54%, grade C-, #10 of 305 statewide, top 3%, 1,503 students, 28% FRL) — zoned schools average 38% FRL vs 19% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 203 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($125k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 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.
  • At projected returns (-3.0% appreciation + 3.7% rent growth), your $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $130,000

Questions for the listing agent

  1. Built in 1975 — 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
1.20%
Cap rate
9.34%
Cash-on-cash
10.90%
DSCR
1.48
GRM
7.0

CMA / ARV

ARV (median comp)
$190,171
List price
$130,000
Delta
-31.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.7% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,116
Equity at exit
$19,383
10-year hold
IRR
11.1%
Equity multiple
1.90×
Total profit
$32,772
Equity at exit
$11,240

Cash invested: $36,400 (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 35226

Rents YoY
3.7%
Active inventory
203
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,556 high interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$331

Break-even live

Break-even rent $1,137
Max offer price $130,000
Occupancy floor 74%

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
$32,500
Closing costs
$3,900
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2410 Yellow Hammer Hl Birmingham, AL 1.0–2.0 1.0–2.0 969 $1,275 $1.32 11d 4 0.53mi
1716 Vestawood Ct Unit 1715H Vestavia Hills, AL 2.0 2.0 1080 $1,314 $1.22 43d 1 0.74mi
2555 Mountain Lodge Cir Vestavia Hills, AL 1.0–3.0 1.0–2.0 1000 $1,149 $1.15 43d 1 0.82mi
2201 Darlington St Hoover, AL 3.0 2.5 1361 $2,500 $1.84 3d 1 0.83mi
2209 Montreat Cir Unit D Vestavia Hills, AL 2.0 2.0 1085 $1,600 $1.47 3d 1 1.00mi
2116 Montreat Ln Apt C Vestavia Hills, AL 2.0 2.0 1148 $1,450 $1.26 43d 1 1.01mi
2076 Montreat Cir Vestavia Hills, AL 2.0 2.0 1034 $1,600 $1.55 43d 1 1.02mi
2250 Little Valley Rd Hoover, AL 3.0 1.0–2.0 894 $1,278 $1.43 43d 1 1.13mi
2105 Montreat Pkwy Unit D Vestavia Hills, AL 2.0 1.0 1100 $1,250 $1.14 44d 1 1.21mi
2070 Vestavia Park Ct Unit 2023B Vestavia Hills, AL 3.0 2.0 1125 $1,500 $1.33 23d 1 1.40mi
1400 Huckleberry Ln Birmingham, AL 2.0–3.0 1.0–2.0 1120 $929 $0.83 1d 44 1.45mi
3101 Lorna Rd #924 Hoover, AL 2.0 2.0 1023 $1,750 $1.71 19d 1 1.47mi
3101 Lorna Rd Unit ROAD924 Birmingham, AL 2.0 2.0 965 $1,750 $1.81 1d 1 1.47mi
3101 Lorna Rd Hoover, AL 1.0–2.0 1.0–2.0 1023 $1,750 $1.71 43d 2 1.47mi

HOA detail condo

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

Listing history 1 events

  1. 2026-05-15
    listed $130,000 Active 29-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 7 d/yr ≥107°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 6 unhealthy d/yr today · 6 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
$18,668
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$1,493
− Management
−$1,493
− Depreciation
−$3,782
Taxable income
$2,017
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$484
After-tax cash flow
$3,483/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 · 2 photos

Average 55/100 Cosmetic rehab

A well-maintained townhouse with average exterior and interior conditions, offering a great deal in Hoover.

Value-add opportunities

  • Both Painting exterior siding — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Both Interior painting — Enhances interior appearance and value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior siding — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Both Interior painting — Enhances interior appearance and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hoover City
NCES district ID
0100007
Math proficiency
45% ▼ -25.00%
Reading proficiency
66% ▲ 1.00%
Median HH income
$76,210
Composite
49.77/100
National rank
#1960
State rank
#8 of 129 in AL

Livability — Hoover

Score
84/100
State rank
#1
US rank
#630

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hoover, AL
County
Jefferson County · 527,445 people
City population
76,805
Metro
Birmingham-Hoover, AL
Population (ZIP)
38,588
Household income
$124,516
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
539.0

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 White (73%)
Race & ethnicity
White 73% Black 13% Asian 8% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Italian 6% Slovak 3% Serbian 3%
Foreign-born
8% · Canada, China, South Korea
Languages at home
90% English-only · Spanish 2% Other Indo-European 2% Chinese 2%

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
▼ -200.60%
Current HPI
214.5202
Rent YoY
▲ 3.70%
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

2 events — show timeline
  • 2026-05-21 Pending Greater Alabama MLS
  • 2026-05-15 Listed $130,000 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…