2 bd · 1.0 ba ·
1,000 sqft ·
Built 1937
· SingleFamily
· Active
· 71 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$987/mo
Mortgage (P&I)
−$209
Tax + insurance
−$56
HOA
−$0
Vac / Maint / Mgmt
−$207
Net cashflow
$514/mo
Annual
$6,168/yr
Cap rate
21.75%
Cash-on-cash
55.21%
DSCR
3.46
1% rule
2.47%
Cash to close
$11,172
Investor read
This is a 2-bed/1.0-bath single-family listed at $40k. Condition is rated fair.
At list price, monthly cash flow is $514 ($6k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($987 rent vs $40k).
It's been on market 71 days — a 6% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $38k (6.0% below list) — sets the bar for market timing.
In year one you build about $4k of equity ($276 loan paydown + $4k appreciation (10.0% local appreciation)).
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.
Jefferson County (suburban): math 9% / reading 32% proficiency, ranked #104 of 129 in AL (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Zoned schools: Fultondale Elementary School (math 6% / reading 30%, grade F, #481 of 627 statewide, top 77%, 982 students, 49% FRL); Bragg Middle School (math 6% / reading 51%, grade F, #138 of 257 statewide, top 54%, 746 students, 53% FRL); Gardendale High School (math 21% / reading 28%, grade F, #118 of 305 statewide, top 45%, 1,047 students, 48% FRL) — zoned schools at 50% FRL track the district average.
Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 50 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 47d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 89% 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).
Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
4 sale attempts; this cycle's ask has dropped $5k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
At projected returns (10.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.
By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
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.
Cap rate 21.8% vs local median 6.1% 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.
Questions for listing agent
It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
Repairs flagged (vision-AI assessment)
Major: roof
— The roof appears to be in poor condition, with visible wear and tear.
Major: exterior siding
— The exterior siding is peeling and in need of repainting.
Major: landscaping
— The landscaping is overgrown and unkempt.
Major: bathrooms
— The bathrooms appear to be in poor condition, with visible wear and tear.
Major: HVAC system
— The HVAC system appears to be in poor condition, with visible wear and tear.
CashFlowRE · CFR-RAX49SC8E6KA76
· Data 18 h agocashflowre.app · 2026-05-29