CashFlowRE
Sign in Sign up
2236 NE 6th St
D Composite 44.94
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 +22.0/30.0
  • DSCR +7.0/10.0
  • 1% rule +5.1/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$117,500

2236 NE 6th St · Center Point, AL 35215
3 bd · 1.0 ba · 968 sqft · SingleFamily public records · 21 Days on market
Built 1957 0.46 ac lot Est $91k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Wow! Come check out this Gem located in a great area! New paint inside and out! Big back yard! This one is ready for a new owner. . Come see today!!

Key facts

  • 0.46 acre lot
  • Parking
  • Built 1957

Property features AI

Finance

  • Other: Parcel ID available
  • Financial info: Annual fire fee applies
  • HOA & community: Minor subdivision: MORNINGSIDE

Exterior

  • Parking: Driveway parking; One carport space
  • Security: Located in Center Point Fire District
  • Utilities: Public water; Connected sewer; Electric water heater; Internet service availability unknown
  • Home design: Existing construction; Vinyl siding exterior; Crawl space foundation; Tri-level: no; Split level: no; Split foyer: no; Subdivision: MORNINGSIDE
  • Construction: Vinyl siding construction
  • Exterior features: Not waterfront; No pool; No patio; No garden/patio; No decks; Flood plain: no; Lot view: none; Lot size 0.46 acres

Interior

  • Kitchen: Laminate countertops; Electric cooktop
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level
  • Flooring: Carpet flooring
  • Bathrooms: One full bathroom with tub/shower combo on main level
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Ceilings described as other (see remarks); No additional built-in interior features listed
  • Laundry & utility: Laundry located on main level; Washer hookup in garage area; Electric dryer hookup; Utilities in garage

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 $118k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $118k).
  • Recommended offer: $116k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#193 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A, housing A; Watch: crime D, amenities 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: Center Point Elementary School (618 students, 82% FRL); Center Point High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 774 students, 91% FRL) — zoned schools average 86% FRL vs 49% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 2% at this address vs 20% district-wide (-18 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $812 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.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($116k) 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.
  • Current owner paid $80k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $115,737 (1.5% below list)

Questions for the listing agent

  1. Built in 1957 — 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 D 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
1.01%
Cap rate
8.21%
Cash-on-cash
6.84%
DSCR
1.30
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$90,992
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
509 20th Ave NE 0.31mi 3/1.5 1,008 (+4%) 7mo $95,000 $94 70
405 20th Ct NE 0.29mi 3/1.5 1,112 (+15%) 13mo $102,615 $92 49
1928 Reed Rd 0.39mi 3/1.5 1,050 (+8%) 21mo $132,500 $126 48
770 Mary Vann Ln 0.73mi 3/1.5 992 (+2%) 23mo $63,000 $64 40

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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.79×
Total profit
$-7,060
Equity at exit
$17,520
10-year hold
IRR
3.9%
Equity multiple
1.28×
Total profit
$9,360
Equity at exit
$10,159

Cash invested: $32,900 (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 35215

Home prices YoY
-34.4%
Rents YoY
3.0%
Active inventory
334
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,189 high interval (Pro) →
Mortgage (P&I)
$616
Tax from tax record
$87 /mo · $1,039/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$188

Break-even live

Break-even rent $952
Max offer price $117,500
Occupancy floor 79%

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
$29,375
Closing costs
$3,525
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
509 20th Ave NE Center Point, AL 3.0 1.5 1008 $1,200 $1.19 23d 1 0.29mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 2d 1 0.33mi
2109 Whetstone Ct Center Point, AL 2.0 1.5 800 $675 $0.84 2d 1 0.33mi
401 22nd Ave NE Center Point, AL 2.0 1.5 850 $745 $0.88 16d 1 0.34mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 2d 10 0.35mi
124 21st Ave NE Unit 202 Center Point, AL 2.0 1.0 830 $750 $0.90 16d 1 0.67mi
123 21st Ave NE Center Point, AL 2.0 1.0 850 $800 $0.94 43d 1 0.70mi
2537 3rd St NE Center Point, AL 3.0 2.0 1040 $1,350 $1.30 23d 1 0.78mi
1814 Valley Run Cir Birmingham, AL 3.0 1.0 1025 $1,350 $1.32 43d 1 0.92mi
2318 Raintree Ct Center Point, AL 2.0 1.0 975 $1,100 $1.13 2d 2 0.96mi
109 24th Ave NW Center Point, AL 3.0 1.5 1023 $1,215 $1.19 43d 1 0.99mi
1720 2nd St NE Center Point, AL 3.0 2.0 1100 $1,400 $1.27 43d 1 1.01mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 2d 4 1.07mi
3309 Chase Ln Unit 3309 Birmingham, AL 2.0 2.0 1068 $1,000 $0.94 43d 1 1.26mi
1628 1st St NE Center Point, AL 3.0 1.0 1027 $1,165 $1.13 43d 1 1.26mi
341 Argonne Dr NE Center Point, AL 3.0 1.0 1040 $1,300 $1.25 2d 1 1.27mi
1629 1st St NW Center Point, AL 3.0 1.0 900 $1,025 $1.14 23d 1 1.31mi
1628 1st St NW Center Point, AL 3.0 1.0 1124 $1,150 $1.02 43d 1 1.34mi
2323 4th St NW Center Point, AL 3.0 1.0 1038 $1,305 $1.26 2d 1 1.42mi
3073 Panorama E Birmingham, AL 1.0–3.0 1.0–2.0 975 $1,275 $1.31 1d 20 1.43mi
1541 Charter East Cir NE Birmingham, AL 1.0–2.0 1.0–1.5 807 $1,095 $1.36 2d 8 1.49mi

Listing history 17 events

  1. 2026-06-18
    days on market $117,500 Active 21 DOM
  2. 2026-06-17
    days on market $117,500 Active 20 DOM
  3. 2026-06-16
    days on market $117,500 Active 19 DOM
  4. 2026-06-15
    days on market $117,500 Active 18 DOM
  5. 2026-06-13
    days on market $117,500 Active 16 DOM
  6. 2026-06-10
    pricedays on market $117,500 Active 13 DOM
  7. 2026-06-09
    days on market $119,500 Active 12 DOM
  8. 2026-06-08
    days on market $119,500 Active 11 DOM
  9. 2026-06-07
    days on market $119,500 Active 10 DOM
  10. 2026-06-03
    days on market $119,500 Active 6 DOM
  11. 2026-06-02
    days on market $119,500 Active 5 DOM
  12. 2026-06-01
    days on market $119,500 Active 4 DOM
  13. 2026-05-31
    days on market $119,500 Active 3 DOM
  14. 2026-05-29
    status Active
  15. 2026-05-28
    historical
  16. 2026-05-27
    listed $119,500 Active
  17. 2005-08-09
    soldstatus $80,000

ⓘ 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
$1,039 · $87/mo
Projected year-2 tax
$1,039 · $87/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$14,269
− Mortgage interest
−$6,582
− Property taxes
−$1,039
− Insurance
−$588
− Repairs & maintenance
−$1,142
− Management
−$1,142
− Depreciation
−$3,418
Taxable income
$359
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$86
After-tax cash flow
$2,165/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
Jefferson County
NCES district ID
0101920
Math proficiency
9% ▼ -24.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$51,712
Composite
18.4/100
National rank
#8937
State rank
#104 of 129 in AL

Livability — Center Point

Score
63/100
State rank
#193
US rank
#15671

Category grades

Amenities F Commute A Cost of living A+ Crime D Employment F Housing A Health & safety F User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Center Point, AL
County
Jefferson County · 527,445 people
City population
210,422
Metro
Birmingham-Hoover, AL
Population (ZIP)
43,903
Household income
$52,793
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1729.0

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 (75%)
Race & ethnicity
Black 75% White 15% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▼ -112.97%
Current HPI
215.0607
Rent YoY
▲ 3.04%
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

+49.4% since first listed
4 events — show timeline
  • 2026-05-29 Relisted Greater Alabama MLS
  • 2026-05-28 Delisted Greater Alabama MLS
  • 2026-05-27 Listed $119,500 Greater Alabama MLS
  • 2005-08-09 Sold (Public Records) $80,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $1,039 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…