CashFlowRE
Sign in Sign up
616 62nd St
C Composite 58.04
Why this score? — see what drove the C 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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$99,900

616 62nd St · Fairfield, AL 35064
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 38 Days on market
Built 1931 6,969 sqft lot $99/sqft · 104% above area

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

Listing remarks MLS

Looking for a project with potential? This home in Fairfield is ready for renovation and priced accordingly. 3 bedrooms, a spacious lot, and a layout full of possibilities. Sold as-is.

Key facts

  • 6,969 sq ft lot
  • Built 1931
  • Listed 38 days

Property features AI

Finance

  • Other: Property parcel ID: 30-00-13-2-015-010.000

Exterior

  • Parking: On-street parking
  • Security: No security features listed
  • Utilities: Public water; Connected sewer; Internet service available; Electric water heater
  • Home design: Existing structure; Single-story living areas (rooms listed at level 1)
  • Construction: Vinyl siding exterior; Pillars/support foundation
  • Exterior features: No waterfront; No pool; No patio, deck, or garden/patio indicated; Lot size approximately 0.16 acres

Interior

  • Kitchen: Laminate countertops
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Hardwood and laminate floors
  • Bathrooms: One full bathroom with tub/shower combo on the main level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceilings noted as 'other' (see remarks); No additional interior features listed
  • Laundry & utility: Main-level laundry area; Washer hookup available; Electric dryer hookup; Electric water heater

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 $100k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#160 in AL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, amenities F, employment F.
  • Fairfield City (suburban): math 2% / reading 15% proficiency, ranked #125 of 129 in AL (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Robinson Primary School (math 2% / reading 22%, grade F, #536 of 627 statewide, top 88%, 245 students, 89% FRL); C J Donald Middle School (math 2% / reading 17%, grade F, #227 of 257 statewide, top 90%, 332 students, 85% FRL) — zoned schools at 87% FRL track the district average.
  • Market conditions: 51 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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 $691 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($97k) 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 $48k; list at $100k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1931 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
1.12%
Cap rate
9.45%
Cash-on-cash
11.26%
DSCR
1.50
GRM
7.4

CMA / ARV

ARV (median comp)
$48,963
List price
$99,900
Delta
104.03%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
616 62nd St 0.00mi 3/1.0 1,008 (0%) 7mo $47,500 $47 94
712 61st St 0.08mi 2/1.0 (-1) 1,008 (0%) 14mo $3,000 $3 79
500 Jerry Coleman St 0.12mi 3/1.0 1,092 (+8%) 12mo $37,000 $34 70
5704 Myron Massey Blvd 0.21mi 2/1.0 (-1) 894 (-11%) 5mo $35,000 $39 63
5512 Terrace J 0.63mi 3/1.0 972 (-4%) 3mo $22,000 $23 62
721 51st St 0.50mi 2/1.0 (-1) 962 (-5%) 7mo $67,000 $70 58
5219 Court G 0.44mi 3/1.0 1,140 (+13%) 4mo $47,000 $41 54
4944 Court G 0.48mi 2/1.0 (-1) 869 (-14%) 1mo $21,000 $24 48
5314 Belrosa Ter 0.65mi 2/1.0 (-1) 1,078 (+7%) 7mo $25,000 $23 48
109 60th St 0.47mi 2/2.0 (-1) 1,148 (+14%) 4mo $86,850 $76 42
5303 Acadia Ter 0.67mi 3/1.0 1,146 (+14%) 10mo $11,000 $10 38
105 Hardy St 0.72mi 3/1.0 1,115 (+11%) 18mo $96,000 $86 34

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
0.5%
Equity multiple
1.02×
Total profit
$503
Equity at exit
$14,895
10-year hold
IRR
10.1%
Equity multiple
1.78×
Total profit
$21,859
Equity at exit
$8,638

Cash invested: $27,972 (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 35064

Home prices YoY
-28.8%
Active inventory
51
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,118 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$56 /mo · $668/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$262

Break-even live

Break-even rent $786
Max offer price $99,900
Occupancy floor 72%

Sensitivity live

Price -10% $319 -5% $291 +0% $262 +5% $234 +10% $206
Rent -10% $174 -5% $218 +0% $262 +5% $307 +10% $351
Rate -1.0pp $313 -0.5pp $288 base $262 +0.5pp $237 +1.0pp $210

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
$24,975
Closing costs
$2,997
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
704 61st St Fairfield, AL 3.0 1.0 1184 $1,050 $0.89 25d 1 0.07mi
435 62nd St Fairfield, AL 3.0 2.0 1249 $985 $0.79 45d 1 0.12mi
502 64th St Fairfield, AL 3.0 1.0 1250 $695 $0.56 45d 1 0.15mi
5503 Myron Massey Blvd Fairfield, AL 3.0 2.0 1119 $1,200 $1.07 45d 1 0.30mi
5709 Court H Birmingham, AL 4.0 1.5 1455 $1,400 $0.96 3d 1 0.36mi
5406 Court G Unit G Fairfield, AL 3.0 2.0 1449 $1,199 $0.83 13d 1 0.36mi
125 Jerry Coleman St Fairfield, AL 2.0 1.0 715 $725 $1.01 45d 1 0.41mi
209 58th St Fairfield, AL 3.0 2.0 1468 $1,200 $0.82 45d 1 0.42mi
5219 Court G Unit G Fairfield, AL 3.0 1.0 1140 $950 $0.83 25d 1 0.45mi
109 59th St Fairfield, AL 4.0 1.0 1344 $1,200 $0.89 13d 1 0.47mi
5712 Monte Sano Rd Birmingham, AL 2.0 1.0 700 $900 $1.29 45d 1 0.51mi
410 54th St Fairfield, AL 2.0 1.0 1068 $700 $0.66 4d 1 0.52mi
5300 Avenue I Birmingham, AL 4.0 2.0 1360 $1,500 $1.10 3d 1 0.52mi
5316 Court I Birmingham, AL 3.0 2.0 1284 $1,200 $0.93 45d 1 0.55mi
829 51st Street Ensley Birmingham, AL 3.0 1.0 1203 $1,340 $1.11 4d 1 0.55mi
5710 Monte Sano Dr Birmingham, AL 2.0 1.0 700 $950 $1.36 45d 1 0.62mi
304 52nd St Fairfield, AL 4.0 2.0 1355 $1,000 $0.74 45d 1 0.67mi
373 Belcher Dr Birmingham, AL 4.0 1.0 1255 $1,100 $0.88 45d 1 0.71mi
513 Oak Pl Fairfield, AL 4.0 2.0 1440 $1,300 $0.90 25d 1 0.75mi
518 Oak Pl Fairfield, AL 3.0 1.0 1236 $875 $0.71 20d 1 0.78mi
340 McPherson Ave Birmingham, AL 2.0 1.0 924 $910 $0.98 45d 1 0.79mi
336 McPherson Ave Birmingham, AL 3.0 1.0 1094 $1,100 $1.01 25d 1 0.79mi
813 46th St Fairfield, AL 2.0 1.0 1100 $825 $0.75 12d 1 0.81mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 4d 1 0.84mi
5001 Farrell Ave Fairfield, AL 2.0 1.0 1218 $995 $0.82 45d 1 0.86mi
1272 Meadow Ln Birmingham, AL 2.0 1.0 744 $800 $1.08 45d 1 0.86mi
621 Valley Rd Fairfield, AL 2.0 1.0 935 $900 $0.96 45d 1 0.94mi
1340 Pineview Rd Birmingham, AL 3.0 2.0 1116 $1,075 $0.96 45d 1 0.94mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 45d 1 0.94mi
1341 Pineview Rd Birmingham, AL 4.0 2.0 1409 $1,300 $0.92 45d 1 0.95mi
1376 Creel Ct Birmingham, AL 3.0 1.0 1008 $1,000 $0.99 45d 1 0.95mi
1412 Woodward Rd Birmingham, AL 3.0 1.0 1220 $1,203 $0.99 17d 1 0.97mi
408 Midway St Birmingham, AL 3.0 1.0 1301 $1,075 $0.83 20d 1 0.98mi
913 Daniel Cir Birmingham, AL 4.0 2.0 1317 $1,300 $0.99 45d 1 0.99mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 45d 1 1.01mi
1112 S Gale Dr Birmingham, AL 3.0 1.5 1053 $1,175 $1.12 45d 1 1.01mi
4716 Court M Birmingham, AL 4.0 1.0 932 $1,200 $1.29 45d 1 1.02mi
1309 41st St Fairfield, AL 3.0 1.0 1070 $1,200 $1.12 45d 1 1.03mi
6629 Grasselli Rd Fairfield, AL 4.0 1.0 1114 $1,295 $1.16 45d 1 1.04mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 25d 1 1.06mi

Listing history 21 events

  1. 2026-06-22
    days on market $99,900 Active 38 DOM
  2. 2026-06-18
    days on market $99,900 Active 35 DOM
  3. 2026-06-17
    pricedays on market $99,900 Active 34 DOM
  4. 2026-06-16
    days on market $105,000 Active 33 DOM
  5. 2026-06-15
    days on market $105,000 Active 32 DOM
  6. 2026-06-13
    days on market $105,000 Active 30 DOM
  7. 2026-06-10
    days on market $105,000 Active 27 DOM
  8. 2026-06-09
    days on market $105,000 Active 26 DOM
  9. 2026-06-08
    days on market $105,000 Active 25 DOM
  10. 2026-06-07
    days on market $105,000 Active 24 DOM
  11. 2026-06-03
    days on market $105,000 Active 20 DOM
  12. 2026-06-02
    days on market $105,000 Active 19 DOM
  13. 2026-06-01
    days on market $105,000 Active 18 DOM
  14. 2026-06-01
    remarks 549-char remark
  15. 2026-05-31
    days on market $105,000 Active 17 DOM
  16. 2026-05-14
    listed $105,000 Active 392-char remark
  17. 2025-11-25
    soldstatus $47,500 Sold 184-char remark
    Show marketing remark (184 chars)

    Looking for a project with potential? This home in Fairfield is ready for renovation and priced accordingly. 3 bedrooms, a spacious lot, and a layout full of possibilities. Sold as-is.

  18. 2025-11-24
    soldstatus $47,500
  19. 2025-10-22
    status Pending 184-char remark
    Show marketing remark (184 chars)

    Looking for a project with potential? This home in Fairfield is ready for renovation and priced accordingly. 3 bedrooms, a spacious lot, and a layout full of possibilities. Sold as-is.

  20. 2025-09-30
    listed $49,900 Active 184-char remark
    Show marketing remark (184 chars)

    Looking for a project with potential? This home in Fairfield is ready for renovation and priced accordingly. 3 bedrooms, a spacious lot, and a layout full of possibilities. Sold as-is.

  21. 1984-07-18
    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
$668 · $56/mo
Projected year-2 tax
$668 · $56/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 7/10 Severe 7 d/yr ≥108°F today · 20 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
$13,422
− Mortgage interest
−$5,596
− Property taxes
−$668
− Insurance
−$500
− Repairs & maintenance
−$1,074
− Management
−$1,074
− Depreciation
−$2,906
Taxable income
$1,605
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$385
After-tax cash flow
$2,764/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
Fairfield City
NCES district ID
0101440
Math proficiency
2% ▼ -18.00%
Reading proficiency
15% ▼ -4.00%
Median HH income
$35,288
Composite
6.92/100
National rank
#9974
State rank
#125 of 129 in AL

Livability — Fairfield

Score
64/100
State rank
#160
US rank
#14390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairfield, AL
County
Jefferson County · 527,445 people
City population
9,872
Metro
Birmingham-Hoover, AL
Population (ZIP)
9,872
Household income
$48,692
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
784.0

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 (91%)
Race & ethnicity
Black 91% White 7% Two or more races 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 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
▼ -50.47%
Current HPI
124.7012
Rent YoY
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

+1436.9% since first listed
7 events — show timeline
  • 2026-06-17 Price Changed $99,900 Greater Alabama MLS
  • 2026-05-14 Listed $105,000 Greater Alabama MLS
  • 2025-11-25 Sold (MLS) $47,500 Greater Alabama MLS
  • 2025-11-24 Sold (Public Records) $47,500 Public Records
  • 2025-10-22 Pending Greater Alabama MLS
  • 2025-09-30 Listed $49,900 Greater Alabama MLS
  • 1984-07-18 Sold (Public Records) $6,500 Public Records

Property tax history

+4.8%/yr

Latest (2025): $668 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…