CashFlowRE
Sign in Sign up
900 Ridge Pl #4 8-Plex
D+ Composite 47.98
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 +2.7/5.0
  • Condition / age +1.0/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$198,000

900 Ridge Pl #4 · Birmingham, AL 35214
24 bd · 8.0 ba · 7,614 sqft · MultiFamily · 66 Days on market
Built 1952 Poor condition $26/sqft · 19% below area Est $245k · 19% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 8 units. estimate disagrees with records

Listing remarks MLS

Investor Special – 4-Unit Multifamily Opportunity! Don’t miss this incredible opportunity to own a 4-unit income-producing property with endless potential! Whether you’re looking to expand your rental portfolio or step into multifamily investing, this property is a solid value-add opportunity. Each unit offers a functional layout, making it ideal for long-term tenants or potential upgrades to increase rental income. With the right vision and improvements, this property could deliver strong cash flow and long-term equity growth.

Key facts

  • Built 1952
  • Listed 65 days

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 8 × 3-bed/?-bath units multifamily listed at $198k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $7k ($79k/yr) — positive. Per door: $821/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $198k).
  • Recommended offer: $186k (6.0% below list) — sets the bar for market timing.
  • Cap rate 46.1% 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: Rents flat; 115 active listings in the ZIP; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • At $10,051/mo this rent would consume 214% of the median local household income ($56k/yr) (locally 578% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 0.7% rent growth), your $55k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($186k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — 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 $186,120 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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?
  11. 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.
  12. 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.
  13. 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
5.08%
Cap rate
46.12%
Cash-on-cash
142.25%
DSCR
7.33
GRM
1.6

CMA / ARV

ARV (median comp)
$245,457
List price
$198,000
Delta
-19.33%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.74% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
7.57×
Total profit
$364,286
Equity at exit
$29,522
10-year hold
IRR
Equity multiple
14.87×
Total profit
$769,152
Equity at exit
$17,119

Cash invested: $55,440 (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 35214

Home prices YoY
-20.0%
Rents YoY
0.7%
Active inventory
115
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$10,051 high interval (Pro) →
Mortgage (P&I)
$1,038
Tax est. 1.5%
$248 /mo · $2,970/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$2,111
Net cashflow
$6,572

Break-even live

Break-even rent $1,732
Max offer price $198,000
Occupancy floor 30%

Sensitivity live

Price -10% $6,709 -5% $6,640 +0% $6,572 +5% $6,504 +10% $6,435
Rent -10% $5,778 -5% $6,175 +0% $6,572 +5% $6,969 +10% $7,366
Rate -1.0pp $6,672 -0.5pp $6,622 base $6,572 +0.5pp $6,521 +1.0pp $6,468

8-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (8 units) $10,051

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
$49,500
Closing costs
$5,940
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.

Listing history 15 events

  1. 2026-06-21
    days on market $198,000 Active 66 DOM
  2. 2026-06-18
    days on market $198,000 Active 63 DOM
  3. 2026-06-17
    days on market $198,000 Active 62 DOM
  4. 2026-06-16
    days on market $198,000 Active 61 DOM
  5. 2026-06-15
    days on market $198,000 Active 60 DOM
  6. 2026-06-13
    days on market $198,000 Active 58 DOM
  7. 2026-06-10
    days on market $198,000 Active 55 DOM
  8. 2026-06-09
    days on market $198,000 Active 54 DOM
  9. 2026-06-08
    days on market $198,000 Active 53 DOM
  10. 2026-06-07
    days on market $198,000 Active 52 DOM
  11. 2026-06-03
    days on market $198,000 Active 48 DOM
  12. 2026-06-02
    days on market $198,000 Active 47 DOM
  13. 2026-06-01
    days on market $198,000 Active 46 DOM
  14. 2026-05-31
    days on market $198,000 Active 45 DOM
  15. 2026-04-16
    listed $198,000 Active 551-char remark
    Show marketing remark (551 chars)

    Investor Special – 4-Unit Multifamily Opportunity! Don’t miss this incredible opportunity to own a 4-unit income-producing property with endless potential! Whether you’re looking to expand your rental portfolio or step into multifamily investing, this property is a solid value-add opportunity. Each unit offers a functional layout, making it ideal for long-term tenants or potential upgrades to increase rental income. With the right vision and improvements, this property could deliver strong cash flow and long-term equity growth.

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 17 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
$120,612
− Mortgage interest
−$11,091
− Property taxes
−$2,970
− Insurance
−$990
− Repairs & maintenance
−$9,649
− Management
−$9,649
− Depreciation
−$5,760
Taxable income
$80,503
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$19,321
After-tax cash flow
$59,543/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 · 9 photos

Poor 20/100 Extensive rehab

This 4-unit multifamily property requires extensive repairs and renovations to bring it up to move-in ready condition. Significant work is needed on the exterior, interior, kitchen, bathrooms, HVAC, and landscaping to improve both resale and rental value.

Repairs flagged

  • Major Exterior siding — Missing or damaged in several areas.
  • Major Interior walls — Exposed framing and debris suggest significant damage.
  • Major Kitchen cabinets — Missing hardware and countertops.
  • Major Bathrooms — Exposed framing and debris suggest significant damage.
  • Major HVAC/mechanicals — Not functional and unfinished state suggests damage.
  • Major Landscaping — Overgrown and unkempt, with debris scattered around the property.

Value-add opportunities

  • Both Complete exterior siding and roof repairs — Improves both resale and rental value by making the property move-in ready.
  • Both Finish interior walls and install flooring — Improves both resale and rental value by making the property move-in ready.
  • Both Install kitchen cabinets and countertops — Improves both resale and rental value by making the property move-in ready.
  • Both Install bathrooms and fixtures — Improves both resale and rental value by making the property move-in ready.
  • Both Install HVAC and mechanical systems — Improves both resale and rental value by making the property move-in ready.
  • Both Landscaping and curb appeal improvements — Improves both resale and rental value by making the property more attractive and inviting.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Missing or damaged in several areas. Major $15,000–50,000
Interior walls · Exposed framing and debris suggest significant damage. Major $15,000–50,000
Kitchen cabinets · Missing hardware and countertops. Major $15,000–50,000
Bathrooms · Exposed framing and debris suggest significant damage. Major $15,000–50,000
HVAC/mechanicals · Not functional and unfinished state suggests damage. Major $15,000–50,000
Landscaping · Overgrown and unkempt, with debris scattered around the property. Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both Complete exterior siding and roof repairs — Improves both resale and rental value by making the property move-in ready.
  • Both Finish interior walls and install flooring — Improves both resale and rental value by making the property move-in ready.
  • Both Install kitchen cabinets and countertops — Improves both resale and rental value by making the property move-in ready.
  • Both Install bathrooms and fixtures — Improves both resale and rental value by making the property move-in ready.
  • Both Install HVAC and mechanical systems — Improves both resale and rental value by making the property move-in ready.
  • Both Landscaping and curb appeal improvements — Improves both resale and rental value by making the property more attractive and inviting.

ⓘ 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
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
County
Jefferson County · 527,445 people
City population
210,422
Metro
Birmingham-Hoover, AL
Population (ZIP)
17,027
Household income
$56,383
Rent vs Own
35.4% rent · 64.6% own
Severe rent burden
578.0

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 (77%)
Race & ethnicity
Black 77% White 18% Two or more races 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -54.48%
Current HPI
218.5233
Rent YoY
▲ 0.74%
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

1 event — show timeline
  • 2026-04-16 Listed $198,000 Greater Alabama MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…