CashFlowRE
Sign in Sign up
606 Antwerp Ave
C Composite 57.38
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 +21.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$115,000

606 Antwerp Ave · Birmingham, AL 35212
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 127 Days on market
Built 1930 6,534 sqft lot $114/sqft · 15% below area Est $161k · 29% under

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

Listing remarks MLS

Welcome to 606 Antwerp Avenue! This delightful 3-bedroom, 2-bath home greets you with a covered front porch and features a dining room conveniently located off the kitchen. The kitchen is updated with a brand-new stove. Ideally situated just a few miles from downtown Birmingham, Avondale, and Ruffner Mountain, this home offers both comfort and convenience. Schedule your showing today!

Key facts

  • 6,534 sq ft lot
  • Built 1930
  • Listed 126 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 2-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $174 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $111k (3.6% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 6.2% in Birmingham — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 81 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 46% 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).
  • This rent runs 36% of the median local income ($37k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 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.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($101k) 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 127 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.96%
Cap rate
8.11%
Cash-on-cash
6.48%
DSCR
1.29
GRM
8.6

CMA / ARV

ARV (median comp)
$161,189
List price
$115,000
Delta
-28.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
613 62nd St S 0.19mi 3/2.0 (+1) 1,064 (+6%) 3mo $173,000 $163 70
532 Athens Ct 0.09mi 3/1.0 (+1) 1,139 (+13%) 3mo $95,000 $83 66
6821 65th St S 0.51mi 3/1.0 (+1) 1,013 (+0%) 6mo $45,000 $44 65
6024 5th Ter S 0.27mi 2/2.0 1,100 (+9%) 8mo $265,000 $241 61
517 59th Pl S 0.40mi 3/1.0 (+1) 1,040 (+3%) 12mo $225,000 $216 61
521 Athens Ct 0.12mi 3/1.0 (+1) 876 (-13%) 10mo $48,000 $55 59
6511 3rd Ave S 0.57mi 3/1.0 (+1) 1,020 (+1%) 10mo $25,000 $25 58
559 63rd St 0.17mi 3/1.0 (+1) 888 (-12%) 15mo $100,000 $113 55
5809 7th Ave S 0.39mi 3/1.0 (+1) 1,108 (+10%) 8mo $265,000 $239 54
6924 67th St S 0.67mi 2/1.0 916 (-9%) 8mo $15,000 $16 47
6936 66th St S 0.64mi 3/1.0 (+1) 880 (-13%) 6mo $80,500 $91 39
5327 7th Ave S 0.74mi 3/1.0 (+1) 1,159 (+15%) 3mo $296,900 $256 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
-6.4%
Equity multiple
0.76×
Total profit
$-7,609
Equity at exit
$17,147
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$7,462
Equity at exit
$9,943

Cash invested: $32,200 (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 35212

Active inventory
81
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,109 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$51 /mo · $618/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$174

Break-even live

Break-even rent $889
Max offer price $115,000
Occupancy floor 79%

Sensitivity live

Price -10% $239 -5% $206 +0% $174 +5% $141 +10% $109
Rent -10% $86 -5% $130 +0% $174 +5% $218 +10% $261
Rate -1.0pp $232 -0.5pp $203 base $174 +0.5pp $144 +1.0pp $114

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
$28,750
Closing costs
$3,450
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
532 Athens Ct Birmingham, AL 3.0 1.0 1138 $1,125 $0.99 44d 1 0.09mi
516 Athens Ct Birmingham, AL 2.0 1.0 738 $1,123 $1.52 2d 1 0.11mi
559 63rd St S Birmingham, AL 3.0 1.0 930 $1,000 $1.08 4d 1 0.19mi
573 61st St S Birmingham, AL 2.0 1.0 800 $850 $1.06 44d 1 0.25mi
6107 Crest Green Rd Birmingham, AL 2.0 1.5 1273 $995 $0.78 44d 1 0.29mi
6241 Crest Green Rd Birmingham, AL 3.0 2.0 1380 $1,210 $0.88 24d 1 0.36mi
417 Athens Ave Birmingham, AL 3.0 1.5 978 $1,250 $1.28 24d 1 0.48mi
6936 66th St S Birmingham, AL 3.0 1.0 880 $1,050 $1.19 44d 1 0.65mi
6732 Frankfort Ave Birmingham, AL 3.0 1.0 924 $995 $1.08 44d 1 0.76mi
137 59th St N Apt 6 Birmingham, AL 2.0 1.0 800 $725 $0.91 44d 1 0.84mi
137 59th St N Unit 3 Birmingham, AL 2.0 1.0 800 $725 $0.91 24d 1 0.84mi
5811 2nd Ave N Birmingham, AL 2.0 1.0 1000 $1,200 $1.20 4d 1 0.88mi
7716 Sunrise Cir Birmingham, AL 1.0–2.0 1.0 795 $1,000 $1.26 44d 1 0.91mi
620 52nd St S Birmingham, AL 3.0 2.0 1346 $2,750 $2.04 24d 1 0.97mi
126 66th Pl N Birmingham, AL 2.0 1.0 1038 $1,200 $1.16 15d 1 0.97mi
936 54th St S Birmingham, AL 3.0 1.5 1317 $1,950 $1.48 3d 1 0.97mi
117 67th Pl N Birmingham, AL 3.0 1.0 1202 $800 $0.67 17d 1 1.01mi
6820 Division Ave Birmingham, AL 3.0 2.0 1122 $1,050 $0.94 24d 1 1.01mi
201 70th St S Birmingham, AL 2.0 1.0 989 $950 $0.96 44d 1 1.05mi
7025 4th Ave S Birmingham, AL 3.0 1.0 1090 $845 $0.78 44d 1 1.05mi
7005 2nd Ave S Birmingham, AL 2.0 1.0 939 $950 $1.01 44d 1 1.06mi
605 71st St S Birmingham, AL 3.0 1.5 1024 $1,303 $1.27 2d 1 1.07mi
1522 Cooper Hill Rd Birmingham, AL 1.0–3.0 1.0–2.0 875 $1,099 $1.26 2d 17 1.08mi
972 53rd St N Birmingham, AL 2.0 1.0 841 $900 $1.07 44d 1 1.15mi
7017 Division Ave Birmingham, AL 3.0 1.0 1100 $1,050 $0.95 44d 1 1.15mi
7129 3rd Ave S Birmingham, AL 3.0 2.0 1264 $1,095 $0.87 4d 1 1.18mi
224 69th Pl N Birmingham, AL 3.0 1.0 894 $975 $1.09 44d 1 1.21mi
233 52nd St N Birmingham, AL 2.0 1.0 1430 $1,200 $0.84 44d 1 1.21mi
7119 1st Ave S Birmingham, AL 2.0 1.0 720 $1,000 $1.39 44d 1 1.22mi
821 50th St N Birmingham, AL 3.0 1.5 1416 $1,523 $1.08 2d 1 1.37mi
1705 52nd St N Birmingham, AL 3.0 1.5 1214 $1,100 $0.91 44d 1 1.39mi
7213 Naples Ave Birmingham, AL 3.0 1.5 925 $1,100 $1.19 44d 1 1.40mi
7213 Naples Ave Birmingham, AL 3.0 1.5 937 $1,100 $1.17 12d 1 1.40mi
2884 Montevallo Park Rd Irondale, AL 3.0 2.0 1275 $2,206 $1.73 3d 1 1.40mi
131 Chestnut St Birmingham, AL 2.0 1.0 927 $1,649 $1.78 24d 1 1.41mi
7330 1st Ave S Birmingham, AL 3.0 1.0 1299 $1,000 $0.77 2d 1 1.43mi
712 47th Way S Birmingham, AL 2.0 1.0 1042 $1,725 $1.66 20d 1 1.45mi
724 47th Way S Unit 1019289P Birmingham, AL 2.0 1.0 1044 $8,438 $8.08 44d 1 1.46mi
7216 Paris Ave Birmingham, AL 3.0 1.5 966 $1,125 $1.16 20d 1 1.49mi

Listing history 20 events

  1. 2026-06-18
    days on market $115,000 Active 127 DOM
  2. 2026-06-17
    days on market $115,000 Active 126 DOM
  3. 2026-06-16
    days on market $115,000 Active 125 DOM
  4. 2026-06-15
    days on market $115,000 Active 124 DOM
  5. 2026-06-13
    days on market $115,000 Active 122 DOM
  6. 2026-06-10
    days on market $115,000 Active 119 DOM
  7. 2026-06-09
    days on market $115,000 Active 118 DOM
  8. 2026-06-08
    days on market $115,000 Active 117 DOM
  9. 2026-06-07
    days on market $115,000 Active 116 DOM
  10. 2026-06-03
    days on market $115,000 Active 112 DOM
  11. 2026-06-02
    days on market $115,000 Active 111 DOM
  12. 2026-06-01
    days on market $115,000 Active 110 DOM
  13. 2026-05-31
    days on market $115,000 Active 109 DOM
  14. 2026-02-19
    status Active 387-char remark
    Show marketing remark (387 chars)

    Welcome to 606 Antwerp Avenue! This delightful 3-bedroom, 2-bath home greets you with a covered front porch and features a dining room conveniently located off the kitchen. The kitchen is updated with a brand-new stove. Ideally situated just a few miles from downtown Birmingham, Avondale, and Ruffner Mountain, this home offers both comfort and convenience. Schedule your showing today!

  15. 2026-02-16
    historical Contingent 387-char remark
    Show marketing remark (387 chars)

    Welcome to 606 Antwerp Avenue! This delightful 3-bedroom, 2-bath home greets you with a covered front porch and features a dining room conveniently located off the kitchen. The kitchen is updated with a brand-new stove. Ideally situated just a few miles from downtown Birmingham, Avondale, and Ruffner Mountain, this home offers both comfort and convenience. Schedule your showing today!

  16. 2026-02-12
    listed $115,000 Active 387-char remark
    Show marketing remark (387 chars)

    Welcome to 606 Antwerp Avenue! This delightful 3-bedroom, 2-bath home greets you with a covered front porch and features a dining room conveniently located off the kitchen. The kitchen is updated with a brand-new stove. Ideally situated just a few miles from downtown Birmingham, Avondale, and Ruffner Mountain, this home offers both comfort and convenience. Schedule your showing today!

  17. 2026-02-05
    historical $115,000 387-char remark
    Show marketing remark (387 chars)

    Welcome to 606 Antwerp Avenue! This delightful 3-bedroom, 2-bath home greets you with a covered front porch and features a dining room conveniently located off the kitchen. The kitchen is updated with a brand-new stove. Ideally situated just a few miles from downtown Birmingham, Avondale, and Ruffner Mountain, this home offers both comfort and convenience. Schedule your showing today!

  18. 2025-09-03
    price $115,000
  19. 1997-09-05
    soldstatus $123,000
  20. 1990-11-30
    soldstatus $13,000

ⓘ 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
$618 · $51/mo
Projected year-2 tax
$618 · $51/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 6/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 10 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
$13,310
− Mortgage interest
−$6,442
− Property taxes
−$618
− Insurance
−$575
− Repairs & maintenance
−$1,065
− Management
−$1,065
− Depreciation
−$3,345
Taxable income
$200
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$48
After-tax cash flow
$2,037/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
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)
10,160
Household income
$36,633
Rent vs Own
55.4% rent · 44.6% own
Severe rent burden
798.0

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 (68%)
Race & ethnicity
Black 68% White 24% Hispanic / Latino 6% Two or more races 3% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Slovak 2% Hispanic 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -190.24%
Current HPI
120.1264
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

+784.6% since first listed
7 events — show timeline
  • 2026-02-19 Relisted Greater Alabama MLS
  • 2026-02-16 Contingent Greater Alabama MLS
  • 2026-02-12 Listed $115,000 Greater Alabama MLS
  • 2026-02-05 Coming Soon $115,000 Greater Alabama MLS
  • 2025-09-03 Price Changed $115,000 Greater Alabama MLS
  • 1997-09-05 Sold (Public Records) $123,000 Public Records
  • 1990-11-30 Sold (Public Records) $13,000 Public Records

Property tax history

-2.3%/yr

Latest (2025): $618 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…