CashFlowRE
Sign in Sign up
1400 60th St W
C Composite 58.3
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.4/10.0
  • Livability +3.4/5.0
  • Appreciation +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +0.9/10.0
  • ARV discount +0.0/15.0

$97,500

1400 60th St W · Birmingham, AL 35228
3 bd · 1.0 ba · 1,287 sqft · SingleFamily public records · 22 Days on market
Built 1948 0.27 ac lot Est $81k · 20% over

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

Listing remarks

Step into a welcoming home with comfortable, well-defined living spaces that has both practicality and potential on a corner lot in Birmingham. This 2-bed, 2-bath property features cozy traditional layout, and a 1-car garage for added convenience. Enjoy a private patio and a huge, fenced backyard—ideal for pets, gatherings, gardening, or future outdoor upgrades. With quick access to I-59, schools, shopping, and major commuter routes, this home is an excellent choice for first-time buyers seeking affordability or investors looking for a dependable, low-maintenance rental opportunity. Take a tour of this home today!

Key facts

  • 0.27 acre lot
  • Garage
  • Built 1948

Property features AI

Finance

  • Financial info: Down payment assistance available

Exterior

  • Parking: Side garage entry; 1 total garage space (main level); 2 carport spaces; Driveway parking
  • Utilities: Public water; Connected sewer; Spectrum internet available; Electric water heater
  • Home design: Existing home; Per appraiser for living area source; City view; Public road access; Located in the CENTRAL PARK subdivision
  • Construction: Concrete/Block construction; Shingle roof; Siding (other); Slab foundation; Built previously (existing structure)
  • Exterior features: Fenced yard; Porch; Open patio; Open deck

Interior

  • Kitchen: Convection oven; Electric cooktop; Built-in microwave; Electric oven; Refrigerator; Laminate countertops
  • Bedrooms: Bedrooms located on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms; Combination tub/shower and separate shower options
  • Heating & cooling: Central heating (forced air); Central cooling
  • Interior features: Smooth ceilings; Some window treatments to remain; Gas fireplace with gas starter in the living room; No additional interior features listed
  • Laundry & utility: Main-level laundry room; Washer hookup; 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 $98k.

Deal economics

  • At list price, monthly cash flow is $345 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $96k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.5% 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-, crime F, employment 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.
  • Zoned schools: Central Park Elementary School (math 0% / reading 12%, grade F, #616 of 627 statewide, top 98%, 447 students, 83% FRL) — zoned schools at 83% FRL track the district average.
  • Market conditions: Rents soft (-1.5%/yr); 88 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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 $674 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 22 days — a 2% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; list at $98k implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — 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 $96,037 (1.5% below list)

Questions for the listing agent

  1. Built in 1948 — 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 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?
  5. 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.
  6. 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.
  7. 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
1.24%
Cap rate
10.54%
Cash-on-cash
15.17%
DSCR
1.67
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$81,081
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5528 Avenue Q 0.41mi 3/1.0 1,252 (-3%) 2mo $52,900 $42 74
1569 Meadow Ln 0.32mi 3/1.5 1,192 (-7%) 2mo $50,000 $42 70
1508 W 51st St 0.55mi 3/1.5 1,264 (-2%) 2mo $30,000 $24 67
1409 66th St W 0.39mi 3/1.5 1,161 (-10%) 4mo $95,000 $82 60
5621 Avenue Q 0.41mi 3/1.0 1,136 (-12%) 1mo $72,000 $63 60
5509 Court P 0.41mi 3/2.0 1,188 (-8%) 5mo $35,000 $29 60
1265 Meadow Ln 0.32mi 3/2.0 1,456 (+13%) 1mo $79,900 $55 59
5625 Avenue Q 0.41mi 3/1.0 1,103 (-14%) 3mo $22,000 $20 55
1037 W 51st St 0.59mi 3/2.0 1,392 (+8%) 3mo $174,000 $125 52
1205 Brighton Rd 0.63mi 3/1.5 1,147 (-11%) 3mo $93,000 $81 48
6633 Avenue 0.50mi 3/2.0 1,107 (-14%) 2mo $99,900 $90 48
6000 Court H 0.64mi 4/1.0 (+1) 1,456 (+13%) 5mo $153,000 $105 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
2.6%
Equity multiple
1.10×
Total profit
$2,615
Equity at exit
$14,538
10-year hold
IRR
9.2%
Equity multiple
1.62×
Total profit
$16,792
Equity at exit
$8,430

Cash invested: $27,300 (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 35228

Home prices YoY
-3.5%
Rents YoY
-1.5%
Active inventory
88
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,210 high interval (Pro) →
Mortgage (P&I)
$511
Tax from tax record
$59 /mo · $708/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$345

Break-even live

Break-even rent $773
Max offer price $97,500
Occupancy floor 66%

Sensitivity live

Price -10% $400 -5% $373 +0% $345 +5% $318 +10% $290
Rent -10% $250 -5% $297 +0% $345 +5% $393 +10% $441
Rate -1.0pp $394 -0.5pp $370 base $345 +0.5pp $320 +1.0pp $294

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
$24,375
Closing costs
$2,925
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
1340 Pineview Rd Birmingham, AL 3.0 2.0 1116 $1,075 $0.96 45d 1 0.08mi
1341 Pineview Rd Birmingham, AL 4.0 2.0 1409 $1,300 $0.92 45d 1 0.11mi
5808 Court O Birmingham, AL 3.0 1.5 1227 $1,100 $0.90 45d 1 0.18mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 25d 1 0.18mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 45d 1 0.19mi
5604 Terrace O Birmingham, AL 4.0 1.0 1072 $1,325 $1.24 45d 1 0.29mi
5713 Avenue P Unit P Birmingham, AL 3.0 1.0 1300 $1,100 $0.85 20d 1 0.30mi
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 45d 1 0.34mi
5832 Court Q Birmingham, AL 3.0 1.0 912 $950 $1.04 46d 1 0.39mi
5820 Court Q Birmingham, AL 3.0 1.0 902 $1,200 $1.33 45d 1 0.41mi
1012 33rd St SW Birmingham, AL 1.0–2.0 1.0–2.0 800 $750 $0.94 4d 1 0.48mi
1417 Bessemer Rd Birmingham, AL 3.0 1.0 1688 $1,200 $0.71 45d 1 0.48mi
5521 Court I Birmingham, AL 3.0 2.0 1545 $1,100 $0.71 45d 1 0.54mi
1417 Brighton Rd Birmingham, AL 3.0 2.0 1048 $1,200 $1.15 45d 1 0.56mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 45d 1 0.57mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 20d 1 0.59mi
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 45d 1 0.60mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 3d 1 0.60mi
5709 Court H Birmingham, AL 4.0 1.5 1455 $1,400 $0.96 3d 1 0.61mi
3116 Steiner Ave SW Birmingham, AL 3.0 1.0 1362 $1,200 $0.88 45d 1 0.62mi
5316 Court I Birmingham, AL 3.0 2.0 1284 $1,200 $0.93 45d 1 0.62mi
913 Daniel Cir Birmingham, AL 4.0 2.0 1317 $1,300 $0.99 45d 1 0.68mi
1556 Burgin Ave Birmingham, AL 4.0 1.0 1168 $1,100 $0.94 20d 1 0.68mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 23d 1 0.68mi
5300 Avenue I Birmingham, AL 4.0 2.0 1360 $1,500 $1.10 3d 1 0.69mi
4716 Court M Birmingham, AL 4.0 1.0 932 $1,200 $1.29 45d 1 0.69mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 45d 1 0.71mi
829 51st Street Ensley Birmingham, AL 3.0 1.0 1203 $1,340 $1.11 5d 1 0.73mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 45d 1 0.74mi
1563 Martin Ave Birmingham, AL 4.0 2.0 1848 $1,495 $0.81 3d 1 0.76mi
709 30th St SW Birmingham, AL 3.0 1.0 1273 $1,000 $0.79 45d 1 0.77mi
1345 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1617 $1,175 $0.73 5d 1 0.78mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 45d 1 0.78mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 45d 1 0.79mi
5406 Court G Unit G Fairfield, AL 3.0 2.0 1449 $1,199 $0.83 13d 1 0.81mi
2904 Garrison Ave SW Birmingham, AL 4.0 2.0 952 $1,050 $1.10 25d 1 0.81mi
5503 Myron Massey Blvd Fairfield, AL 3.0 2.0 1119 $1,200 $1.07 45d 1 0.81mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 45d 1 0.81mi
5219 Court G Unit G Fairfield, AL 3.0 1.0 1140 $950 $0.83 25d 1 0.82mi
1112 S Gale Dr Birmingham, AL 3.0 1.5 1053 $1,175 $1.12 45d 1 0.83mi

Listing history 18 events

  1. 2026-06-21
    days on market $97,500 Active 22 DOM
  2. 2026-06-18
    days on market $97,500 Active 19 DOM
  3. 2026-06-17
    days on market $97,500 Active 18 DOM
  4. 2026-06-16
    days on market $97,500 Active 17 DOM
  5. 2026-06-15
    days on market $97,500 Active 16 DOM
  6. 2026-06-13
    days on market $97,500 Active 14 DOM
  7. 2026-06-10
    days on market $97,500 Active 11 DOM
  8. 2026-06-09
    days on market $97,500 Active 10 DOM
  9. 2026-06-08
    days on market $97,500 Active 9 DOM
  10. 2026-06-07
    days on market $97,500 Active 8 DOM
  11. 2026-06-03
    days on market $97,500 Active 4 DOM
  12. 2026-06-02
    days on market $97,500 Active 3 DOM
  13. 2026-06-01
    days on market $97,500 Active 2 DOM
  14. 2026-05-22
    historical $97,500
  15. 1999-11-12
    soldstatus $50,000
  16. 1999-11-12
    soldstatus $50,000
  17. 1996-06-03
    soldstatus $44,000
  18. 1992-06-22
    soldstatus $39,000

ⓘ 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
$708 · $59/mo
Projected year-2 tax
$708 · $59/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 6/10 Major 7 d/yr ≥108°F today · 19 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
$14,523
− Mortgage interest
−$5,462
− Property taxes
−$708
− Insurance
−$488
− Repairs & maintenance
−$1,162
− Management
−$1,162
− Depreciation
−$2,836
Taxable income
$2,705
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$649
After-tax cash flow
$3,492/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)
10,216
Household income
$50,815
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
456.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 5% White 5%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5%

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
▼ -4.84%
Current HPI
134.8633
Rent YoY
▼ -1.47%
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

+150.0% since first listed
6 events — show timeline
  • 2026-05-30 Listed $97,500 Greater Alabama MLS
  • 2026-05-22 Coming Soon $97,500 Greater Alabama MLS
  • 1999-11-12 Sold (Public Records) $50,000 Public Records
  • 1999-11-12 Sold (Public Records) $50,000 Public Records
  • 1996-06-03 Sold (Public Records) $44,000 Public Records
  • 1992-06-22 Sold (Public Records) $39,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $708 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…