CashFlowRE
Sign in Sign up
1717 Kathy Ln
B Composite 74.3
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$132,000

1717 Kathy Ln · Fultondale, AL 35068
3 bd · 2.0 ba · 1,138 sqft · SingleFamily public records · 18 Days on market
Built 1976 0.29 ac lot $116/sqft · 36% below area Est $214k · 38% under

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

Listing remarks MLS

Conveniently located to shopping, schools, and the interstate, this 3- bedroom, 2-full bathroom home has a fenced back yard, some mature hardwood trees, wooded privacy, covered parking and more. Inside, the rooms are ample-sized with a cathedral/vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat-in kitchen with stainless appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Right of redemption may apply. Case 013-003783. Property is Owned by the US Dept. of HUD. Insurability is "IE", Subject to Appraisal. The seller makes no representations or warranties as to the property condition. HUD Homes are sold “As-Is”. Equal Housing Opportunity. The seller may contribute up to 3% for buyer’s closing costs, upon buyer request. Lead-based paint notices to be included in the contract. Contact your agent today to schedule a showing.

Key facts

  • Fenced back yard
  • Wooded privacy
  • Covered parking

Tags

FENCED BACK YARDMATURE HARDWOOD TREESWOODED PRIVACYCOVERED PARKINGBRICK FIREPLACEEAT-IN KITCHEN

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/2.0-bath single-family listed at $132k.

Deal economics

  • At list price, monthly cash flow is $647 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $132k).
  • Recommended offer: $130k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.2% vs local median 4.7% in Fultondale — 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 69/100 on livability (#51 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime D+, schools F, amenities 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.
  • Market conditions: 105 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($74k/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 $913 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $37k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($130k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y ago 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

  • 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 $130,020 (1.5% below list)

Questions for the listing agent

  1. Built in 1976 — 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. 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
1.40%
Cap rate
12.18%
Cash-on-cash
21.01%
DSCR
1.93
GRM
5.9

CMA / ARV

ARV (median comp)
$214,492
List price
$132,000
Delta
-38.46%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1705 Kathy Ln 0.05mi 3/2.0 1,248 (+10%) 8mo $214,000 $171 74
1628 Pinewood Ln 0.20mi 3/2.0 1,177 (+3%) 16mo $188,500 $160 71
2901 Walker St 0.29mi 3/2.0 1,200 (+5%) 15mo $210,000 $175 65
2809 Walker St 0.33mi 3/2.0 1,089 (-4%) 24mo $179,900 $165 58
2610 Walker Chapel Rd 0.41mi 2/1.0 (-1) 1,020 (-10%) 7mo $145,000 $142 48
908 Kathy Ln 0.60mi 2/2.0 (-1) 1,200 (+5%) 13mo $210,000 $175 47
3705 Hightower Ave 0.60mi 3/1.0 1,024 (-10%) 8mo $172,000 $168 44
3596 Mary Ln 0.55mi 3/2.0 1,304 (+15%) 18mo $215,000 $165 35

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
13.4%
Equity multiple
1.54×
Total profit
$19,788
Equity at exit
$19,682
10-year hold
IRR
22.2%
Equity multiple
2.90×
Total profit
$70,164
Equity at exit
$11,413

Cash invested: $36,960 (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 35068

Home prices YoY
-9.4%
Active inventory
105
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$692
Tax from tax record
$67 /mo · $802/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$647

Break-even live

Break-even rent $1,030
Max offer price $132,000
Occupancy floor 60%

Sensitivity live

Price -10% $722 -5% $684 +0% $647 +5% $610 +10% $572
Rent -10% $501 -5% $574 +0% $647 +5% $720 +10% $793
Rate -1.0pp $714 -0.5pp $681 base $647 +0.5pp $613 +1.0pp $578

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
$33,000
Closing costs
$3,960
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
383 W Park Dr Fultondale, AL 3.0 2.0 1450 $1,786 $1.23 2d 1 0.82mi
3143 Enclave Ln Fultondale, AL 3.0 2.0 1424 $1,950 $1.37 19d 1 0.93mi
2931 Summit Dr Fultondale, AL 3.0 2.0 1327 $1,900 $1.43 2d 1 0.99mi

Listing history 22 events

  1. 2026-05-12
    status Pending 1019-char remark
    Show marketing remark (1019 chars)

    Conveniently located to shopping, schools, and the interstate, this 3- bedroom, 2-full bathroom home has a fenced back yard, some mature hardwood trees, wooded privacy, covered parking and more. Inside, the rooms are ample-sized with a cathedral/vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat-in kitchen with stainless appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Right of redemption may apply. Case 013-003783. Property is Owned by the US Dept. of HUD. Insurability is "IE", Subject to Appraisal. The seller makes no representations or warranties as to the property condition. HUD Homes are sold “As-Is”. Equal Housing Opportunity. The seller may contribute up to 3% for buyer’s closing costs, upon buyer request. Lead-based paint notices to be included in the contract. Contact your agent today to schedule a showing.

  2. 2026-05-06
    status Active 1019-char remark
    Show marketing remark (1019 chars)

    Conveniently located to shopping, schools, and the interstate, this 3- bedroom, 2-full bathroom home has a fenced back yard, some mature hardwood trees, wooded privacy, covered parking and more. Inside, the rooms are ample-sized with a cathedral/vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat-in kitchen with stainless appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Right of redemption may apply. Case 013-003783. Property is Owned by the US Dept. of HUD. Insurability is "IE", Subject to Appraisal. The seller makes no representations or warranties as to the property condition. HUD Homes are sold “As-Is”. Equal Housing Opportunity. The seller may contribute up to 3% for buyer’s closing costs, upon buyer request. Lead-based paint notices to be included in the contract. Contact your agent today to schedule a showing.

  3. 2026-04-27
    status Pending 1019-char remark
    Show marketing remark (1019 chars)

    Conveniently located to shopping, schools, and the interstate, this 3- bedroom, 2-full bathroom home has a fenced back yard, some mature hardwood trees, wooded privacy, covered parking and more. Inside, the rooms are ample-sized with a cathedral/vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat-in kitchen with stainless appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Right of redemption may apply. Case 013-003783. Property is Owned by the US Dept. of HUD. Insurability is "IE", Subject to Appraisal. The seller makes no representations or warranties as to the property condition. HUD Homes are sold “As-Is”. Equal Housing Opportunity. The seller may contribute up to 3% for buyer’s closing costs, upon buyer request. Lead-based paint notices to be included in the contract. Contact your agent today to schedule a showing.

  4. 2026-04-16
    listed $132,000 Active 1019-char remark
    Show marketing remark (1019 chars)

    Conveniently located to shopping, schools, and the interstate, this 3- bedroom, 2-full bathroom home has a fenced back yard, some mature hardwood trees, wooded privacy, covered parking and more. Inside, the rooms are ample-sized with a cathedral/vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat-in kitchen with stainless appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Right of redemption may apply. Case 013-003783. Property is Owned by the US Dept. of HUD. Insurability is "IE", Subject to Appraisal. The seller makes no representations or warranties as to the property condition. HUD Homes are sold “As-Is”. Equal Housing Opportunity. The seller may contribute up to 3% for buyer’s closing costs, upon buyer request. Lead-based paint notices to be included in the contract. Contact your agent today to schedule a showing.

  5. 2022-06-14
    soldstatus $180,000
  6. 2022-05-02
    soldstatus $180,000 Sold 403-char remark
    Show marketing remark (403 chars)

    This is a must see move in ready 3 bedroom, 2 bath home. Cathedral/Vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat in kitchen with S/S appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Reserve your time today to view this wonderful home.

  7. 2022-04-12
    status Pending 403-char remark
    Show marketing remark (403 chars)

    This is a must see move in ready 3 bedroom, 2 bath home. Cathedral/Vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat in kitchen with S/S appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Reserve your time today to view this wonderful home.

  8. 2022-04-07
    listed $165,000 Active 403-char remark
    Show marketing remark (403 chars)

    This is a must see move in ready 3 bedroom, 2 bath home. Cathedral/Vaulted ceiling with wood faux beams. Open living area featuring brick fireplace and eat in kitchen with S/S appliances. Large and flat fenced in back yard perfect for playing and relaxing on open sun deck. Complete with one covered carport with additional parking on concrete drive. Reserve your time today to view this wonderful home.

  9. 2020-02-21
    soldstatus $129,400
  10. 2020-02-20
    soldstatus $129,900 Sold
  11. 2020-01-16
    historical Contingent
  12. 2020-01-06
    listed $129,900 Active
  13. 2013-08-26
    soldstatus $110,000
  14. 2013-06-25
    listed $109,900
  15. 2013-01-29
    soldstatus $54,505
  16. 2012-08-21
    listed $68,310
  17. 2012-07-19
    soldstatus $144,322
  18. 2005-01-12
    soldstatus $98,000
  19. 2003-04-09
    soldstatus $70,000
  20. 2002-05-20
    soldstatus $76,000
  21. 1998-12-15
    soldstatus $81,000
  22. 1995-03-16
    soldstatus $32,175

ⓘ 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
$802 · $67/mo
Projected year-2 tax
$802 · $67/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°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 9 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
$22,194
− Mortgage interest
−$7,394
− Property taxes
−$802
− Insurance
−$660
− Repairs & maintenance
−$1,776
− Management
−$1,776
− Depreciation
−$3,840
Taxable income
$5,947
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,427
After-tax cash flow
$6,337/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 — Fultondale

Score
69/100
State rank
#51
US rank
#8334

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fultondale, AL
County
Jefferson County · 527,445 people
City population
8,378
Metro
Birmingham-Hoover, AL
Population (ZIP)
8,378
Household income
$73,750
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
302.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 49% Black 43% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Serbian 1% Iranian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% 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
▼ -23.34%
Current HPI
224.4813
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

+310.3% since first listed
22 events — show timeline
  • 2026-05-12 Pending Greater Alabama MLS
  • 2026-05-06 Relisted Greater Alabama MLS
  • 2026-04-27 Pending Greater Alabama MLS
  • 2026-04-16 Listed $132,000 Greater Alabama MLS
  • 2022-06-14 Sold (Public Records) $180,000 Public Records
  • 2022-05-02 Sold (MLS) $180,000 Greater Alabama MLS
  • 2022-04-12 Pending Greater Alabama MLS
  • 2022-04-07 Listed $165,000 Greater Alabama MLS
  • 2020-02-21 Sold (Public Records) $129,400 Public Records
  • 2020-02-20 Sold (MLS) $129,900 Greater Alabama MLS
  • 2020-01-16 Contingent Greater Alabama MLS
  • 2020-01-06 Listed $129,900 Greater Alabama MLS
  • 2013-08-26 Sold (MLS) $110,000 Greater Alabama MLS
  • 2013-06-25 Listed $109,900 Greater Alabama MLS
  • 2013-01-29 Sold (MLS) $54,505 Greater Alabama MLS
  • 2012-08-21 Listed $68,310 Greater Alabama MLS
  • 2012-07-19 Sold (Public Records) $144,322 Public Records
  • 2005-01-12 Sold (Public Records) $98,000 Public Records
  • 2003-04-09 Sold (Public Records) $70,000 Public Records
  • 2002-05-20 Sold (Public Records) $76,000 Public Records
  • 1998-12-15 Sold (Public Records) $81,000 Public Records
  • 1995-03-16 Sold (Public Records) $32,175 Public Records

Property tax history

-1.5%/yr

Latest (2025): $802 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…