CashFlowRE
Sign in Sign up
901 Meadowbrook Dr
B Composite 72.51
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 +13.7/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$89,900

901 Meadowbrook Dr · Birmingham, AL 35215
3 bd · 1.0 ba · 1,006 sqft · SingleFamily public records · 65 Days on market
Built 1951 0.25 ac lot $89/sqft · 14% below area Est $104k · 14% under

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

Listing remarks MLS

Welcome to this inviting Birmingham residence offering comfort, character, and great potential in a well-established neighborhood. A welcoming front porch sets the tone for relaxed mornings, while a spacious rear deck provides the perfect setting for outdoor entertaining and gatherings. Inside, the living room features a cozy fireplace that serves as the focal point, creating a warm and inviting atmosphere. The home offers a functional layout with 3 bedrooms and 1 full bathroom, designed to accommodate a variety of living needs. Natural light flows throughout the interior, enhancing the sense of space and openness. With its solid structure and classic features, this property presents a wonderful opportunity to add your personal style and updates over time. Conveniently located near schools, shopping, dining, and major commuter routes, it combines everyday accessibility with neighborhood charm. Ideal for both homeowners and investors seeking value and long-term potential.

Key facts

  • Classic features
  • Front porch
  • Natural light

Tags

FRONT PORCHREAR DECKCOZY FIREPLACENATURAL LIGHTSOLID STRUCTURECLASSIC FEATURES

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 $90k.

Deal economics

  • At list price, monthly cash flow is $367 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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 rising (+3.0%/yr); 333 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 $622 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 $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($85k) 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 1951 — 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 $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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
1.38%
Cap rate
11.19%
Cash-on-cash
17.50%
DSCR
1.78
GRM
6.0

CMA / ARV

ARV (median comp)
$104,184
List price
$89,900
Delta
-13.71%
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
936 Parkway Dr 0.13mi 2/1.0 (-1) 1,062 (+6%) 3mo $104,500 $98 77
808 Meadowbrook Dr 0.12mi 3/1.0 1,112 (+10%) 1mo $149,900 $135 76
912 Shelton St 0.11mi 3/1.0 1,078 (+7%) 16mo $95,000 $88 70
437 Dalton Dr 0.49mi 3/2.0 1,002 (-0%) 4mo $103,000 $103 69
508 Camellia Rd 0.44mi 3/1.0 1,048 (+4%) 6mo $20,000 $19 67
829 Meadowbrook Dr 0.04mi 3/1.0 1,147 (+14%) 16mo $70,000 $61 62
744 Rose Dr NE 0.75mi 3/1.0 1,008 (+0%) 5mo $135,000 $134 61
940 Meadowbrook Dr 0.15mi 4/1.0 (+1) 1,149 (+14%) 6mo $108,000 $94 59
201 Carol Dr 0.63mi 3/1.0 1,096 (+9%) 2mo $154,000 $141 54
153 Rose Dr 0.74mi 3/1.0 984 (-2%) 12mo $119,000 $121 52
604 Annie Laura Dr 0.47mi 3/1.0 1,142 (+14%) 12mo $88,000 $77 45
827 Hillcrest Rd 0.70mi 3/2.0 1,151 (+14%) 9mo $157,500 $137 32

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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
9.0%
Equity multiple
1.35×
Total profit
$8,869
Equity at exit
$13,404
10-year hold
IRR
18.2%
Equity multiple
2.51×
Total profit
$38,077
Equity at exit
$7,773

Cash invested: $25,172 (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 35215

Home prices YoY
-34.4%
Rents YoY
3.0%
Active inventory
333
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,239 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$103 /mo · $1,232/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$367

Break-even live

Break-even rent $774
Max offer price $89,900
Occupancy floor 65%

Sensitivity live

Price -10% $418 -5% $392 +0% $367 +5% $342 +10% $316
Rent -10% $269 -5% $318 +0% $367 +5% $416 +10% $465
Rate -1.0pp $412 -0.5pp $390 base $367 +0.5pp $344 +1.0pp $320

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
$22,475
Closing costs
$2,697
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
912 Meadowbrook Dr Birmingham, AL 3.0 1.0 1178 $1,100 $0.93 45d 1 0.07mi
832 Meadowbrook Dr Birmingham, AL 3.0 2.0 1228 $1,225 $1.00 25d 1 0.08mi
818 Sunset Dr Birmingham, AL 3.0 1.0 992 $1,000 $1.01 45d 1 0.10mi
940 Meadowbrook Dr Birmingham, AL 4.0 1.0 1149 $1,300 $1.13 45d 1 0.13mi
932 Five Mile Rd Birmingham, AL 3.0 1.5 1200 $1,175 $0.98 20d 1 0.21mi
945 Elizabeth Dr Birmingham, AL 3.0 1.0 1227 $1,125 $0.92 4d 1 0.26mi
520 Camellia Rd Birmingham, AL 3.0 1.0 1053 $1,100 $1.04 4d 1 0.44mi
628 Annie Laura Dr Birmingham, AL 3.0 1.0 844 $1,195 $1.42 45d 1 0.45mi
529 Robison Dr Birmingham, AL 2.0 1.0 960 $960 $1.00 22d 1 0.47mi
736 Gene Reed Rd Birmingham, AL 3.0 2.0 1353 $1,220 $0.90 45d 1 0.59mi
1112 Violet Dr Birmingham, AL 3.0 2.0 1414 $1,600 $1.13 13d 1 0.61mi
603 Camp Ct Birmingham, AL 3.0 1.0 936 $1,300 $1.39 45d 1 0.69mi
216 Sanford Dr Birmingham, AL 3.0 1.5 1134 $1,200 $1.06 45d 1 0.72mi
201 Rose Dr Birmingham, AL 3.0 1.0 972 $1,100 $1.13 17d 1 0.72mi
208 Sam Pate Dr Birmingham, AL 3.0 2.0 988 $1,385 $1.40 3d 1 0.73mi
957 Hickory Cir Birmingham, AL 3.0 2.0 1364 $1,195 $0.88 4d 1 0.77mi
433 Orchid Rd Birmingham, AL 3.0 1.0 1162 $1,255 $1.08 17d 1 0.79mi
726 Orchard Rd Birmingham, AL 3.0 1.0 1120 $1,095 $0.98 45d 1 0.80mi
837 Wear Dr Birmingham, AL 3.0 2.0 936 $1,295 $1.38 3d 1 0.87mi
120 Shawnee Ln NW Birmingham, AL 3.0 1.0 1120 $1,075 $0.96 45d 1 0.91mi
241 Mamie Ln Birmingham, AL 3.0 2.0 1242 $1,495 $1.20 4d 1 0.91mi
252 Westwood Dr Birmingham, AL 3.0 1.5 1124 $1,400 $1.25 3d 1 0.93mi
9844 Greenlee Rd Birmingham, AL 3.0 1.0 1046 $950 $0.91 45d 1 0.95mi
9228 Brookhurst Dr Birmingham, AL 3.0 1.0 1146 $999 $0.87 45d 1 0.96mi
217 Killough Dr Birmingham, AL 3.0 2.0 1212 $1,200 $0.99 16d 1 0.98mi
848 Old Trail Rd Birmingham, AL 2.0 1.5 930 $925 $0.99 25d 1 0.99mi
221 Lawson Rd Birmingham, AL 3.0 1.5 1102 $1,325 $1.20 25d 1 1.00mi
1153 Linwood St Birmingham, AL 3.0 2.0 1250 $1,295 $1.04 4d 1 1.01mi
316 Pine St Birmingham, AL 3.0 1.0 1232 $1,100 $0.89 45d 1 1.02mi
204 McCormick Ave Birmingham, AL 3.0 1.0 880 $980 $1.11 4d 1 1.02mi
252 Meadowdale Ave Birmingham, AL 3.0 1.0 920 $995 $1.08 45d 1 1.05mi
925 Eldorado Dr Birmingham, AL 3.0 1.0 1312 $1,231 $0.94 45d 1 1.09mi
1225 Birchwood St Birmingham, AL 3.0 2.0 1092 $1,175 $1.08 4d 1 1.10mi
209 Tucker Ave Birmingham, AL 3.0 1.0 1044 $1,100 $1.05 45d 1 1.11mi
1232 Oakwood St Birmingham, AL 3.0 1.5 1301 $1,223 $0.94 25d 1 1.12mi
1237 Linwood St Birmingham, AL 3.0 1.5 1066 $995 $0.93 45d 1 1.15mi
600 Sundale Dr Birmingham, AL 2.0 1.0 950 $800 $0.84 45d 1 1.16mi
1301 5th Pl NW Center Point, AL 3.0 1.0 1170 $1,100 $0.94 4d 1 1.18mi
400 13th Ave NW Birmingham, AL 2.0 1.0 1100 $890 $0.81 45d 1 1.18mi
1028 Broadmoor Dr Birmingham, AL 3.0 1.0 1079 $1,085 $1.01 4d 1 1.18mi

Listing history 23 events

  1. 2026-06-21
    days on market $89,900 Active 65 DOM
  2. 2026-06-18
    days on market $89,900 Active 62 DOM
  3. 2026-06-17
    days on market $89,900 Active 61 DOM
  4. 2026-06-16
    days on market $89,900 Active 60 DOM
  5. 2026-06-15
    days on market $89,900 Active 59 DOM
  6. 2026-06-13
    days on market $89,900 Active 57 DOM
  7. 2026-06-10
    days on market $89,900 Active 54 DOM
  8. 2026-06-09
    days on market $89,900 Active 53 DOM
  9. 2026-06-08
    days on market $89,900 Active 52 DOM
  10. 2026-06-07
    days on market $89,900 Active 51 DOM
  11. 2026-06-03
    days on market $89,900 Active 47 DOM
  12. 2026-06-02
    days on market $89,900 Active 46 DOM
  13. 2026-06-01
    days on market $89,900 Active 45 DOM
  14. 2026-05-31
    days on market $89,900 Active 44 DOM
  15. 2026-04-15
    listed $89,900 Active 985-char remark
    Show marketing remark (985 chars)

    Welcome to this inviting Birmingham residence offering comfort, character, and great potential in a well-established neighborhood. A welcoming front porch sets the tone for relaxed mornings, while a spacious rear deck provides the perfect setting for outdoor entertaining and gatherings. Inside, the living room features a cozy fireplace that serves as the focal point, creating a warm and inviting atmosphere. The home offers a functional layout with 3 bedrooms and 1 full bathroom, designed to accommodate a variety of living needs. Natural light flows throughout the interior, enhancing the sense of space and openness. With its solid structure and classic features, this property presents a wonderful opportunity to add your personal style and updates over time. Conveniently located near schools, shopping, dining, and major commuter routes, it combines everyday accessibility with neighborhood charm. Ideal for both homeowners and investors seeking value and long-term potential.

  16. 2026-01-08
    historical $1,050
  17. 2025-12-19
    soldstatus $951,400
  18. 2025-06-29
    listed $1,050
  19. 2022-04-16
    price $950
  20. 2018-10-25
    soldstatus $42,500
  21. 2010-03-31
    soldstatus $48,500
  22. 1998-12-17
    soldstatus $60,900
  23. 1987-06-15
    soldstatus $35,000

ⓘ 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
$1,232 · $103/mo
Projected year-2 tax
$1,232 · $103/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°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 7 unhealthy d/yr today · 9 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
$14,865
− Mortgage interest
−$5,036
− Property taxes
−$1,232
− Insurance
−$450
− Repairs & maintenance
−$1,189
− Management
−$1,189
− Depreciation
−$2,615
Taxable income
$3,153
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$757
After-tax cash flow
$3,647/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)
43,903
Household income
$52,793
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1729.0

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 (75%)
Race & ethnicity
Black 75% White 15% Hispanic / Latino 7% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▼ -112.97%
Current HPI
215.0607
Rent YoY
▲ 3.04%
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

+156.9% since first listed
9 events — show timeline
  • 2026-04-15 Listed $89,900 Greater Alabama MLS
  • 2026-01-08 Rental Removed $1,050 APPFOLIO
  • 2025-12-19 Sold (Public Records) $951,400 Public Records
  • 2025-06-29 Listed for Rent $1,050 APPFOLIO
  • 2022-04-16 Price Changed $950 RENT.
  • 2018-10-25 Sold (Public Records) $42,500 Public Records
  • 2010-03-31 Sold (Public Records) $48,500 Public Records
  • 1998-12-17 Sold (Public Records) $60,900 Public Records
  • 1987-06-15 Sold (Public Records) $35,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $1,232 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…