CashFlowRE
Sign in Sign up
4813 Avenue
C- Composite 53.36
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 +26.4/30.0
  • DSCR +9.0/10.0
  • 1% rule +6.8/10.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,900

4813 Avenue · Birmingham, AL 35208
3 bd · 1.0 ba · 1,469 sqft · SingleFamily public records · 12 Days on market
Built 1940 6,969 sqft lot Est $85k · 17% over

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

Listing remarks

Don't miss this charming 1-story home featuring 2 bedrooms and 1 bathroom with a comfortable layout designed for everyday living. The functional floor plan offers inviting living spaces and well-sized bedrooms, providing flexibility for guests, a home office, or hobbies. The thoughtful design maximizes the home's space while creating a welcoming atmosphere throughout. Whether you're looking for a primary residence, downsizing opportunity, or investment property, this home offers plenty of potential and a wonderful opportunity to make it your own. One or more photo(s) has been virtually staged, AI generated, or rendered.

Key facts

  • 6,969 sq ft lot
  • Built 1940
  • Listed 11 days

Property features AI

Finance

  • Other: Property in the IVANHOE subdivision; Lot size approximately 0.16 acres

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Underground utilities; Electric water heater; Internet availability unknown
  • Home design: Existing construction; Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: No pool, patio, decks, or garden/patio indicated; Not waterfront; Crawl space foundation

Interior

  • Kitchen: Laminate countertops; Refrigerator; Electric stove
  • Bedrooms: Three bedrooms, all on the main level
  • Flooring: Vinyl floors
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Central cooling
  • Interior features: 1 fireplace in the living room with a brick surround; Ceilings: other (see remarks); No additional built-in interior features listed
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located on the main level

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 $100k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 9.4% 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 fast (+7.2%/yr); 125 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 37% of the median local income ($39k/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 $691 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 + 7.2% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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

  • Watch-outs: built in 1940 — 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 $99,900

Questions for the listing agent

  1. Built in 1940 — 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
1.18%
Cap rate
9.44%
Cash-on-cash
11.24%
DSCR
1.50
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$85,202
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1527 46th Street Ensley 0.21mi 3/1.0 1,571 (+7%) 6mo $35,000 $22 74
1607 43rd St 0.43mi 3/2.0 1,435 (-2%) 5mo $85,000 $59 68
1037 W 51st St 0.37mi 3/2.0 1,392 (-5%) 3mo $174,000 $125 67
1508 W 51st St 0.20mi 3/1.5 1,264 (-14%) 2mo $30,000 $24 63
4637 Avenue R 0.49mi 2/1.0 (-1) 1,378 (-6%) 3mo $28,500 $21 60
1523 44th St E 0.33mi 3/2.0 1,307 (-11%) 5mo $133,000 $102 58
1825 49th St 0.68mi 3/1.0 1,532 (+4%) 4mo $51,000 $33 58
1341 41st St 0.50mi 3/1.0 1,340 (-9%) 6mo $106,000 $79 57
5528 Avenue Q 0.49mi 3/1.0 1,252 (-15%) 2mo $52,900 $42 51
1109 40th St 0.68mi 4/1.0 (+1) 1,556 (+6%) 5mo $90,000 $58 49
1836 Bessemer Rd 0.57mi 3/1.0 1,258 (-14%) 4mo $55,000 $44 46
821 46th St 0.66mi 3/1.0 1,254 (-15%) 0mo $116,000 $93 45

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 · 7.24% rent growth · sell at horizon

5-year hold
IRR
5.1%
Equity multiple
1.21×
Total profit
$5,756
Equity at exit
$14,895
10-year hold
IRR
18.0%
Equity multiple
2.79×
Total profit
$50,049
Equity at exit
$8,638

Cash invested: $27,972 (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 35208

Home prices YoY
-18.1%
Rents YoY
7.2%
Active inventory
125
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,181 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$105 /mo · $1,266/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$262

Break-even live

Break-even rent $849
Max offer price $99,900
Occupancy floor 73%

Sensitivity live

Price -10% $319 -5% $290 +0% $262 +5% $234 +10% $205
Rent -10% $169 -5% $215 +0% $262 +5% $309 +10% $355
Rate -1.0pp $312 -0.5pp $287 base $262 +0.5pp $236 +1.0pp $210

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
$24,975
Closing costs
$2,997
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
1417 Bessemer Rd Birmingham, AL 3.0 1.0 1688 $1,200 $0.71 45d 1 0.15mi
1345 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1617 $1,175 $0.73 4d 1 0.17mi
1563 Martin Ave Birmingham, AL 4.0 2.0 1848 $1,495 $0.81 3d 1 0.18mi
4716 Court M Birmingham, AL 4.0 1.0 932 $1,200 $1.29 45d 1 0.18mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 45d 1 0.19mi
1556 Burgin Ave Birmingham, AL 4.0 1.0 1168 $1,100 $0.94 20d 1 0.21mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 22d 1 0.21mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 4d 1 0.24mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 45d 1 0.27mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 45d 1 0.28mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 3d 1 0.30mi
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 45d 1 0.30mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 13d 1 0.30mi
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 3d 1 0.32mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 45d 1 0.35mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 25d 1 0.37mi
4619 Terrace Q Birmingham, AL 3.0 2.0 1198 $900 $0.75 45d 1 0.40mi
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 45d 1 0.41mi
5604 Terrace O Birmingham, AL 4.0 1.0 1072 $1,325 $1.24 45d 1 0.41mi
1607 43rd Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1435 $1,150 $0.80 25d 1 0.41mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 20d 1 0.46mi
1526 42nd Street Ensley Unit ENSLEY Birmingham, AL 4.0 1.5 1600 $1,050 $0.66 45d 1 0.47mi
1757 48th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1164 $1,295 $1.11 4d 1 0.47mi
1617 42nd Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1413 $1,030 $0.73 17d 1 0.48mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 899 $1,037 $1.15 45d 1 0.48mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 45d 1 0.49mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 25d 1 0.51mi
5713 Avenue P Unit P Birmingham, AL 3.0 1.0 1300 $1,100 $0.85 20d 1 0.52mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 45d 1 0.53mi
1520 41st Street Ensley Birmingham, AL 3.0 2.0 1068 $1,195 $1.12 45d 1 0.53mi
4724 Court R Birmingham, AL 2.0 1.0 1016 $895 $0.88 16d 1 0.54mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 45d 1 0.55mi
1429 Warrior Rd Birmingham, AL 3.0 1.0 1036 $850 $0.82 17d 1 0.56mi
920 47th Street Ensley Birmingham, AL 3.0 1.0 1070 $895 $0.84 4d 1 0.57mi
5808 Court O Birmingham, AL 3.0 1.5 1227 $1,100 $0.90 45d 1 0.58mi
5316 Court I Birmingham, AL 3.0 2.0 1284 $1,200 $0.93 45d 1 0.59mi
4105 Avenue Q Unit Q Birmingham, AL 3.0 3.0 1760 $1,250 $0.71 4d 1 0.59mi
1420 Warrior Rd Birmingham, AL 3.0 1.0 1061 $1,050 $0.99 45d 1 0.59mi
4817 Court R Birmingham, AL 3.0 2.0 1530 $1,300 $0.85 17d 1 0.62mi
5521 Court I Birmingham, AL 3.0 2.0 1545 $1,100 $0.71 45d 1 0.63mi

Listing history 8 events

  1. 2026-06-21
    days on market $99,900 Active 12 DOM
  2. 2026-06-18
    days on market $99,900 Active 9 DOM
  3. 2026-06-17
    days on market $99,900 Active 8 DOM
  4. 2026-06-16
    days on market $99,900 Active 7 DOM
  5. 2026-06-15
    days on market $99,900 Active 6 DOM
  6. 2026-06-13
    days on market $99,900 Active 4 DOM
  7. 2026-06-10
    remarks 627-char remark
  8. 2026-06-10
    listed $99,900 Active 1 DOM

ⓘ 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
$1,266 · $105/mo
Projected year-2 tax
$1,266 · $105/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 ≥107°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
$14,172
− Mortgage interest
−$5,596
− Property taxes
−$1,266
− Insurance
−$500
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$2,906
Taxable income
$1,637
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$393
After-tax cash flow
$2,751/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)
13,412
Household income
$38,561
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
573.0

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 (94%)
Race & ethnicity
Black 94% White 4% Hispanic / Latino 2% Two or more races 1%
Foreign-born
3% · Canada
Languages at home
96% 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
▼ -33.99%
Current HPI
153.414
Rent YoY
▲ 7.24%
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

+233.0% since first listed
7 events — show timeline
  • 2026-06-09 Listed $99,900 Greater Alabama MLS
  • 2023-11-28 Rental Removed $945 RENT.
  • 2023-10-28 Listed for Rent $945 RENT.
  • 2021-05-18 Sold (Public Records) $7,237,964 Public Records
  • 2008-12-10 Sold (Public Records) $78,000 Public Records
  • 2002-08-07 Sold (Public Records) $65,000 Public Records
  • 1986-02-19 Sold (Public Records) $30,000 Public Records

Property tax history

+1.1%/yr

Latest (2025): $1,266 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…