CashFlowRE
Sign in Sign up
2120 47th Pl
C Composite 57.51
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 +28.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • 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

$87,500

2120 47th Pl · Birmingham, AL 35208
2 bd · 1.0 ba · 1,439 sqft · SingleFamily public records · 51 Days on market
Built 1925 7,405 sqft lot $61/sqft · 29% above area Est $68k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tenant occupied. No showings until under contract. Offered as part of a 6-home single-family rental portfolio, this is a strong opportunity to add scale with renovated, income-producing assets.

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1925

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 $88k.

Deal economics

  • At list price, monthly cash flow is $290 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $88k).
  • Recommended offer: $85k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% 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); 122 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 35% 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 $605 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 $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask is 7692% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,875 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.27%
Cap rate
10.27%
Cash-on-cash
14.21%
DSCR
1.63
GRM
6.5

CMA / ARV

ARV (median comp)
$67,613
List price
$87,500
Delta
29.41%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4637 Avenue R 0.53mi 2/1.0 1,378 (-4%) 3mo $28,500 $21 66
4728 Terrace 0.20mi 3/2.0 (+1) 1,276 (-11%) 4mo $29,900 $23 59
2436 29th St W 0.65mi 3/1.0 (+1) 1,398 (-3%) 2mo $98,100 $70 59
1825 49th St 0.50mi 3/1.0 (+1) 1,532 (+6%) 4mo $51,000 $33 57
1607 43rd St 0.65mi 3/2.0 (+1) 1,435 (-0%) 5mo $85,000 $59 56
4829 Avenue 0.34mi 3/1.0 (+1) 1,247 (-13%) 5mo $50,000 $40 53
1836 Bessemer Rd 0.46mi 3/1.0 (+1) 1,258 (-13%) 4mo $55,000 $44 49
3300 Avenue Q 0.61mi 2/1.0 1,227 (-15%) 0mo $35,000 $29 46
213 SW 22nd St 0.53mi 3/1.0 (+1) 1,260 (-12%) 8mo $110,000 $87 43
1601 48th St 0.74mi 3/1.0 (+1) 1,313 (-9%) 7mo $84,900 $65 40
201 21st St SW 0.51mi 3/2.0 (+1) 1,258 (-13%) 8mo $30,000 $24 40
1113 51st St 0.70mi 3/2.0 (+1) 1,231 (-14%) 3mo $204,900 $166 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 · 7.24% rent growth · sell at horizon

5-year hold
IRR
9.2%
Equity multiple
1.38×
Total profit
$9,262
Equity at exit
$13,047
10-year hold
IRR
21.6%
Equity multiple
3.21×
Total profit
$54,098
Equity at exit
$7,565

Cash invested: $24,500 (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
122
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,115 high interval (Pro) →
Mortgage (P&I)
$459
Tax from tax record
$95 /mo · $1,144/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$290

Break-even live

Break-even rent $748
Max offer price $87,500
Occupancy floor 69%

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
$21,875
Closing costs
$2,625
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
2133 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1308 $1,300 $0.99 43d 1 0.05mi
2017 48th Street Ensley Birmingham, AL 3.0 2.0 1383 $1,250 $0.90 43d 1 0.10mi
4813 Court S Birmingham, AL 3.0 2.0 1118 $1,125 $1.01 43d 1 0.25mi
4612 Terrace S Birmingham, AL 3.0 1.0 1612 $1,050 $0.65 43d 1 0.25mi
4637 Court S Birmingham, AL 3.0 1.0 1225 $975 $0.80 1d 1 0.26mi
4732 Court S Birmingham, AL 3.0 1.0 1372 $1,100 $0.80 43d 1 0.26mi
4736 Court S Birmingham, AL 3.0 1.5 1300 $1,200 $0.92 3d 1 0.27mi
4801 Avenue S Birmingham, AL 3.0 1.0 1310 $1,000 $0.76 43d 1 0.31mi
4825 Avenue S Birmingham, AL 3.0 1.0 1310 $1,050 $0.80 15d 1 0.33mi
1933 Saint Charles Ct SW Birmingham, AL 3.0 1.0 1106 $1,050 $0.95 23d 1 0.39mi
3221 Avenue S Birmingham, AL 3.0 2.0 1190 $1,250 $1.05 23d 1 0.41mi
3009 Prince Ave Birmingham, AL 3.0 2.0 1176 $1,095 $0.93 23d 1 0.43mi
4817 Court R Birmingham, AL 3.0 2.0 1530 $1,300 $0.85 15d 1 0.46mi
4724 Court R Birmingham, AL 2.0 1.0 1016 $895 $0.88 14d 1 0.48mi
3017 Ensley Ave Birmingham, AL 3.0 1.0 1540 $1,400 $0.91 1d 1 0.49mi
208 22nd St SW Birmingham, AL 2.0 1.0 926 $1,050 $1.13 3d 1 0.50mi
2028 Lee Ter SW Birmingham, AL 2.0 1.0 884 $695 $0.79 43d 1 0.53mi
2329 30th Street Ensley Birmingham, AL 2.0 1.0 917 $990 $1.08 23d 1 0.53mi
4105 Avenue Q Unit Q Birmingham, AL 3.0 3.0 1760 $1,250 $0.71 3d 1 0.53mi
4929 Avenue R Unit R Birmingham, AL 2.0 1.0 962 $950 $0.99 43d 1 0.58mi
2026 Lee Ct SW Birmingham, AL 3.0 1.0 1204 $1,100 $0.91 43d 1 0.59mi
4619 Terrace Q Birmingham, AL 3.0 2.0 1198 $900 $0.75 43d 1 0.60mi
2421 29th Street Ensley Unit C Birmingham, AL 2.0 1.0 950 $703 $0.74 23d 1 0.61mi
2216 Lee Ave SW Birmingham, AL 3.0 1.0 902 $900 $1.00 23d 1 0.62mi
1617 42nd Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1413 $1,030 $0.73 15d 1 0.63mi
2519 Saint Charles Ave SW Birmingham, AL 2.0 1.0 990 $975 $0.98 44d 1 0.64mi
1607 43rd Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1435 $1,150 $0.80 23d 1 0.66mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 23d 1 0.68mi
1816 Saint Charles Ave SW Birmingham, AL 3.0 1.0 1395 $1,295 $0.93 23d 1 0.70mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 899 $1,037 $1.15 43d 1 0.70mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 43d 1 0.73mi
1520 41st Street Ensley Birmingham, AL 3.0 2.0 1068 $1,195 $1.12 43d 1 0.75mi
2037 26th Street Ensley Birmingham, AL 3.0 1.0 1074 $995 $0.93 43d 1 0.75mi
1528 34th Street Ensley Birmingham, AL 3.0 2.0 972 $1,073 $1.10 43d 1 0.75mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 43d 1 0.76mi
504 Francis Pl SW Birmingham, AL 3.0 2.0 1816 $1,223 $0.67 23d 1 0.77mi
407 S Park Rd SW Birmingham, AL 3.0 1.0 1050 $900 $0.86 43d 1 0.79mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 11d 1 0.80mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 21d 1 0.81mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 3d 1 0.81mi

Listing history 15 events

  1. 2026-04-23
    historical $1,123
  2. 2026-04-08
    status Active 193-char remark
    Show marketing remark (193 chars)

    Tenant occupied. No showings until under contract. Offered as part of a 6-home single-family rental portfolio, this is a strong opportunity to add scale with renovated, income-producing assets.

  3. 2026-03-28
    listed $1,123
  4. 2026-03-16
    historical 193-char remark
    Show marketing remark (193 chars)

    Tenant occupied. No showings until under contract. Offered as part of a 6-home single-family rental portfolio, this is a strong opportunity to add scale with renovated, income-producing assets.

  5. 2026-03-13
    listed $87,500 Active 193-char remark
    Show marketing remark (193 chars)

    Tenant occupied. No showings until under contract. Offered as part of a 6-home single-family rental portfolio, this is a strong opportunity to add scale with renovated, income-producing assets.

  6. 2025-05-27
    soldstatus $80,000
  7. 2025-05-26
    soldstatus $80,000 Sold 747-char remark
    Show marketing remark (747 chars)

    Calling all Investors! Welcome to 2120 47th Place W, Birmingham, AL 35208—a beautifully maintained 3-bed, 1-bath home blending classic charm with modern convenience. This home features 1,439 sq. ft. of inviting living space, including hardwood floors, a cozy fireplace, and large windows that fill the rooms with natural light. The spacious kitchen offers ample cabinetry, while the formal dining room is perfect for gatherings. Additional highlights include forced air heating, central cooling, and an attached garage. Located in a quiet neighborhood with convenient access to shopping, dining, and major highways, this home is a must-see! Don’t miss this opportunity, income producing property, Section 8 Tenant - Rent $1050 a month.

  8. 2025-05-16
    historical Contingent 747-char remark
    Show marketing remark (747 chars)

    Calling all Investors! Welcome to 2120 47th Place W, Birmingham, AL 35208—a beautifully maintained 3-bed, 1-bath home blending classic charm with modern convenience. This home features 1,439 sq. ft. of inviting living space, including hardwood floors, a cozy fireplace, and large windows that fill the rooms with natural light. The spacious kitchen offers ample cabinetry, while the formal dining room is perfect for gatherings. Additional highlights include forced air heating, central cooling, and an attached garage. Located in a quiet neighborhood with convenient access to shopping, dining, and major highways, this home is a must-see! Don’t miss this opportunity, income producing property, Section 8 Tenant - Rent $1050 a month.

  9. 2025-04-17
    price $95,000 747-char remark
    Show marketing remark (747 chars)

    Calling all Investors! Welcome to 2120 47th Place W, Birmingham, AL 35208—a beautifully maintained 3-bed, 1-bath home blending classic charm with modern convenience. This home features 1,439 sq. ft. of inviting living space, including hardwood floors, a cozy fireplace, and large windows that fill the rooms with natural light. The spacious kitchen offers ample cabinetry, while the formal dining room is perfect for gatherings. Additional highlights include forced air heating, central cooling, and an attached garage. Located in a quiet neighborhood with convenient access to shopping, dining, and major highways, this home is a must-see! Don’t miss this opportunity, income producing property, Section 8 Tenant - Rent $1050 a month.

  10. 2025-03-03
    price $110,000 747-char remark
    Show marketing remark (747 chars)

    Calling all Investors! Welcome to 2120 47th Place W, Birmingham, AL 35208—a beautifully maintained 3-bed, 1-bath home blending classic charm with modern convenience. This home features 1,439 sq. ft. of inviting living space, including hardwood floors, a cozy fireplace, and large windows that fill the rooms with natural light. The spacious kitchen offers ample cabinetry, while the formal dining room is perfect for gatherings. Additional highlights include forced air heating, central cooling, and an attached garage. Located in a quiet neighborhood with convenient access to shopping, dining, and major highways, this home is a must-see! Don’t miss this opportunity, income producing property, Section 8 Tenant - Rent $1050 a month.

  11. 2025-02-01
    listed $115,000 Active 747-char remark
    Show marketing remark (747 chars)

    Calling all Investors! Welcome to 2120 47th Place W, Birmingham, AL 35208—a beautifully maintained 3-bed, 1-bath home blending classic charm with modern convenience. This home features 1,439 sq. ft. of inviting living space, including hardwood floors, a cozy fireplace, and large windows that fill the rooms with natural light. The spacious kitchen offers ample cabinetry, while the formal dining room is perfect for gatherings. Additional highlights include forced air heating, central cooling, and an attached garage. Located in a quiet neighborhood with convenient access to shopping, dining, and major highways, this home is a must-see! Don’t miss this opportunity, income producing property, Section 8 Tenant - Rent $1050 a month.

  12. 2024-07-15
    soldstatus $79,000
  13. 2022-08-02
    soldstatus $105,000
  14. 2022-04-12
    soldstatus $61,500
  15. 2017-09-29
    soldstatus $10,500

ⓘ 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
$1,144 · $95/mo
Projected year-2 tax
$1,144 · $95/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 ≥106°F today · 18 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
$13,378
− Mortgage interest
−$4,901
− Property taxes
−$1,144
− Insurance
−$438
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$2,545
Taxable income
$2,209
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$530
After-tax cash flow
$2,951/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

-89.3% since first listed
15 events — show timeline
  • 2026-04-23 Rental Removed $1,123 RENTLY
  • 2026-04-08 Relisted Greater Alabama MLS
  • 2026-03-28 Listed for Rent $1,123 RENTLY
  • 2026-03-16 Delisted Greater Alabama MLS
  • 2026-03-13 Listed $87,500 Greater Alabama MLS
  • 2025-05-27 Sold (Public Records) $80,000 Public Records
  • 2025-05-26 Sold (MLS) $80,000 Greater Alabama MLS
  • 2025-05-16 Contingent Greater Alabama MLS
  • 2025-04-17 Price Changed $95,000 Greater Alabama MLS
  • 2025-03-03 Price Changed $110,000 Greater Alabama MLS
  • 2025-02-01 Listed $115,000 Greater Alabama MLS
  • 2024-07-15 Sold (Public Records) $79,000 Public Records
  • 2022-08-02 Sold (Public Records) $105,000 Public Records
  • 2022-04-12 Sold (Public Records) $61,500 Public Records
  • 2017-09-29 Sold (Public Records) $10,500 Public Records

Property tax history

+3.8%/yr

Latest (2025): $1,144 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…