CashFlowRE
Sign in Sign up
900 Meadowbrook Dr
C- Composite 50.85
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 +22.9/30.0
  • DSCR +7.4/10.0
  • 1% rule +5.7/10.0
  • ARV discount +4.9/15.0
  • 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

$117,000

900 Meadowbrook Dr · Birmingham, AL 35215
3 bd · 1.0 ba · 1,128 sqft · SingleFamily public records · 33 Days on market
Built 1951 0.40 ac lot Est $111k · 6% over

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

Listing remarks MLS

Welcome home! This picture-perfect property is bursting with curb appeal and ready for you to settle in. The corner lot is ideal for privacy, and the covered patio can be enjoyed for relaxing as well as entertaining. With the french doors and ample windows in the beautifully carpeted living space, you will find an abundance of natural light. The kitchen features beautiful white cabinets and a laundry hook-up, with a door leading to the spacious backyard. The three bedrooms boast beautiful hardwoods, making this home move-in ready. Hurry, as it will not last long!

Key facts

  • 0.4 acre lot
  • Built 1951
  • Listed 32 days

Property features AI

Finance

  • Other: Lot size about 0.4 acres; Not in a flood plain
  • Financial info: No financial details provided
  • HOA & community: Subdivision: Meadowbrook Estates

Exterior

  • Parking: Driveway parking
  • Security: No security features listed
  • Utilities: Public water; Electric water heater; Internet service available
  • Home design: Existing construction; Single-story rooms listed (all main level)
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Front porch

Interior

  • Kitchen: Laminate countertops; Refrigerator; Electric stove
  • Bedrooms: Master bedroom on main level; Two additional bedrooms on main level
  • Flooring: Vinyl
  • Bathrooms: One full bathroom with tub/shower combo
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Vinyl floors; Brick woodburning fireplace in the living room; Ceilings listed as 'Other' (see remarks); No additional interior features listed
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located on the main level; Has laundry

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 $117k.

Deal economics

  • At list price, monthly cash flow is $206 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $117k).
  • Recommended offer: $113k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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-, 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: Martha Gaskins K5 (math 0% / reading 15%, grade F, #598 of 627 statewide, top 96%, 509 students, 87% FRL); Huffman High Schoolmagnet (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 1,147 students, 72% FRL) — zoned schools at 79% FRL track the district average.
  • 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); 48% 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 $809 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.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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 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 $113,490 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 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 1951 — 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
1.07%
Cap rate
8.40%
Cash-on-cash
7.54%
DSCR
1.34
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$110,544
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
808 Meadowbrook Dr 0.13mi 3/1.0 1,112 (-1%) 1mo $149,900 $135 91
940 Meadowbrook Dr 0.13mi 4/1.0 (+1) 1,149 (+2%) 6mo $108,000 $94 81
936 Parkway Dr 0.10mi 2/1.0 (-1) 1,062 (-6%) 3mo $104,500 $98 79
328 Pat Ave 0.26mi 3/1.0 1,244 (+10%) 1mo $93,500 $75 70
201 Carol Dr 0.62mi 3/1.0 1,096 (-3%) 2mo $154,000 $141 65
508 Camellia Rd 0.44mi 3/1.0 1,048 (-7%) 6mo $20,000 $19 62
321 Joan Ave 0.30mi 3/1.0 1,294 (+15%) 2mo $121,000 $94 60
900 Charles Ct 0.43mi 3/2.0 1,234 (+9%) 8mo $119,000 $96 54
827 Hillcrest Rd 0.73mi 3/2.0 1,151 (+2%) 9mo $157,500 $137 51
437 Dalton Dr 0.50mi 3/2.0 1,002 (-11%) 4mo $103,000 $103 51
1128 Dogwood Ln 0.58mi 3/1.0 1,272 (+13%) 6mo $132,500 $104 47
536 Camellia Rd 0.53mi 3/1.0 1,288 (+14%) 7mo $69,999 $54 46

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
-4.7%
Equity multiple
0.82×
Total profit
$-5,805
Equity at exit
$17,445
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$12,029
Equity at exit
$10,116

Cash invested: $32,760 (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
7.8×

Monthly cashflow live

Estimated rent
$1,248 high interval (Pro) →
Mortgage (P&I)
$614
Tax from tax record
$118 /mo · $1,411/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$206

Break-even live

Break-even rent $987
Max offer price $117,000
Occupancy floor 79%

Sensitivity live

Price -10% $272 -5% $239 +0% $206 +5% $173 +10% $139
Rent -10% $107 -5% $156 +0% $206 +5% $255 +10% $304
Rate -1.0pp $265 -0.5pp $235 base $206 +0.5pp $175 +1.0pp $145

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
$29,250
Closing costs
$3,510
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 0.02mi
832 Meadowbrook Dr Birmingham, AL 3.0 2.0 1228 $1,225 $1.00 25d 1 0.06mi
818 Sunset Dr Birmingham, AL 3.0 1.0 992 $1,000 $1.01 45d 1 0.11mi
940 Meadowbrook Dr Birmingham, AL 4.0 1.0 1149 $1,300 $1.13 45d 1 0.12mi
932 Five Mile Rd Birmingham, AL 3.0 1.5 1200 $1,175 $0.98 20d 1 0.16mi
945 Elizabeth Dr Birmingham, AL 3.0 1.0 1227 $1,125 $0.92 4d 1 0.20mi
628 Annie Laura Dr Birmingham, AL 3.0 1.0 844 $1,195 $1.42 45d 1 0.41mi
529 Robison Dr Birmingham, AL 2.0 1.0 960 $960 $1.00 22d 1 0.45mi
520 Camellia Rd Birmingham, AL 3.0 1.0 1053 $1,100 $1.04 4d 1 0.47mi
1112 Violet Dr Birmingham, AL 3.0 2.0 1414 $1,600 $1.13 13d 1 0.61mi
736 Gene Reed Rd Birmingham, AL 3.0 2.0 1353 $1,220 $0.90 45d 1 0.64mi
208 Sam Pate Dr Birmingham, AL 3.0 2.0 988 $1,385 $1.40 3d 1 0.68mi
201 Rose Dr Birmingham, AL 3.0 1.0 972 $1,100 $1.13 17d 1 0.68mi
216 Sanford Dr Birmingham, AL 3.0 1.5 1134 $1,200 $1.06 45d 1 0.69mi
603 Camp Ct Birmingham, AL 3.0 1.0 936 $1,300 $1.39 45d 1 0.70mi
957 Hickory Cir Birmingham, AL 3.0 2.0 1364 $1,195 $0.88 4d 1 0.71mi
433 Orchid Rd Birmingham, AL 3.0 1.0 1162 $1,255 $1.08 17d 1 0.80mi
726 Orchard Rd Birmingham, AL 3.0 1.0 1120 $1,095 $0.98 45d 1 0.82mi
252 Westwood Dr Birmingham, AL 3.0 1.5 1124 $1,400 $1.25 3d 1 0.87mi
241 Mamie Ln Birmingham, AL 3.0 2.0 1242 $1,495 $1.20 4d 1 0.87mi
9844 Greenlee Rd Birmingham, AL 3.0 1.0 1046 $950 $0.91 45d 1 0.90mi
837 Wear Dr Birmingham, AL 3.0 2.0 936 $1,295 $1.38 3d 1 0.92mi
120 Shawnee Ln NW Birmingham, AL 3.0 1.0 1120 $1,075 $0.96 45d 1 0.93mi
848 Old Trail Rd Birmingham, AL 2.0 1.5 930 $925 $0.99 25d 1 0.93mi
217 Killough Dr Birmingham, AL 3.0 2.0 1212 $1,200 $0.99 15d 1 0.94mi
221 Lawson Rd Birmingham, AL 3.0 1.5 1102 $1,325 $1.20 25d 1 0.95mi
316 Pine St Birmingham, AL 3.0 1.0 1232 $1,100 $0.89 45d 1 0.96mi
204 McCormick Ave Birmingham, AL 3.0 1.0 880 $980 $1.11 4d 1 0.97mi
9228 Brookhurst Dr Birmingham, AL 3.0 1.0 1146 $999 $0.87 45d 1 0.97mi
252 Meadowdale Ave Birmingham, AL 3.0 1.0 920 $995 $1.08 45d 1 0.99mi
1153 Linwood St Birmingham, AL 3.0 2.0 1250 $1,295 $1.04 4d 1 1.03mi
209 Tucker Ave Birmingham, AL 3.0 1.0 1044 $1,100 $1.05 45d 1 1.05mi
1225 Birchwood St Birmingham, AL 3.0 2.0 1092 $1,175 $1.08 4d 1 1.11mi
1232 Oakwood St Birmingham, AL 3.0 1.5 1301 $1,223 $0.94 25d 1 1.12mi
925 Eldorado Dr Birmingham, AL 3.0 1.0 1312 $1,231 $0.94 45d 1 1.14mi
1237 Linwood St Birmingham, AL 3.0 1.5 1066 $995 $0.93 45d 1 1.16mi
1301 5th Pl NW Center Point, AL 3.0 1.0 1170 $1,100 $0.94 4d 1 1.18mi
600 Sundale Dr Birmingham, AL 2.0 1.0 950 $800 $0.84 45d 1 1.18mi
400 13th Ave NW Birmingham, AL 2.0 1.0 1100 $890 $0.81 45d 1 1.18mi
1305 5th Pl NW Center Point, AL 3.0 2.0 1092 $1,200 $1.10 45d 1 1.20mi

Listing history 29 events

  1. 2026-06-21
    days on market $117,000 Active 33 DOM
  2. 2026-06-18
    days on market $117,000 Active 30 DOM
  3. 2026-06-17
    days on market $117,000 Active 29 DOM
  4. 2026-06-16
    days on market $117,000 Active 28 DOM
  5. 2026-06-15
    days on market $117,000 Active 27 DOM
  6. 2026-06-13
    days on market $117,000 Active 25 DOM
  7. 2026-06-10
    days on market $117,000 Active 22 DOM
  8. 2026-06-09
    days on market $117,000 Active 21 DOM
  9. 2026-06-08
    days on market $117,000 Active 20 DOM
  10. 2026-06-07
    days on market $117,000 Active 19 DOM
  11. 2026-06-03
    days on market $117,000 Active 15 DOM
  12. 2026-06-02
    days on market $117,000 Active 14 DOM
  13. 2026-06-01
    days on market $117,000 Active 13 DOM
  14. 2026-05-31
    days on market $117,000 Active 12 DOM
  15. 2026-05-19
    listed $117,000 Active
  16. 2022-02-27
    price $1,095
  17. 2022-02-25
    price $1,095
  18. 2021-09-10
    soldstatus $110,000
  19. 2021-08-30
    soldstatus $110,000 Sold 569-char remark
    Show marketing remark (569 chars)

    Welcome home! This picture-perfect property is bursting with curb appeal and ready for you to settle in. The corner lot is ideal for privacy, and the covered patio can be enjoyed for relaxing as well as entertaining. With the french doors and ample windows in the beautifully carpeted living space, you will find an abundance of natural light. The kitchen features beautiful white cabinets and a laundry hook-up, with a door leading to the spacious backyard. The three bedrooms boast beautiful hardwoods, making this home move-in ready. Hurry, as it will not last long!

  20. 2021-08-09
    historical Contingent 569-char remark
    Show marketing remark (569 chars)

    Welcome home! This picture-perfect property is bursting with curb appeal and ready for you to settle in. The corner lot is ideal for privacy, and the covered patio can be enjoyed for relaxing as well as entertaining. With the french doors and ample windows in the beautifully carpeted living space, you will find an abundance of natural light. The kitchen features beautiful white cabinets and a laundry hook-up, with a door leading to the spacious backyard. The three bedrooms boast beautiful hardwoods, making this home move-in ready. Hurry, as it will not last long!

  21. 2021-08-05
    listed $110,000 Active 569-char remark
    Show marketing remark (569 chars)

    Welcome home! This picture-perfect property is bursting with curb appeal and ready for you to settle in. The corner lot is ideal for privacy, and the covered patio can be enjoyed for relaxing as well as entertaining. With the french doors and ample windows in the beautifully carpeted living space, you will find an abundance of natural light. The kitchen features beautiful white cabinets and a laundry hook-up, with a door leading to the spacious backyard. The three bedrooms boast beautiful hardwoods, making this home move-in ready. Hurry, as it will not last long!

  22. 2018-09-25
    soldstatus $69,000
  23. 2017-11-28
    soldstatus $81,900 Sold 59-char remark
    Show marketing remark (59 chars)

    Newly rehabbed turnkey rental property ready for new owner!

  24. 2017-10-23
    historical Contingent 59-char remark
    Show marketing remark (59 chars)

    Newly rehabbed turnkey rental property ready for new owner!

  25. 2017-09-23
    status Active 59-char remark
    Show marketing remark (59 chars)

    Newly rehabbed turnkey rental property ready for new owner!

  26. 2017-09-05
    listed Contingent 59-char remark
    Show marketing remark (59 chars)

    Newly rehabbed turnkey rental property ready for new owner!

  27. 2001-09-19
    soldstatus $64,000
  28. 1996-08-29
    soldstatus $40,000
  29. 1982-05-26
    soldstatus $38,616

ⓘ 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
$1,411 · $118/mo
Projected year-2 tax
$1,411 · $118/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 2/10 Low
  • 🌡 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
$14,971
− Mortgage interest
−$6,554
− Property taxes
−$1,411
− Insurance
−$585
− Repairs & maintenance
−$1,198
− Management
−$1,198
− Depreciation
−$3,404
Taxable income
$623
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$149
After-tax cash flow
$2,319/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

+203.0% since first listed
15 events — show timeline
  • 2026-05-19 Listed $117,000 Greater Alabama MLS
  • 2022-02-27 Price Changed $1,095 RENT.
  • 2022-02-25 Price Changed $1,095 RENT.
  • 2021-09-10 Sold (Public Records) $110,000 Public Records
  • 2021-08-30 Sold (MLS) $110,000 Greater Alabama MLS
  • 2021-08-09 Contingent Greater Alabama MLS
  • 2021-08-05 Listed $110,000 Greater Alabama MLS
  • 2018-09-25 Sold (Public Records) $69,000 Public Records
  • 2017-11-28 Sold (MLS) $81,900 Greater Alabama MLS
  • 2017-10-23 Contingent Greater Alabama MLS
  • 2017-09-23 Relisted Greater Alabama MLS
  • 2017-09-05 Listed Greater Alabama MLS
  • 2001-09-19 Sold (Public Records) $64,000 Public Records
  • 1996-08-29 Sold (Public Records) $40,000 Public Records
  • 1982-05-26 Sold (Public Records) $38,616 Public Records

Property tax history

+11.0%/yr

Latest (2025): $1,411 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…