3410 Weaver Ave · Montgomery, AL 36108

$11,900

4 bd · 1.0 ba · 1,170 sqft · SingleFamily public records · 83 Days on market

Built 1954 4,356 sqft lot $10/sqft · 81% below area

---

Why this score? — see what drove the D+ 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 +15.0/30.0
• ARV discount +7.5/15.0
• Appreciation +6.4/10.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.7/10.0

Listing remarks MLS

4-bedroom, 2-bath home with great potential for investors or buyers looking for a renovation project. Owner Financing available!! Property will require significant updates and repairs throughout and is priced accordingly. Sold as-is with no repairs to be made by seller. Opportunity to bring your vision and restore this home to its full potential. Owner is a licensed real estate agent.

Key facts

• 4,356 sq ft lot
• Parking
• Listed 83 days

What this means for you Summary

Snapshot

• This is a 4-bed/1.0-bath single-family listed at $12k.

Deal economics

• At list price, monthly cash flow is $835 ($10k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $12k).
• Recommended offer: $11k (6.0% below list) — sets the bar for market timing.
• Cap rate 90.5% vs local median 6.0% in Montgomery — 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 65/100 on livability (#138 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D, crime F.
• Montgomery County (urban): math 9% / reading 31% proficiency, ranked #106 of 129 in AL (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 65 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 460 units permitted in Montgomery County in 2024 (37 in 5+ unit buildings).

Forward outlook

• In year one you build about $404 of equity ($82 loan paydown + $322 appreciation (2.7% local appreciation)).
• Montgomery County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (2.7% appreciation + 3.0% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 83 days — a 6% lower offer ($11k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $11,186 (6.0% below list)

Questions for the listing agent

1. It's been on market 83 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 1954 — 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. 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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: 9.67% ✓
• Cap rate: 90.53%
• Cash-on-cash: 300.86%
• DSCR: 14.39
• GRM: 0.9

CMA / ARV

• ARV (median comp): $63,232
• List price: $11,900
• Delta: -81.18%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2654 Rutland St	0.42mi	3/1.0 (-1)	1,176 (+0%)	2mo	$63,000	$54	73
2584 Drake St	0.04mi	3/2.0 (-1)	1,140 (-3%)	14mo	$9,000	$8	73
2612 Rutland St	0.45mi	3/2.0 (-1)	1,156 (-1%)	19mo	$57,500	$50	52
3225 Mcelvy St	0.57mi	3/2.0 (-1)	1,258 (+8%)	2mo	$75,000	$60	50
3317 Caffey Dr	0.34mi	3/2.0 (-1)	1,333 (+14%)	20mo	$77,000	$58	35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.71% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 17.35×
• Total profit: $54,468
• Equity at exit: $5,155

10-year hold

• IRR: —
• Equity multiple: 36.89×
• Total profit: $119,583
• Equity at exit: $7,796

Cash invested: $3,332 (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.

Methodology + full state rankings →

ZIP-level market 36108

• Home prices YoY: 2.9%
• Active inventory: 65
• Price-to-rent: 0.9×

Monthly cashflow live

• Estimated rent: $1,150 high
• Mortgage (P&I): −$62
• Tax from tax record: −$6 /mo · $72/yr
• Insurance: −$5
• HOA: −$0
• Vacancy / Maint / Mgmt: −$242
• Net cashflow: $835

Break-even live

Break-even rent $93

Max offer price $11,900

Occupancy floor 22%

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: $2,975
• Closing costs: $357
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2654 Rutland St Montgomery, AL	3.0	1.0	1176	$1,075	$0.91	21d	1	0.40mi
3225 McElvy St Montgomery, AL	3.0	2.0	1258	$1,350	$1.07	13d	1	0.55mi
3220 Doris Cir Montgomery, AL	3.0	1.0	1139	$1,100	$0.97	44d	1	0.91mi
3577 Whiting Ave Montgomery, AL	3.0	1.0	1269	$1,150	$0.91	44d	1	1.03mi
718 W Edgemont Ave Unit A Montgomery, AL	3.0	1.0	875	$875	$1.00	44d	1	1.05mi
763 Belvedere Dr Montgomery, AL	3.0	1.0	1044	$1,000	$0.96	44d	1	1.09mi
4037 Oak St Montgomery, AL	3.0	2.0	1314	$1,450	$1.10	44d	1	1.20mi

Listing history 22 events

1. 2026-06-18
   days on market $11,900 Active 83 DOM
2. 2026-06-17
   days on market $11,900 Active 82 DOM
3. 2026-06-16
   days on market $11,900 Active 81 DOM
4. 2026-06-15
   days on market $11,900 Active 80 DOM
5. 2026-06-14
   days on market $11,900 Active 78 DOM
6. 2026-06-13
   pricedays on market $11,900 Active 77 DOM
7. 2026-06-10
   days on market $12,900 Active 75 DOM
8. 2026-06-09
   days on market $12,900 Active 74 DOM
9. 2026-06-08
   days on market $12,900 Active 73 DOM
10. 2026-06-07
    days on market $12,900 Active 72 DOM
11. 2026-06-03
    days on market $12,900 Active 68 DOM
12. 2026-06-02
    days on market $12,900 Active 67 DOM
13. 2026-06-01
    days on market $12,900 Active 66 DOM
14. 2026-05-31
    days on market $12,900 Active 65 DOM
15. 2026-05-30
    days on market $12,900 Active 64 DOM
16. 2026-04-28
    price $14,950 387-char remark

    Show marketing remark (387 chars)

    4-bedroom, 2-bath home with great potential for investors or buyers looking for a renovation project. Owner Financing available!! Property will require significant updates and repairs throughout and is priced accordingly. Sold as-is with no repairs to be made by seller. Opportunity to bring your vision and restore this home to its full potential. Owner is a licensed real estate agent.

17. 2026-04-16
    price $14,999 387-char remark

    Show marketing remark (387 chars)

    4-bedroom, 2-bath home with great potential for investors or buyers looking for a renovation project. Owner Financing available!! Property will require significant updates and repairs throughout and is priced accordingly. Sold as-is with no repairs to be made by seller. Opportunity to bring your vision and restore this home to its full potential. Owner is a licensed real estate agent.

18. 2026-03-27
    listed $15,000 Active 387-char remark

    Show marketing remark (387 chars)

    4-bedroom, 2-bath home with great potential for investors or buyers looking for a renovation project. Owner Financing available!! Property will require significant updates and repairs throughout and is priced accordingly. Sold as-is with no repairs to be made by seller. Opportunity to bring your vision and restore this home to its full potential. Owner is a licensed real estate agent.

19. 2024-11-14
    soldstatus $20,000
20. 2021-08-04
    soldstatus $128,000
21. 2021-03-26
    soldstatus $230,000
22. 2021-03-26
    soldstatus $20,000

ⓘ 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: $72 · $6/mo
• Projected year-2 tax: $72 · $6/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 7/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
• 💨 Wind 7/10 Severe 78% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,803
• − Mortgage interest: −$667
• − Property taxes: −$72
• − Insurance: −$60
• − Repairs & maintenance: −$1,104
• − Management: −$1,104
• − Depreciation: −$346
• Taxable income: $10,451
• Est. tax owed @ 24.0%: −$2,508
• After-tax cash flow: $7,516/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: Montgomery County
• NCES district ID: 0102430
• Math proficiency: 9% ▼ -21.00%
• Reading proficiency: 31% ▼ -1.00%
• Median HH income: $43,902
• Composite: 17.24/100
• National rank: #9093
• State rank: #106 of 129 in AL

Livability — Montgomery

• Score: 65/100
• State rank: #138
• US rank: #13416

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Montgomery, AL
• City population: 175,913
• Population (ZIP): 15,549

Population outlook (Montgomery County) Hauer SSP2

• Today (2025): 224,008 people
• By 2030: 221,460 · -1.1%
• By 2040: 214,179 · -4.4%
• By 2050: 204,912 · -8.5%
• By 2075: 177,821 · -20.6%
• By 2100: 145,134 · -35.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Black (82%)
• Race & ethnicity: Black 82% White 10% Hispanic / Latino 6% Two or more races 2%
• Hispanic origin (detail): Mexican 4% Puerto Rican 1%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 3%

Political lean MEDSL · Montgomery

• 2024 margin: Solid D (+30.7) · D 64.8% · R 34.1% · Other 1.1%
• 2008→2024 swing: +11.5pp toward D · 2008: 19.2pp · 2024: 30.7pp
• All cycles: 2024: D+30.7 2020: D+31.5 2016: D+26.2 2012: D+24.3 2008: D+19.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 2.71%
• Current HPI: 95.2405
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.94%
• F500 in state: 4

Industry mix (Fortune 500 HQ in AL)

Industry	F500 HQs	Revenue
▸Financial Services	1	$8B
▸Healthcare	1	$5B

Price history

-93.5% since first listed

7 events — show timeline

• 2026-04-28 Price Changed $14,950 MAAR
• 2026-04-16 Price Changed $14,999 MAAR
• 2026-03-27 Listed $15,000 MAAR
• 2024-11-14 Sold (Public Records) $20,000 Public Records
• 2021-08-04 Sold (Public Records) $128,000 Public Records
• 2021-03-26 Sold (Public Records) $20,000 Public Records
• 2021-03-26 Sold (Public Records) $230,000 Public Records

Property tax history

-6.3%/yr

Latest (2025): $72 · +5.7% YoY. Source: county tax records.