CashFlowRE
Sign in Sign up
1625 5th Way NW
C- Composite 54.59
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 +20.2/30.0
  • ARV discount +12.2/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.0/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$139,900

1625 5th Way NW · Center Point, AL 35215
3 bd · 2.0 ba · 1,751 sqft · SingleFamily public records · 42 Days on market
Built 1963 0.28 ac lot $80/sqft · 10% below area Est $156k · 10% under

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

Listing remarks

Welcome to this charming 3-bedroom, 2-bathroom ranch-style home in the heart of Center Point! Spanning approximately 1,751 sq. ft. , this move-in-ready residence features a spacious, light-filled living area and a functional eat-in kitchen with granite countertops and ample cabinetry. Recent updates include modern LVP flooring throughout the main level and refreshed bathrooms with contemporary fixtures. The primary suite offers a private full bath, while the additional bedrooms are generously sized. Relax on the open back deck overlooking a massive, level backyard—perfect for entertaining. The property includes a full basement with a 1-car garage and extra storage space. Situated in a

Key facts

  • 0.28 acre lot
  • Built 1963
  • Listed 42 days

Property features AI

Finance

  • Other: Parcel ID: 13-00-24-1-015-004.000; Lot size approximately 0.28 acres
  • HOA & community: No association fee

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Water heater: gas and electric options; Internet availability unknown
  • Home design: Existing construction; Siding (other) exterior; Slab foundation; Located in the Bridlewood subdivision
  • Construction: Siding exterior material; Slab foundation
  • Exterior features: Not waterfront; No pool; No patio; No garden/patio; No decks; Lot view: none

Interior

  • Kitchen: Solid surface countertops; Built-in dishwasher; Electric stove
  • Bedrooms: Master bedroom on main level (11 x 11); Second bedroom on main level (11 x 11); Third bedroom on main level (10 x 11)
  • Flooring: Hardwood laminate floors
  • Bathrooms: Two full bathrooms; Garden tub in at least one bathroom
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Ceilings: other (see remarks); No additional interior features listed
  • Laundry & utility: Laundry on the main level; Washer hookup; Dryer hookups for both electric and gas; Attic present

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/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#193 in AL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A, housing A; Watch: crime D, amenities F, employment F.
  • Jefferson County (suburban): math 9% / reading 32% proficiency, ranked #104 of 129 in AL (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Erwin Intermediate School (math 3% / reading 14%, grade F, #596 of 627 statewide, top 95%, 502 students, 92% FRL); Center Point High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 774 students, 91% FRL) — zoned schools average 91% FRL vs 49% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 6% at this address vs 20% district-wide (-15 pts) — the specific schools serving this property underperform the Jefferson County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.0%/yr); 333 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($53k/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 $967 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 42 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $76k; list at $140k implies a 84% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $135,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1963 — 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 D 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
1.00%
Cap rate
7.81%
Cash-on-cash
5.42%
DSCR
1.24
GRM
8.3

CMA / ARV

ARV (median comp)
$156,270
List price
$139,900
Delta
-10.48%
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
441 NW 15th Ln 0.33mi 3/2.0 1,668 (-5%) 6mo $145,000 $87 72
1649 6th St NW 0.06mi 3/2.5 1,906 (+9%) 11mo $115,000 $60 72
400 16th Ct NW 0.29mi 3/1.5 1,670 (-5%) 9mo $100,000 $60 69
609 16th Ave NW 0.17mi 3/2.0 1,982 (+13%) 5mo $190,000 $96 66
401 15th Ter NW 0.39mi 4/1.5 (+1) 1,772 (+1%) 10mo $126,500 $71 64
1419 4th Way NW 0.47mi 3/2.0 1,645 (-6%) 6mo $189,000 $115 63
425 15th Terrace Cir NW 0.38mi 3/2.0 1,956 (+12%) 5mo $133,000 $68 59
1735 6th St NW 0.24mi 3/1.0 1,494 (-15%) 10mo $100,000 $67 52
1332 4th Way NW 0.57mi 3/2.5 1,538 (-12%) 5mo $109,900 $71 47
212 16th Ave NW 0.53mi 4/2.5 (+1) 1,941 (+11%) 6mo $165,000 $85 46
613 Tupelo Rd 0.63mi 3/1.5 1,568 (-10%) 10mo $120,000 $77 43
316 20th Ave NW 0.70mi 3/1.0 1,540 (-12%) 3mo $164,900 $107 40

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
-7.9%
Equity multiple
0.71×
Total profit
$-11,348
Equity at exit
$20,860
10-year hold
IRR
1.7%
Equity multiple
1.12×
Total profit
$4,848
Equity at exit
$12,096

Cash invested: $39,172 (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
8.3×

Monthly cashflow live

Estimated rent
$1,399 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$136 /mo · $1,638/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$177

Break-even live

Break-even rent $1,175
Max offer price $139,900
Occupancy floor 82%

Sensitivity live

Price -10% $256 -5% $217 +0% $177 +5% $137 +10% $98
Rent -10% $66 -5% $122 +0% $177 +5% $232 +10% $287
Rate -1.0pp $247 -0.5pp $212 base $177 +0.5pp $141 +1.0pp $104

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
$34,975
Closing costs
$4,197
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1612 Glenwood St NW Center Point, AL 4.0 3.0 1344 $1,480 $1.10 25d 1 0.16mi
1732 6th St NW Center Point, AL 3.0 1.5 1300 $1,250 $0.96 4d 1 0.22mi
1736 6th St NW Center Point, AL 4.0 2.0 1830 $1,550 $0.85 45d 1 0.24mi
428 15th Ter NW Center Point, AL 3.0 2.0 1528 $1,795 $1.17 4d 1 0.34mi
1617 3rd Pl NW Center Point, AL 3.0 2.0 1404 $1,150 $0.82 25d 1 0.41mi
1827 Carson Rd Unit 7 Birmingham, AL 3.0 2.5 1332 $950 $0.71 25d 1 0.47mi
1827 Carson Rd Unit 1 Birmingham, AL 3.0 2.5 1332 $1,125 $0.84 45d 1 0.47mi
1328 5th Pl NW Center Point, AL 3.0 1.0 1250 $1,050 $0.84 17d 1 0.60mi
305 18th Ct NW Center Point, AL 3.0 1.5 1270 $1,100 $0.87 45d 1 0.62mi
457 Tupelo Way Center Point, AL 3.0 1.0 1658 $995 $0.60 22d 1 0.66mi
324 13th Ter NW Center Point, AL 3.0 1.5 1418 $1,295 $0.91 25d 1 0.67mi
617 Carson Crest Cir Birmingham, AL 4.0 2.0 1528 $1,723 $1.13 17d 1 0.73mi
405 13th Ct NW Center Point, AL 4.0 1.5 1248 $1,415 $1.13 22d 1 0.73mi
424 Tupelo Way Center Point, AL 4.0 2.0 1233 $1,300 $1.05 45d 1 0.74mi
1232 Oakwood St Birmingham, AL 3.0 1.5 1301 $1,223 $0.94 25d 1 0.77mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 45d 1 0.78mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 12d 1 0.80mi
108 13th Ave NW Center Point, AL 4.0 2.0 1444 $1,265 $0.88 25d 1 0.86mi
1153 Linwood St Birmingham, AL 3.0 2.0 1250 $1,295 $1.04 4d 1 0.94mi
1259 Huffman Rd Center Point, AL 3.0 2.0 1662 $1,556 $0.94 45d 1 1.06mi
319 23rd Ave NW Center Point, AL 3.0 2.0 1284 $1,395 $1.09 45d 1 1.12mi
1177 Five Mile Rd Birmingham, AL 3.0 2.0 1636 $1,100 $0.67 45d 1 1.12mi
1128 Lay Dr Birmingham, AL 3.0 1.5 1700 $1,410 $0.83 13d 1 1.16mi
1317 Hatfield Ln Birmingham, AL 3.0 1.5 2028 $1,300 $0.64 25d 1 1.20mi
241 Lake Drive Cir NE Birmingham, AL 2.0 1.0 1358 $1,025 $0.75 3d 1 1.22mi
236 E Haven Dr Birmingham, AL 3.0 1.5 1926 $1,495 $0.78 13d 1 1.23mi
1112 Violet Dr Birmingham, AL 3.0 2.0 1414 $1,600 $1.13 13d 1 1.25mi
241 Mamie Ln Birmingham, AL 3.0 2.0 1242 $1,495 $1.20 4d 1 1.43mi
2416 4th St NW Center Point, AL 4.0 2.0 1400 $1,500 $1.07 25d 1 1.45mi

Listing history 20 events

  1. 2026-06-18
    days on market $139,900 Active 42 DOM
  2. 2026-06-17
    days on market $139,900 Active 41 DOM
  3. 2026-06-16
    days on market $139,900 Active 40 DOM
  4. 2026-06-15
    days on market $139,900 Active 39 DOM
  5. 2026-06-13
    days on market $139,900 Active 37 DOM
  6. 2026-06-10
    days on market $139,900 Active 34 DOM
  7. 2026-06-09
    days on market $139,900 Active 33 DOM
  8. 2026-06-08
    days on market $139,900 Active 32 DOM
  9. 2026-06-07
    pricedays on market $139,900 Active 31 DOM
  10. 2026-06-03
    days on market $144,900 Active 27 DOM
  11. 2026-06-02
    days on market $144,900 Active 26 DOM
  12. 2026-06-01
    days on market $144,900 Active 25 DOM
  13. 2026-05-31
    days on market $144,900 Active 24 DOM
  14. 2026-05-07
    listed $144,900 Active 790-char remark
  15. 2016-12-29
    soldstatus $76,000
  16. 2016-12-29
    soldstatus $2,830,086
  17. 2015-11-04
    soldstatus $54,000
  18. 2008-03-14
    soldstatus $37,000
  19. 1998-11-20
    soldstatus $68,500
  20. 1981-04-01
    soldstatus $48,900

ⓘ 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
$1,638 · $136/mo
Projected year-2 tax
$1,638 · $136/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°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
$16,790
− Mortgage interest
−$7,837
− Property taxes
−$1,638
− Insurance
−$700
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$4,070
Taxable loss
−$140
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$34
After-tax cash flow
$2,157/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
Jefferson County
NCES district ID
0101920
Math proficiency
9% ▼ -24.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$51,712
Composite
18.4/100
National rank
#8937
State rank
#104 of 129 in AL

Livability — Center Point

Score
63/100
State rank
#193
US rank
#15671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Center Point, AL
County
Jefferson County · 527,445 people
City population
43,903
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

+186.1% since first listed
8 events — show timeline
  • 2026-06-06 Price Changed $139,900 Greater Alabama MLS
  • 2026-05-07 Listed $144,900 Greater Alabama MLS
  • 2016-12-29 Sold (Public Records) $2,830,086 Public Records
  • 2016-12-29 Sold (Public Records) $76,000 Public Records
  • 2015-11-04 Sold (Public Records) $54,000 Public Records
  • 2008-03-14 Sold (Public Records) $37,000 Public Records
  • 1998-11-20 Sold (Public Records) $68,500 Public Records
  • 1981-04-01 Sold (Public Records) $48,900 Public Records

Property tax history

+6.2%/yr

Latest (2025): $1,638 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…