CashFlowRE
Sign in Sign up
1606 51st St
B+ Composite 75.56
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +14.5/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.3/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$55,000

1606 51st St · Birmingham, AL 35208
3 bd · 1.0 ba · 1,222 sqft · SingleFamily public records · 266 Days on market
Built 1940 7,405 sqft lot $45/sqft · 15% below area Est $65k · 15% under

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

Listing remarks MLS

This 3 bedroom, 1 bathroom home offers solid investment potential with a new roof installed in 2025 and reliable tenants already in place. The property provides steady rental income, making it a strong addition to any portfolio, while the recent roof update gives peace of mind on one of the biggest expenses. With manageable upkeep and income-producing occupancy, this home is well-suited for both new and seasoned investors. Rent 683.00, CapRate 14.90%.

Key facts

  • Steady rental income
  • New roof
  • 7,405 sq ft lot

Tags

NEW ROOFSTEADY RENTAL INCOMEINCOME PRODUCING OCCUPANCY

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 $55k.

Deal economics

  • At list price, monthly cash flow is $471 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% 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 lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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 36% 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 $380 of loan paydown is wiped out by about $2k 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 $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 266 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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: property tax is 2.6% of price; 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 $48,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 266 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.08%
Cap rate
16.57%
Cash-on-cash
36.72%
DSCR
2.63
GRM
4.0

CMA / ARV

ARV (median comp)
$65,055
List price
$55,000
Delta
-15.46%
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
1508 W 51st St 0.06mi 3/1.5 1,264 (+3%) 2mo $30,000 $24 88
5528 Avenue Q 0.28mi 3/1.0 1,252 (+2%) 2mo $52,900 $42 81
1113 51st St 0.37mi 3/2.0 1,231 (+1%) 3mo $204,900 $166 75
5621 Avenue Q 0.32mi 3/1.0 1,136 (-7%) 1mo $72,000 $63 72
1836 Bessemer Rd 0.53mi 3/1.0 1,258 (+3%) 4mo $55,000 $44 67
5625 Avenue Q 0.34mi 3/1.0 1,103 (-10%) 3mo $22,000 $20 66
1569 Meadow Ln 0.65mi 3/1.5 1,192 (-2%) 2mo $50,000 $42 62
1515 35th St 0.75mi 3/1.5 1,205 (-1%) 1mo $80,000 $66 60
5604 Terrace O 0.29mi 4/1.0 (+1) 1,072 (-12%) 2mo $80,000 $75 59
4732 Terrace 0.69mi 3/1.0 1,125 (-8%) 0mo $29,500 $26 54
4637 Avenue R 0.38mi 2/1.0 (-1) 1,378 (+13%) 3mo $28,500 $21 54
1037 W 51st St 0.58mi 3/2.0 1,392 (+14%) 3mo $174,000 $125 43

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
37.6%
Equity multiple
2.70×
Total profit
$26,232
Equity at exit
$8,201
10-year hold
IRR
46.4%
Equity multiple
6.48×
Total profit
$84,457
Equity at exit
$4,755

Cash invested: $15,400 (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
4.0×

Monthly cashflow live

Estimated rent
$1,143 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$120 /mo · $1,444/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$471

Break-even live

Break-even rent $546
Max offer price $55,000
Occupancy floor 54%

Sensitivity live

Price -10% $502 -5% $487 +0% $471 +5% $456 +10% $440
Rent -10% $381 -5% $426 +0% $471 +5% $516 +10% $562
Rate -1.0pp $499 -0.5pp $485 base $471 +0.5pp $457 +1.0pp $442

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
$13,750
Closing costs
$1,650
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
1632 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1337 $1,100 $0.82 44d 1 0.04mi
1632 51st St W Birmingham, AL 3.0 1.0 1337 $1,000 $0.75 2d 1 0.04mi
1556 Burgin Ave Birmingham, AL 4.0 1.0 1168 $1,100 $0.94 19d 1 0.15mi
1556 Burgin Ave Birmingham, AL 3.0 1.0 1168 $1,100 $0.94 22d 1 0.15mi
1606 49th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1136 $1,100 $0.97 44d 1 0.15mi
5219 Court Q Birmingham, AL 3.0 2.0 1082 $1,200 $1.11 19d 1 0.19mi
5516 Avenue P Birmingham, AL 2.0 1.0 888 $1,000 $1.13 44d 1 0.24mi
5211 Ter Q Unit Q Birmingham, AL 2.0 1.0 756 $775 $1.03 44d 1 0.24mi
5320 Ter Q Unit Q Birmingham, AL 3.0 2.0 1116 $1,250 $1.12 44d 1 0.26mi
5604 Terrace O Birmingham, AL 4.0 1.0 1072 $1,325 $1.24 44d 1 0.27mi
1781 51st Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1069 $950 $0.89 44d 1 0.30mi
1757 48th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1164 $1,295 $1.11 3d 1 0.30mi
1429 47th Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 768 $750 $0.98 44d 1 0.31mi
5713 Avenue P Unit P Birmingham, AL 3.0 1.0 1300 $1,100 $0.85 19d 1 0.34mi
4619 Terrace Q Birmingham, AL 3.0 2.0 1198 $900 $0.75 44d 1 0.35mi
5717 Avenue O Unit O Birmingham, AL 3.0 2.0 1029 $1,250 $1.21 44d 1 0.38mi
1515 45th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1440 $875 $0.61 3d 1 0.38mi
5725 Avenue O Unit O Birmingham, AL 3.0 1.0 957 $1,073 $1.12 24d 1 0.40mi
4724 Court R Birmingham, AL 2.0 1.0 1016 $895 $0.88 15d 1 0.41mi
1410 46th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1200 $1,000 $0.83 44d 1 0.41mi
4929 Avenue R Unit R Birmingham, AL 2.0 1.0 962 $950 $0.99 44d 1 0.43mi
5820 Court Q Birmingham, AL 3.0 1.0 902 $1,200 $1.33 44d 1 0.44mi
4716 Court M Birmingham, AL 4.0 1.0 932 $1,200 $1.29 44d 1 0.45mi
1509 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.5 1260 $1,123 $0.89 12d 1 0.45mi
5808 Court O Birmingham, AL 3.0 1.5 1227 $1,100 $0.90 44d 1 0.45mi
1604 44th Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1100 $1,200 $1.09 24d 1 0.45mi
5832 Court Q Birmingham, AL 3.0 1.0 912 $950 $1.04 45d 1 0.46mi
1607 43rd Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1435 $1,150 $0.80 24d 1 0.48mi
1436 44th Street Ensley Unit ENSLEY Birmingham, AL 4.0 2.0 1435 $1,495 $1.04 2d 1 0.49mi
1112 47th St W Birmingham, AL 2.0 1.0 1166 $975 $0.84 44d 1 0.55mi
1617 42nd Street Ensley Unit ENSLEY Birmingham, AL 3.0 1.0 1413 $1,030 $0.73 16d 1 0.56mi
4801 Avenue S Birmingham, AL 3.0 1.0 1310 $1,000 $0.76 44d 1 0.59mi
1540 42nd Street Ensley Unit ENSLEY Birmingham, AL 2.0 1.0 899 $1,037 $1.15 44d 1 0.59mi
4825 Avenue S Birmingham, AL 3.0 1.0 1310 $1,050 $0.80 16d 1 0.59mi
709 30th St SW Birmingham, AL 3.0 1.0 1273 $1,000 $0.79 44d 1 0.61mi
2904 Garrison Ave SW Birmingham, AL 4.0 2.0 952 $1,050 $1.10 24d 1 0.61mi
1037 47th Street Ensley Unit ENSLEY Birmingham, AL 3.0 2.0 1299 $1,000 $0.77 44d 1 0.62mi
4736 Court S Birmingham, AL 3.0 1.5 1300 $1,200 $0.92 3d 1 0.62mi
4732 Court S Birmingham, AL 3.0 1.0 1372 $1,100 $0.80 44d 1 0.62mi
1340 Pineview Rd Birmingham, AL 3.0 2.0 1116 $1,075 $0.96 44d 1 0.63mi

Listing history 23 events

  1. 2026-06-18
    days on market $55,000 Active 266 DOM
  2. 2026-06-17
    days on market $55,000 Active 265 DOM
  3. 2026-06-16
    days on market $55,000 Active 264 DOM
  4. 2026-06-15
    days on market $55,000 Active 263 DOM
  5. 2026-06-13
    days on market $55,000 Active 261 DOM
  6. 2026-06-10
    days on market $55,000 Active 258 DOM
  7. 2026-06-09
    days on market $55,000 Active 257 DOM
  8. 2026-06-08
    days on market $55,000 Active 256 DOM
  9. 2026-06-07
    days on market $55,000 Active 255 DOM
  10. 2026-06-03
    days on market $55,000 Active 251 DOM
  11. 2026-06-02
    days on market $55,000 Active 250 DOM
  12. 2026-06-01
    days on market $55,000 Active 249 DOM
  13. 2026-05-31
    days on market $55,000 Active 248 DOM
  14. 2026-01-24
    status Active 455-char remark
    Show marketing remark (455 chars)

    This 3 bedroom, 1 bathroom home offers solid investment potential with a new roof installed in 2025 and reliable tenants already in place. The property provides steady rental income, making it a strong addition to any portfolio, while the recent roof update gives peace of mind on one of the biggest expenses. With manageable upkeep and income-producing occupancy, this home is well-suited for both new and seasoned investors. Rent 683.00, CapRate 14.90%.

  15. 2025-10-09
    historical Contingent 455-char remark
    Show marketing remark (455 chars)

    This 3 bedroom, 1 bathroom home offers solid investment potential with a new roof installed in 2025 and reliable tenants already in place. The property provides steady rental income, making it a strong addition to any portfolio, while the recent roof update gives peace of mind on one of the biggest expenses. With manageable upkeep and income-producing occupancy, this home is well-suited for both new and seasoned investors. Rent 683.00, CapRate 14.90%.

  16. 2025-09-19
    listed $55,000 Active 455-char remark
    Show marketing remark (455 chars)

    This 3 bedroom, 1 bathroom home offers solid investment potential with a new roof installed in 2025 and reliable tenants already in place. The property provides steady rental income, making it a strong addition to any portfolio, while the recent roof update gives peace of mind on one of the biggest expenses. With manageable upkeep and income-producing occupancy, this home is well-suited for both new and seasoned investors. Rent 683.00, CapRate 14.90%.

  17. 2024-08-02
    soldstatus $400,000
  18. 2022-10-27
    soldstatus $455,000
  19. 2017-03-07
    soldstatus $49,500
  20. 2016-09-13
    soldstatus $9,900 Sold 69-char remark
    Show marketing remark (69 chars)

    Brick home for good investment opportunity. Would make a good rental.

  21. 2016-08-17
    historical Contingent 69-char remark
    Show marketing remark (69 chars)

    Brick home for good investment opportunity. Would make a good rental.

  22. 2016-08-11
    listed $9,900 Active 69-char remark
    Show marketing remark (69 chars)

    Brick home for good investment opportunity. Would make a good rental.

  23. 2002-04-12
    soldstatus $55,000

ⓘ 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
$1,444 · $120/mo
Projected year-2 tax
$1,444 · $120/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 7/10 Severe 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 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
$13,715
− Mortgage interest
−$3,081
− Property taxes
−$1,444
− Insurance
−$275
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$1,600
Taxable income
$5,121
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,229
After-tax cash flow
$4,426/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

+0.0% since first listed
10 events — show timeline
  • 2026-01-24 Relisted Greater Alabama MLS
  • 2025-10-09 Contingent Greater Alabama MLS
  • 2025-09-19 Listed $55,000 Greater Alabama MLS
  • 2024-08-02 Sold (Public Records) $400,000 Public Records
  • 2022-10-27 Sold (Public Records) $455,000 Public Records
  • 2017-03-07 Sold (Public Records) $49,500 Public Records
  • 2016-09-13 Sold (MLS) $9,900 Greater Alabama MLS
  • 2016-08-17 Contingent Greater Alabama MLS
  • 2016-08-11 Listed $9,900 Greater Alabama MLS
  • 2002-04-12 Sold (Public Records) $55,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,444 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…