CashFlowRE
Sign in Sign up
733 Country View Dr NE
B Composite 71.16
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 +28.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.3/10.0
  • 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

$119,900

733 Country View Dr NE · Center Point, AL 35215
3 bd · 1.5 ba · 1,506 sqft · SingleFamily public records · 6 Days on market
Built 1970 10,454 sqft lot Est $184k · 35% under

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

Listing remarks MLS

Great Starter! Great Investment Property! NEW Roof 2012, NEW Windows 2016, Heat & Air 5 yrs old, Stove & Refrigerator 6 yrs old. 3 Bdrms, 1.5 Bths. Clay-Chalkville Schools! Move right on in!

Key facts

  • Tri-level residence
  • Lower-level den
  • Multi-level layout

Tags

TRI-LEVEL RESIDENCEMULTI-LEVEL LAYOUTLOWER-LEVEL DENHARDWOOD-STYLE FLOORINGWOOD AND BRICK VENEERCOVERED FRONT ENTRYWAY

Property features AI

Finance

  • HOA & community: No association fees

Exterior

  • Parking: Driveway parking; On-street parking
  • Utilities: Public water; Connected sewer; Gas water heater; Internet service availability
  • Home design: Existing construction; Brick over foundation with other siding; Basement foundation; Tri-level/levels include main, upper and basement (split levels not indicated)
  • Construction: Brick over foundation and other siding; Basement foundation (poured concrete walls)
  • Exterior features: Fenced yard; Storage building; Interior lot with some trees in a subdivision; Curb and gutters and paved road access

Interior

  • Kitchen: Eating area; Laminate countertops; Electric oven, electric stove, refrigerator
  • Bedrooms: Master bedroom located on upper level; Additional bedrooms located on upper level; Den/family rooms on main level and in the basement
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: One full bathroom on main level; One full bathroom (location listed) and one half bathroom on upper level
  • Heating & cooling: Central heating (gas); Central electric cooling
  • Interior features: 1,710 total heated area (main + upper plus finished basement); Finished basement area included; Ceilings: Other (see remarks); No special interior features listed; Stone fireplace in the den; gas and woodburning options (1 fireplace)
  • Laundry & utility: Laundry in basement with washer hookup; Electric dryer hookup; Basement laundry area

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/1.5-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $379 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 10.1% vs local median 7.3% in Center Point — 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 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: Chalkville Elementary School (math 6% / reading 16%, grade F, #560 of 627 statewide, top 90%, 854 students, 79% FRL); Claychalkville High School (math 6% / reading 9%, grade F, #261 of 305 statewide, top 87%, 1,361 students, 56% FRL) — zoned schools average 67% FRL vs 49% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 334 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 33% 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 $829 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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

  • 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 $119,900

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.23%
Cap rate
10.08%
Cash-on-cash
13.54%
DSCR
1.60
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$183,732
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4558 Cantebury Ln 0.28mi 3/2.0 1,470 (-2%) 4mo $244,900 $167 77
2532 5th St NE 0.37mi 3/2.0 1,560 (+4%) 3mo $190,000 $122 72
317 26th Ave NE 0.47mi 3/1.5 1,500 (-0%) 7mo $158,500 $106 72
717 Country View Ter 0.26mi 3/2.0 1,644 (+9%) 5mo $199,500 $121 67
4968 Kerri Ln 0.60mi 3/2.0 1,484 (-2%) 2mo $257,000 $173 66
700 Gable Dr 0.46mi 3/2.0 1,596 (+6%) 2mo $245,000 $154 65
2903 Creek Ln NE 0.32mi 4/2.0 (+1) 1,420 (-6%) 4mo $155,000 $109 65
2649 6th St 0.18mi 3/2.5 1,666 (+11%) 6mo $195,000 $117 65
3105 3rd St NE 0.50mi 3/2.0 1,593 (+6%) 5mo $169,500 $106 61
4988 Kerri Ln 0.66mi 3/2.0 1,433 (-5%) 1mo $252,000 $176 58
613 25th Ave NE 0.49mi 3/2.0 1,400 (-7%) 8mo $93,000 $66 57
4956 Kerri Ln 0.56mi 3/2.0 1,300 (-14%) 2mo $219,267 $169 48

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
3.7%
Equity multiple
1.14×
Total profit
$4,744
Equity at exit
$17,877
10-year hold
IRR
13.2%
Equity multiple
2.05×
Total profit
$35,407
Equity at exit
$10,367

Cash invested: $33,572 (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
334
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,470 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$104 /mo · $1,243/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$379

Break-even live

Break-even rent $990
Max offer price $119,900
Occupancy floor 69%

Sensitivity live

Price -10% $447 -5% $413 +0% $379 +5% $345 +10% $311
Rent -10% $263 -5% $321 +0% $379 +5% $437 +10% $495
Rate -1.0pp $439 -0.5pp $409 base $379 +0.5pp $348 +1.0pp $316

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
$29,975
Closing costs
$3,597
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
607 Country View Dr Birmingham, AL 4.0 2.0 1568 $1,550 $0.99 24d 1 0.11mi
605 Country View Dr Birmingham, AL 3.0 2.0 1698 $1,560 $0.92 44d 1 0.12mi
2655 6th St NE Center Point, AL 3.0 2.0 1600 $1,390 $0.87 3d 1 0.15mi
2708 7th St NE Center Point, AL 3.0 1.0 1451 $1,150 $0.79 44d 1 0.22mi
2629 Wood Dr NE Center Point, AL 3.0 1.0 1203 $1,250 $1.04 44d 1 0.62mi
3309 Chase Ln Unit 3309 Birmingham, AL 2.0 2.0 1068 $1,000 $0.94 44d 1 0.63mi
4464 Winchester Hills Way Birmingham, AL 3.0 2.0 1178 $1,750 $1.49 44d 1 0.65mi
4464 Winchester Hills Ln Pinson, AL 3.0 2.0 1500 $1,750 $1.17 11d 1 0.65mi
1104 Oak Creek Trl NE Birmingham, AL 3.0 2.0 1233 $1,543 $1.25 2d 1 0.67mi
2415 Ormond Dr Center Point, AL 3.0 1.5 1194 $1,295 $1.08 44d 1 0.72mi
3073 Panorama E Birmingham, AL 1.0–3.0 1.0–2.0 975 $1,275 $1.31 2d 20 0.76mi
5010 Darlene Dr Pinson, AL 3.0 2.0 1914 $1,550 $0.81 24d 1 0.80mi
332 23rd Ave NE Center Point, AL 3.0 1.0 1100 $1,350 $1.23 3d 1 0.84mi
2324 3rd St NE Center Point, AL 3.0 2.0 1329 $1,300 $0.98 24d 1 0.85mi
2249 4th Place Cir NE Center Point, AL 3.0 1.5 1400 $1,400 $1.00 44d 1 0.86mi
2232 6th St NE Center Point, AL 3.0 1.0 1550 $1,150 $0.74 44d 1 0.89mi
5240 Jean Dr Pinson, AL 4.0 2.0 1714 $1,695 $0.99 44d 1 0.94mi
127 Fox Hill Ct Center Point, AL 3.0 2.0 1418 $1,545 $1.09 44d 1 0.96mi
2245 3rd St NE Center Point, AL 3.0 1.0 1150 $1,100 $0.96 24d 1 0.98mi
5140 Hickory Dr NE Pinson, AL 3.0 1.5 1518 $1,465 $0.97 22d 1 0.98mi
340 40th Ave NE Center Point, AL 3.0 2.0 2007 $1,650 $0.82 16d 1 0.98mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 24d 1 1.06mi
600 20th Ct NE Center Point, AL 3.0 2.0 1878 $1,650 $0.88 24d 1 1.09mi
413 20th Ct NE Center Point, AL 3.0 1.5 1540 $1,375 $0.89 44d 1 1.12mi
856 Parkbrook Trl Birmingham, AL 1.0–3.0 1.0–2.0 925 $1,180 $1.28 2d 10 1.13mi
149 Martin Dr Birmingham, AL 3.0 2.0 1164 $1,485 $1.28 24d 1 1.18mi
202 Westchester Dr Birmingham, AL 4.0 2.0 1374 $1,300 $0.95 24d 1 1.20mi
3005 Sweeney Hollow Pl Birmingham, AL 3.0 2.0 2014 $1,325 $0.66 15d 1 1.21mi
3104 Cobblestone Dr Birmingham, AL 3.0 1.5 1533 $1,516 $0.99 3d 1 1.28mi
5520 Desoto Cir Pinson, AL 3.0 2.0 1720 $1,823 $1.06 11d 1 1.34mi
4246 Centerwood Dr Birmingham, AL 3.0 2.0 1336 $1,450 $1.09 16d 1 1.36mi
2504 Beechwood Trl Pinson, AL 3.0 2.0 1359 $1,435 $1.06 22d 1 1.36mi
5764 Desoto Dr Pinson, AL 3.0 1.5 1104 $1,225 $1.11 2d 1 1.40mi
3814 Mars Ave Center Point, AL 4.0 2.0 2063 $1,890 $0.92 44d 1 1.43mi
408 Sunhill Rd NW Center Point, AL 3.0 1.5 1290 $1,355 $1.05 44d 1 1.46mi
5992 Princess Blvd Birmingham, AL 3.0 2.0 1454 $1,661 $1.14 44d 1 1.47mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 44d 1 1.49mi
212 Saint John Dr NW Birmingham, AL 2.0 2.0 1445 $1,423 $0.98 15d 1 1.49mi

Listing history 6 events

  1. 2026-06-18
    days on market $119,900 Active 6 DOM
  2. 2026-06-17
    days on market $119,900 Active 5 DOM
  3. 2026-06-16
    days on market $119,900 Active 4 DOM
  4. 2026-06-15
    days on market $119,900 Active 3 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $119,900 Active 1 DOM

ⓘ 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
$1,243 · $104/mo
Projected year-2 tax
$1,243 · $104/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 4/10 Moderate
  • 🌡 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 6 unhealthy d/yr today · 11 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
$17,636
− Mortgage interest
−$6,716
− Property taxes
−$1,243
− Insurance
−$600
− Repairs & maintenance
−$1,411
− Management
−$1,411
− Depreciation
−$3,488
Taxable income
$2,767
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$664
After-tax cash flow
$3,880/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

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

+107.1% since first listed
8 events — show timeline
  • 2026-06-12 Listed $119,900 Greater Alabama MLS
  • 2018-07-06 Sold (Public Records) $699,500 Public Records
  • 2017-10-04 Sold (Public Records) $63,000 Public Records
  • 2017-10-02 Sold (MLS) $63,000 Greater Alabama MLS
  • 2017-07-26 Contingent Greater Alabama MLS
  • 2017-06-29 Listed $74,900 Greater Alabama MLS
  • 2000-02-29 Sold (Public Records) $77,900 Public Records
  • 1992-01-24 Sold (Public Records) $57,900 Public Records

Property tax history

+5.9%/yr

Latest (2025): $1,243 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…