CashFlowRE
Sign in Sign up
516 Argonne Dr NE
D- Composite 37.15
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
  • DSCR +4.6/10.0
  • 1% rule +3.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • ARV discount +3.1/15.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$149,900

516 Argonne Dr NE · Center Point, AL 35215
3 bd · 2.0 ba · 1,392 sqft · SingleFamily public records · 6 Days on market
Built 1967 0.27 ac lot Est $136k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

516 Argonne Dr NE offers the perfect blend of classic 1960s durability and modern comfort. Step inside this 1306 sqft tri-level home find a spacious, light-filled living area featuring stylish flooring that flows throughout the main level. The first floor features a one car garage, 12x12 family room and a full bath. On the second level, you'll find the living room, a functional kitchen and a cozy formal dining area, making meal prep and entertaining a breeze. This home features 3 generous bedrooms and one shared full bathroom on the 3rd floor, including a primary suite. Situated on a large, level lot of over a quarter-acre, the expansive and fully fenced backyard is an outdoor enthusiast's

Key facts

  • One car garage
  • Large level lot
  • Easy highway access

Tags

ONE CAR GARAGEFULLY FENCED BACKYARDLARGE LEVEL LOTEASY HIGHWAY ACCESS

Property features AI

Finance

  • Other: Lot size approximately 0.27 acres; Flood plain: No; Subdivision: BROOKWAY PARK
  • Financial info: Down payment assistance available
  • HOA & community: No association fee

Exterior

  • Parking: Attached garage with front entry; 1 total garage space
  • Utilities: Public water; Connected sewer; Gas water heater; Internet availability unknown
  • Home design: Existing single-family property; Tri-level layout not indicated; Not a log home
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Open patio; Porch

Interior

  • Kitchen: Solid surface countertops; Built-in dishwasher; Self-cleaning range/oven; Refrigerator included
  • Bedrooms: Master bedroom on upper level; Additional bedrooms on upper level; Bedroom sizes include 11x13, 13x10, 10x10
  • Flooring: Brick flooring; Carpet; Vinyl
  • Bathrooms: Two full bathrooms (one on main level, one on upper level); Bathroom is shared
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: 9+ ft. ceilings; No special interior features listed
  • Laundry & utility: Laundry located on upper level; Washer hookup available; Electric dryer hookup

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 $150k.

Deal economics

  • At list price, monthly cash flow is $47 ($568/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (12.8% below list).
  • Recommended offer: $131k (12.8% below list) — sets the bar for 1% rule.

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: Center Point Elementary School (618 students, 82% FRL); Center Point High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 774 students, 91% FRL) — zoned schools average 86% FRL vs 49% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 2% at this address vs 20% district-wide (-18 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); 334 active listings in the ZIP; 40 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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

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

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 $130,745 (12.8% below list)

Questions for the listing agent

  1. Built in 1967 — 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. 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?
  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
0.87%
Cap rate
6.67%
Cash-on-cash
1.35%
DSCR
1.06
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$136,416
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1705 Lake Park Cir 0.25mi 2/2.0 (-1) 1,339 (-4%) 1mo $125,000 $93 76
1632 Bobolink Ln NE 0.20mi 3/2.0 1,327 (-5%) 9mo $130,000 $98 76
1736 Reed Rd NE 0.45mi 3/2.0 1,469 (+6%) 1mo $190,000 $129 69
1637 1st St NE 0.22mi 3/1.0 1,296 (-7%) 9mo $115,300 $89 66
432 Argonne Dr NE 0.14mi 3/2.0 1,566 (+12%) 8mo $101,700 $65 66
504 Lakeside Cir 0.17mi 2/2.0 (-1) 1,555 (+12%) 2mo $210,000 $135 66
1341 Hatfield Ln 0.42mi 3/1.5 1,318 (-5%) 6mo $100,500 $76 64
550 Lakeside Cir 0.19mi 2/2.0 (-1) 1,526 (+10%) 7mo $209,900 $138 64
512 Lakeside Cir 0.18mi 2/2.0 (-1) 1,520 (+9%) 11mo $210,000 $138 62
1517 NW 3rd St 0.69mi 3/2.0 1,377 (-1%) 8mo $86,000 $62 60
852 Twin Lake Dr NE 0.69mi 3/1.5 1,364 (-2%) 6mo $115,000 $84 57
25 NW 19th Ave 0.63mi 3/2.0 1,232 (-12%) 9mo $175,000 $142 44

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
-14.1%
Equity multiple
0.49×
Total profit
$-21,235
Equity at exit
$22,351
10-year hold
IRR
-5.3%
Equity multiple
0.66×
Total profit
$-14,441
Equity at exit
$12,961

Cash invested: $41,972 (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
9.6×

Monthly cashflow live

Estimated rent
$1,307 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$137 /mo · $1,644/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$47

Break-even live

Break-even rent $1,248
Max offer price $149,900
Occupancy floor 91%

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
$37,475
Closing costs
$4,497
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
213 Meadwood Dr NE Center Point, AL 3.0 1.0 1194 $995 $0.83 43d 1 0.20mi
1628 1st St NE Center Point, AL 3.0 1.0 1027 $1,165 $1.13 43d 1 0.21mi
1720 2nd St NE Center Point, AL 3.0 2.0 1100 $1,400 $1.27 43d 1 0.23mi
341 Argonne Dr NE Center Point, AL 3.0 1.0 1040 $1,300 $1.25 2d 1 0.31mi
1541 Charter East Cir NE Birmingham, AL 1.0–2.0 1.0–1.5 807 $1,095 $1.36 1d 8 0.31mi
241 Lake Drive Cir NE Birmingham, AL 2.0 1.0 1358 $1,025 $0.75 1d 1 0.34mi
239 Lake Drive Cir NE Birmingham, AL 3.0 1.0 1159 $1,125 $0.97 3d 1 0.34mi
1629 1st St NW Center Point, AL 3.0 1.0 900 $1,025 $1.14 23d 1 0.39mi
1628 1st St NW Center Point, AL 3.0 1.0 1124 $1,150 $1.02 43d 1 0.42mi
1700 Serene Dr Birmingham, AL 4.0 1.5 1543 $1,630 $1.06 1d 1 0.56mi
224 13th Ave NE Birmingham, AL 3.0 1.5 1213 $1,273 $1.05 21d 1 0.57mi
113 19th Ave NW Center Point, AL 3.0 2.0 1407 $1,250 $0.89 11d 1 0.64mi
107 Sterling Ct NW Center Point, AL 2.0 1.5–2.0 1026 $1,062 $1.04 2d 4 0.69mi
1617 3rd Pl NW Center Point, AL 3.0 2.0 1404 $1,150 $0.82 23d 1 0.69mi
1340 Orlando Cir NE Birmingham, AL 3.0 2.0 1329 $1,166 $0.88 23d 1 0.71mi
1905 2nd St NW Center Point, AL 3.0 1.0 1258 $1,395 $1.11 43d 1 0.71mi
305 18th Ct NW Center Point, AL 3.0 1.5 1270 $1,100 $0.87 43d 1 0.71mi
1360 Orlando Cir NE Birmingham, AL 3.0 2.0 1489 $1,455 $0.98 23d 1 0.74mi
405 18th Ave NW Center Point, AL 3.0 2.0 1162 $1,299 $1.12 43d 1 0.77mi
428 15th Ter NW Center Point, AL 3.0 2.0 1528 $1,795 $1.17 2d 1 0.83mi
1845 Stonehenge Dr Birmingham, AL 3.0 2.0 1358 $1,323 $0.97 14d 1 0.84mi
434 15th Ter NW Center Point, AL 3.0 2.0 1053 $1,200 $1.14 43d 1 0.87mi
108 13th Ave NW Center Point, AL 4.0 2.0 1444 $1,265 $0.88 23d 1 0.87mi
1259 Huffman Rd Center Point, AL 3.0 2.0 1662 $1,556 $0.94 43d 1 0.87mi
1700 4th Pl NW Center Point, AL 3.0 1.0 914 $1,075 $1.18 23d 1 0.88mi
1712 4th Pl NW Center Point, AL 3.0 1.0 1182 $1,150 $0.97 23d 1 0.88mi
1761 Big Mountain Dr Birmingham, AL 4.0 2.0 1632 $1,575 $0.97 44d 1 0.90mi
324 13th Ter NW Center Point, AL 3.0 1.5 1418 $1,295 $0.91 23d 1 0.93mi
413 20th Ct NE Center Point, AL 3.0 1.5 1540 $1,375 $0.89 43d 1 0.94mi
509 20th Ave NE Center Point, AL 3.0 1.5 1008 $1,200 $1.19 23d 1 0.95mi
405 13th Ct NW Center Point, AL 4.0 1.5 1248 $1,415 $1.13 21d 1 0.98mi
1237 Linwood St Birmingham, AL 3.0 1.5 1066 $995 $0.93 43d 1 1.01mi
2229 3rd St NE Center Point, AL 3.0 1.0 1215 $1,125 $0.93 23d 1 1.01mi
1612 Glenwood St NW Center Point, AL 4.0 3.0 1344 $1,480 $1.10 23d 1 1.07mi
744 Vaughn Cir Birmingham, AL 4.0 2.0 1516 $1,561 $1.03 23d 1 1.07mi
500 15th Ave NW Center Point, AL 3.0 1.0 1079 $1,050 $0.97 2d 1 1.07mi
1225 Birchwood St Birmingham, AL 3.0 2.0 1092 $1,175 $1.08 3d 1 1.08mi
1935 Springlake Ct Unit 1 Birmingham, AL 2.0 1.5 1152 $1,095 $0.95 43d 1 1.10mi
1153 Linwood St Birmingham, AL 3.0 2.0 1250 $1,295 $1.04 2d 1 1.10mi
424 Tupelo Way Center Point, AL 4.0 2.0 1233 $1,300 $1.05 43d 1 1.10mi

Listing history 7 events

  1. 2026-04-30
    status Pending
  2. 2026-04-24
    listed $149,900 Active
  3. 2024-03-11
    soldstatus $405,066,000
  4. 2016-04-06
    soldstatus $12,676,500
  5. 2015-04-13
    soldstatus $66,000
  6. 2008-04-25
    soldstatus $116,000
  7. 2000-05-08
    soldstatus $87,900

ⓘ 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
$1,644 · $137/mo
Projected year-2 tax
$1,644 · $137/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
$15,689
− Mortgage interest
−$8,397
− Property taxes
−$1,644
− Insurance
−$750
− Repairs & maintenance
−$1,255
− Management
−$1,255
− Depreciation
−$4,361
Taxable loss
−$1,972
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$473
After-tax cash flow
$1,041/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

+70.5% since first listed
7 events — show timeline
  • 2026-04-30 Pending Greater Alabama MLS
  • 2026-04-24 Listed $149,900 Greater Alabama MLS
  • 2024-03-11 Sold (Public Records) $405,066,000 Public Records
  • 2016-04-06 Sold (Public Records) $12,676,500 Public Records
  • 2015-04-13 Sold (Public Records) $66,000 Public Records
  • 2008-04-25 Sold (Public Records) $116,000 Public Records
  • 2000-05-08 Sold (Public Records) $87,900 Public Records

Property tax history

+8.2%/yr

Latest (2025): $1,644 · +16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…