CashFlowRE
Sign in Sign up
900 T St
C Composite 57.52
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 +22.4/30.0
  • ARV discount +12.2/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.2/10.0
  • Rent growth +3.8/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$149,900

900 T St · Birmingham, AL 35235
3 bd · 1.0 ba · 2,338 sqft · SingleFamily public records · 65 Days on market
Built 1955 0.63 ac lot $64/sqft · 52% below area Est $167k · 10% under

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

Listing remarks MLS

Here is a must see. This one has already been updated so you just need to put your special touches and move in. Living room, Dining room, Kitchen with Appliances, 2 bedrooms and 2 full baths. Don't let this one get away. * * * FMFL expires 05/17/26 * * *

Key facts

  • 0.63 acre lot
  • Built 1955
  • Listed 65 days

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 $150k.

Deal economics

  • At list price, monthly cash flow is $249 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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 (+5.4%/yr); 115 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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.
  • At projected returns (-3.0% appreciation + 5.4% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 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 1955 — 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. 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?
  6. 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?
  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
1.02%
Cap rate
8.29%
Cash-on-cash
7.12%
DSCR
1.32
GRM
8.2

CMA / ARV

ARV (median comp)
$167,230
List price
$149,900
Delta
-10.36%
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
500 Rollingwood Rd 0.15mi 4/2.0 (+1) 2,272 (-3%) 4mo $220,000 $97 76
840 Sherwood Forest Dr 0.21mi 3/2.0 2,538 (+9%) 4mo $180,000 $71 69
754 Gene Reed Rd 0.44mi 3/2.0 2,240 (-4%) 2mo $127,000 $57 67
809 Sherwood Forest Dr 0.40mi 3/2.0 2,421 (+4%) 6mo $222,000 $92 66
904 Wildwood Dr 0.46mi 4/2.5 (+1) 2,260 (-3%) 1mo $219,888 $97 61
713 Sundale Dr 0.52mi 4/3.0 (+1) 2,430 (+4%) 1mo $269,000 $111 55
909 Winchester Cir 0.61mi 3/2.0 2,276 (-3%) 9mo $220,000 $97 55
1017 Jeffery Dr 0.25mi 4/3.5 (+1) 2,543 (+9%) 4mo $250,000 $98 55
953 Ridgewood Cir 0.66mi 4/3.0 (+1) 2,372 (+2%) 4mo $256,000 $108 50
613 Sundale Dr 0.64mi 4/2.0 (+1) 2,429 (+4%) 10mo $130,000 $54 46
818 Rose Dr 0.58mi 4/3.5 (+1) 2,397 (+2%) 12mo $411,000 $171 44
9253 Summit Dr 0.70mi 4/3.0 (+1) 2,083 (-11%) 4mo $219,900 $106 33

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 · 5.39% rent growth · sell at horizon

5-year hold
IRR
-2.9%
Equity multiple
0.89×
Total profit
$-4,697
Equity at exit
$22,351
10-year hold
IRR
9.1%
Equity multiple
1.77×
Total profit
$32,394
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 35235

Home prices YoY
-21.1%
Rents YoY
5.4%
Active inventory
115
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,523 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$105 /mo · $1,265/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$249

Break-even live

Break-even rent $1,208
Max offer price $149,900
Occupancy floor 79%

Sensitivity live

Price -10% $334 -5% $292 +0% $249 +5% $207 +10% $164
Rent -10% $129 -5% $189 +0% $249 +5% $309 +10% $370
Rate -1.0pp $325 -0.5pp $287 base $249 +0.5pp $210 +1.0pp $171

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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1108 Hob Hill Rd Birmingham, AL 3.0 1.5 1646 $1,600 $0.97 18d 1 0.44mi
625 Lisa Ln Birmingham, AL 3.0 1.5 1700 $1,200 $0.71 21d 1 0.81mi
933 Edwards Lake Rd Birmingham, AL 3.0 2.0 1684 $1,360 $0.81 5d 1 1.05mi
417 Price Dr Birmingham, AL 4.0 2.0 1584 $1,395 $0.88 25d 1 1.05mi
901 Eldorado Dr Birmingham, AL 4.0 2.0 1680 $1,415 $0.84 16d 1 1.13mi
929 Meadowbrook Dr Birmingham, AL 3.0 2.0 1649 $1,200 $0.73 13d 1 1.18mi

Listing history 21 events

  1. 2026-06-21
    days on market $149,900 Active 65 DOM
  2. 2026-06-18
    days on market $149,900 Active 62 DOM
  3. 2026-06-17
    days on market $149,900 Active 61 DOM
  4. 2026-06-16
    days on market $149,900 Active 60 DOM
  5. 2026-06-15
    days on market $149,900 Active 59 DOM
  6. 2026-06-13
    days on market $149,900 Active 57 DOM
  7. 2026-06-10
    days on market $149,900 Active 54 DOM
  8. 2026-06-09
    days on market $149,900 Active 53 DOM
  9. 2026-06-08
    days on market $149,900 Active 52 DOM
  10. 2026-06-07
    pricedays on market $149,900 Active 51 DOM
  11. 2026-06-03
    days on market $169,900 Active 47 DOM
  12. 2026-06-02
    days on market $169,900 Active 46 DOM
  13. 2026-06-01
    days on market $169,900 Active 45 DOM
  14. 2026-05-31
    days on market $169,900 Active 44 DOM
  15. 2026-04-10
    listed $169,900 Active 258-char remark
    Show marketing remark (258 chars)

    Here is a must see. This one has already been updated so you just need to put your special touches and move in. Living room, Dining room, Kitchen with Appliances, 2 bedrooms and 2 full baths. Don't let this one get away. * * * FMFL expires 05/17/26 * * *

  16. 2023-02-10
    soldstatus $177,000
  17. 2023-02-09
    soldstatus $177,000 Sold 984-char remark
    Show marketing remark (984 chars)

    Cutest easy living 1 level cottage home you will ever find located on a quiet dead end street. Home features 3 bedrooms and 2 full bathrooms. One of the bedrooms has been converted to a large walk in closet, but can be changed back to a bedroom if desired. Huge den/family room that is open to the dining or breakfast area that leads to the large kitchen with a bay window with updated granite countertops, custom cabinets and sink. Master bath has been updated with a walk in shower and new laboratory. Full bath has been updated with a new tub and laboratory and both have new tile flooring that matches the kitchen floor. Immaculate hardwood flooring through out the rest of the home with no carpet. Updated electrical and new brick paver sidewalk that leads to the front porch. Out back is a large covered deck with a fenced backyard for the kids and pets. Plenty of other storage in the basement. Convenient to interstate, shopping and restaurants. Make appointment to see today.

  18. 2023-01-10
    historical Contingent 984-char remark
    Show marketing remark (984 chars)

    Cutest easy living 1 level cottage home you will ever find located on a quiet dead end street. Home features 3 bedrooms and 2 full bathrooms. One of the bedrooms has been converted to a large walk in closet, but can be changed back to a bedroom if desired. Huge den/family room that is open to the dining or breakfast area that leads to the large kitchen with a bay window with updated granite countertops, custom cabinets and sink. Master bath has been updated with a walk in shower and new laboratory. Full bath has been updated with a new tub and laboratory and both have new tile flooring that matches the kitchen floor. Immaculate hardwood flooring through out the rest of the home with no carpet. Updated electrical and new brick paver sidewalk that leads to the front porch. Out back is a large covered deck with a fenced backyard for the kids and pets. Plenty of other storage in the basement. Convenient to interstate, shopping and restaurants. Make appointment to see today.

  19. 2022-12-01
    listed $179,900 Active 984-char remark
    Show marketing remark (984 chars)

    Cutest easy living 1 level cottage home you will ever find located on a quiet dead end street. Home features 3 bedrooms and 2 full bathrooms. One of the bedrooms has been converted to a large walk in closet, but can be changed back to a bedroom if desired. Huge den/family room that is open to the dining or breakfast area that leads to the large kitchen with a bay window with updated granite countertops, custom cabinets and sink. Master bath has been updated with a walk in shower and new laboratory. Full bath has been updated with a new tub and laboratory and both have new tile flooring that matches the kitchen floor. Immaculate hardwood flooring through out the rest of the home with no carpet. Updated electrical and new brick paver sidewalk that leads to the front porch. Out back is a large covered deck with a fenced backyard for the kids and pets. Plenty of other storage in the basement. Convenient to interstate, shopping and restaurants. Make appointment to see today.

  20. 2022-11-29
    historical $179,900 984-char remark
    Show marketing remark (984 chars)

    Cutest easy living 1 level cottage home you will ever find located on a quiet dead end street. Home features 3 bedrooms and 2 full bathrooms. One of the bedrooms has been converted to a large walk in closet, but can be changed back to a bedroom if desired. Huge den/family room that is open to the dining or breakfast area that leads to the large kitchen with a bay window with updated granite countertops, custom cabinets and sink. Master bath has been updated with a walk in shower and new laboratory. Full bath has been updated with a new tub and laboratory and both have new tile flooring that matches the kitchen floor. Immaculate hardwood flooring through out the rest of the home with no carpet. Updated electrical and new brick paver sidewalk that leads to the front porch. Out back is a large covered deck with a fenced backyard for the kids and pets. Plenty of other storage in the basement. Convenient to interstate, shopping and restaurants. Make appointment to see today.

  21. 2004-05-07
    soldstatus $104,500

ⓘ 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
$1,265 · $105/mo
Projected year-2 tax
$1,265 · $105/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 5/10 Major 7 d/yr ≥106°F today · 17 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
$18,276
− Mortgage interest
−$8,397
− Property taxes
−$1,265
− Insurance
−$750
− Repairs & maintenance
−$1,462
− Management
−$1,462
− Depreciation
−$4,361
Taxable income
$580
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$139
After-tax cash flow
$2,851/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)
20,526
Household income
$63,295
Rent vs Own
34.5% rent · 65.5% own
Severe rent burden
941.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 30% Two or more races 3% Asian 2% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1%

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
▼ -54.62%
Current HPI
204.6532
Rent YoY
▲ 5.39%
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

+62.6% since first listed
7 events — show timeline
  • 2026-04-10 Listed $169,900 Greater Alabama MLS
  • 2023-02-10 Sold (Public Records) $177,000 Public Records
  • 2023-02-09 Sold (MLS) $177,000 Greater Alabama MLS
  • 2023-01-10 Contingent Greater Alabama MLS
  • 2022-12-01 Listed $179,900 Greater Alabama MLS
  • 2022-11-29 Coming Soon $179,900 Greater Alabama MLS
  • 2004-05-07 Sold (Public Records) $104,500 Public Records

Property tax history

+5.6%/yr

Latest (2025): $1,265 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…