5728 25th Ave, Tuscaloosa, AL 35405

3 bd · 2.5 ba · 1,740 sqft · built 1986 · Tuscaloosa · SINGLE_FAMILY·source listing ↗

$175,900

$220,000 first listed

seller intel

Price cut

−20.1%

from $220,000

Motivation score

50/100

OnePercent model (vv1)

$2,303/mo

p10–p90 confidence band

HUD Fair Market Rent · 35405 · 3BR$1,660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tuscaloosa

Flood risk indexRelatively Moderate FEMA NRI

Median household income$62,301

Median area rent$1,061/mo

Median home value$234,000

the verdict

1.31%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$175,900

1.31% · rent $2,303

Intrinsic value · income approach

$304,549

42% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.