2920 Schaul St · Columbus, GA 31906

$75,000

3 bd · 2.0 ba · 1,396 sqft · SingleFamily public records · 206 Days on market

Built 1948 6,534 sqft lot $54/sqft · 13% below area Est $86k · 13% under

---

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 +13.1/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Rent growth +3.7/5.0
• Livability +3.2/5.0
• Condition / age +2.5/5.0
• Schools +2.2/10.0
• Appreciation +0.0/10.0

Key facts

• 6,534 sq ft lot
• Listed 206 days

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $75k.

Deal economics

• At list price, monthly cash flow is $407 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $75k).
• Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
• Cap rate 12.8% vs local median 4.7% in Columbus — 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 64/100 on livability (#254 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: amenities D+, schools F, crime F.
• Muscogee County (urban): math 21% / reading 30% proficiency, ranked #120 of 174 in GA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+4.8%/yr); 118 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 291 units permitted in Muscogee County in 2024 (30 in 5+ unit buildings).
• This rent runs 31% of the median local income ($45k/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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Muscogee County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 4.8% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 206 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 76% 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 $66,000 (12.0% below list)

Questions for the listing agent

1. It's been on market 206 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 1948 — 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: 1.57% ✓
• Cap rate: 12.81%
• Cash-on-cash: 23.28%
• DSCR: 2.04
• GRM: 5.3

CMA / ARV

• ARV (median comp): $85,766
• List price: $75,000
• Delta: -12.55%
• 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
1081 Rigdon Rd	0.09mi	3/1.0	1,342 (-4%)	2mo	$65,000	$48	84
2716 Marion St	0.24mi	3/1.5	1,414 (+1%)	5mo	$80,000	$57	81
2911 Thomas St	0.38mi	3/2.0	1,400 (+0%)	4mo	$35,000	$25	78
2815 Schaul St	0.14mi	3/2.0	1,522 (+9%)	1mo	$169,000	$111	78
3122 Glenwood Dr	0.23mi	4/2.0 (+1)	1,523 (+9%)	2mo	$159,900	$105	68
1054 Lawyers Ln	0.35mi	3/2.0	1,528 (+10%)	5mo	$169,900	$111	64
1104 Dunbar Ave	0.22mi	3/1.0	1,213 (-13%)	1mo	$125,000	$103	63
1031 Enoch Dr	0.64mi	4/2.0 (+1)	1,425 (+2%)	0mo	$73,000	$51	61
2927 8th St	0.56mi	3/2.0	1,525 (+9%)	2mo	$185,000	$121	57
2801 8th St	0.59mi	3/2.0	1,245 (-11%)	2mo	$125,000	$100	52
2812 8th St	0.61mi	3/2.5	1,257 (-10%)	2mo	$149,000	$119	51
2309 Bell St	0.61mi	2/1.0 (-1)	1,187 (-15%)	1mo	$32,000	$27	36

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 · 4.82% rent growth · sell at horizon

5-year hold

• IRR: 18.4%
• Equity multiple: 1.76×
• Total profit: $16,010
• Equity at exit: $11,183

10-year hold

• IRR: 28.0%
• Equity multiple: 3.70×
• Total profit: $56,777
• Equity at exit: $6,485

Cash invested: $21,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 90 Strongly Landlord-Friendly
• State Georgia: 90 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

Methodology + full state rankings →

ZIP-level market 31906

• Rents YoY: 4.8%
• Active inventory: 118
• Price-to-rent: 5.3×

Monthly cashflow live

• Estimated rent: $1,176 high
• Mortgage (P&I): −$393
• Tax from tax record: −$97 /mo · $1,166/yr
• Insurance: −$31
• HOA: −$0
• Vacancy / Maint / Mgmt: −$247
• Net cashflow: $407

Break-even live

Break-even rent $660

Max offer price $75,000

Occupancy floor 60%

Sensitivity live

Price	-10% $450	-5% $429	+0% $407	+5% $386	+10% $365
Rent	-10% $315	-5% $361	+0% $407	+5% $454	+10% $500
Rate	-1.0pp $445	-0.5pp $427	base $407	+0.5pp $388	+1.0pp $368

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: $18,750
• Closing costs: $2,250
• Reserves months: —
• Total cash needed: —

Rent comps 27 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2801 Fern St Columbus, GA	3.0	1.0	1100	$975	$0.89	44d	1	0.25mi
2750 Mimosa St Columbus, GA	3.0	1.5	1357	$1,250	$0.92	14d	1	0.28mi
2944 10th St Columbus, GA	3.0	1.0	1550	$925	$0.60	14d	1	0.29mi
2834 Mimosa St Columbus, GA	3.0	1.5	1257	$1,100	$0.88	44d	1	0.31mi
3128 Carver St Columbus, GA	3.0	1.0	988	$925	$0.94	22d	1	0.40mi
3128 Carver St Columbus, GA	3.0	1.0	988	$1,000	$1.01	44d	1	0.40mi
3309 10th St Columbus, GA	3.0	1.0	1080	$950	$0.88	44d	1	0.42mi
1521 Dixon Dr Columbus, GA	2.0	2.0	1400	$1,400	$1.00	14d	1	0.49mi
2728 9th St Columbus, GA	3.0	1.0	880	$865	$0.98	44d	1	0.50mi
2724 9th St Columbus, GA	2.0	1.0	900	$875	$0.97	14d	1	0.50mi
1111 Henry Ave Columbus, GA	3.0	2.0	1407	$1,200	$0.85	44d	1	0.54mi
3503 Ruben St Columbus, GA	4.0	1.0	1054	$1,100	$1.04	14d	1	0.58mi
2309 Willard St Columbus, GA	3.0	2.0	1803	$1,700	$0.94	14d	1	0.72mi
1400 Boxwood Blvd Columbus, GA	2.0–3.0	2.0	1262	$1,355	$1.07	14d	6	0.74mi
1258 Cedar Ave Columbus, GA	2.0	2.0	1220	$1,400	$1.15	44d	1	0.78mi
1514 Forest Ave Columbus, GA	2.0	1.5	1128	$840	$0.74	44d	1	0.79mi
2983 Buena Vista Rd Columbus, GA	2.0	1.0	920	$735	$0.80	44d	1	0.82mi
564 Chesterfield Ave Columbus, GA	3.0	2.0	1230	$1,100	$0.89	22d	1	0.83mi
1219 Eberhart Ave Unit 2 Columbus, GA	2.0	1.0	1100	$1,100	$1.00	14d	1	0.92mi
1192 Munro Ave Columbus, GA	3.0	2.0	1711	$1,750	$1.02	44d	1	0.95mi
2201 Heard St Columbus, GA	2.0	1.0	1005	$975	$0.97	22d	1	0.99mi
3775 Steam Mill Rd Columbus, GA	3.0	2.0	1613	$2,100	$1.30	44d	1	1.22mi
1908 Garrard St Columbus, GA	4.0	2.0	1716	$1,600	$0.93	22d	1	1.36mi
3911 Steam Mill Rd Columbus, GA	1.0–3.0	1.0–2.0	959	$1,200	$1.25	14d	12	1.38mi
3552 Irwin Way Columbus, GA	4.0	2.0	1536	$1,725	$1.12	14d	1	1.38mi
1815 17th Ave Apt 7 Columbus, GA	2.0	1.0	937	$1,040	$1.11	44d	1	1.40mi
1401 Coffee Ct Columbus, GA	4.0	1.0	1444	$1,250	$0.87	22d	1	1.48mi

Listing history 18 events

1. 2026-06-18
   days on market $75,000 Active 206 DOM
2. 2026-06-17
   days on market $75,000 Active 205 DOM
3. 2026-06-16
   days on market $75,000 Active 204 DOM
4. 2026-06-15
   days on market $75,000 Active 203 DOM
5. 2026-06-14
   days on market $75,000 Active 201 DOM
6. 2026-06-13
   days on market $75,000 Active 200 DOM
7. 2026-06-10
   days on market $75,000 Active 198 DOM
8. 2026-06-09
   days on market $75,000 Active 197 DOM
9. 2026-06-08
   days on market $75,000 Active 196 DOM
10. 2026-06-07
    days on market $75,000 Active 195 DOM
11. 2026-06-05
    days on market $75,000 Active 192 DOM
12. 2026-06-03
    days on market $75,000 Active 191 DOM
13. 2026-06-02
    days on market $75,000 Active 190 DOM
14. 2026-06-01
    days on market $75,000 Active 189 DOM
15. 2026-05-31
    days on market $75,000 Active 188 DOM
16. 2026-05-30
    days on market $75,000 Active 187 DOM
17. 2025-12-01
    status Active
18. 2025-11-18
    listed $75,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

• Current annual tax: $1,166 · $97/mo
• Projected year-2 tax: $1,166 · $97/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 ≥107°F today · 19 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 76% chance of damaging wind over 30 yrs
• 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,114
• − Mortgage interest: −$4,201
• − Property taxes: −$1,166
• − Insurance: −$375
• − Repairs & maintenance: −$1,129
• − Management: −$1,129
• − Depreciation: −$2,182
• Taxable income: $3,932
• Est. tax owed @ 24.0%: −$944
• After-tax cash flow: $3,946/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: Muscogee County
• NCES district ID: 1303870
• Math proficiency: 21% ▼ -11.00%
• Reading proficiency: 30% ▼ -7.00%
• Median HH income: $41,176
• Composite: 21.6/100
• National rank: #8297
• State rank: #120 of 174 in GA

Livability — Columbus

• Score: 64/100
• State rank: #254
• US rank: #14102

Category grades

Amenities D+ Commute F Cost of living A+ Crime F Employment D- Housing A+ Health & safety B User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Columbus, GA
• County: Muscogee County · 180,764 people
• City population: 180,764
• Metro: Columbus, GA-AL
• Population (ZIP): 20,400
• Household income: $44,965
• Rent vs Own: 52.8% rent · 47.2% own
• Severe rent burden: 1003.0

Population outlook (Muscogee County) Hauer SSP2

• Today (2025): 216,729 people
• By 2030: 224,504 · +3.6%
• By 2040: 238,318 · +10.0%
• By 2050: 249,027 · +14.9%
• By 2075: 264,862 · +22.2%
• By 2100: 254,786 · +17.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority Black (64%)
• Race & ethnicity: Black 64% White 28% Hispanic / Latino 4% Two or more races 3% Asian 1%
• Common ancestry: Slovak 1% Lithuanian 1% Hispanic 1%
• Foreign-born: 3% · Canada
• Languages at home: 95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Muscogee

• 2024 margin: Strong D (+23.4) · D 61.4% · R 38.0%
• 2008→2024 swing: +3.7pp toward D · 2008: 19.7pp · 2024: 23.4pp
• All cycles: 2024: D+23.4 2020: D+24.0 2016: D+18.6 2012: D+21.3 2008: D+19.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -122.49%
• Current HPI: 113.2749
• Rent YoY: ▲ 4.82%
• Metro: Columbus, GA-AL
• State GDP YoY: ▲ 2.66%
• F500 in state: 28

Industry mix (Fortune 500 HQ in GA)

Industry	F500 HQs	Revenue
▸Paper / Packaging	2	$29B
▸Retail	1	$160B
▸Transportation / Logistics	1	$91B
▸Airlines	1	$62B
▸Consumer Goods	1	$47B
▸Utilities	1	$25B

Price history

2 events — show timeline

• 2025-12-01 Relisted — CBOR
• 2025-11-18 Listed $75,000 CBOR

Property tax history

+4.9%/yr

Latest (2025): $1,166 · +0.0% YoY. Source: county tax records.