107 Ogontz · Oak Ridge, TN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $949 – $1,763
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Livability +3.9/5.0
- Rent growth +3.3/5.0
- Schools +3.1/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$45,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
THIS OUTSTANDING HOUSE GETS A+ FOR EVERYTHING! IMMACULATELY CLEAN AND WONDERFULLY MAINTAINED,ABSOLUTE MOVE IN CONDITION.NEWER HVAC,GAS FURNACE 1 YR OLD,INSULATED VINYL WINDOWS,UPDATED KITCHEN W/WALL OVEN,COOKTOP,BAY WINDOW,UPDATED BATH,FRESH PAINT,VINYL SIDING,NEW LIGHT FIXTURES,CEILING FAN,CARPET.ONE CAR GARAGE W/WATER AND ELECTRICITY AND LARGE FLOORED ATTIC FOR STORAGE.BEAUTIFUL BACK-YARD ON GREENBELT FOR ADDED PRIVACY. AN EXCEPTIONAL FIND-DON T MISS THIS ONE.
Key facts
- 0.39 acre lot
- Built 1943
Property features AI
Exterior
- Parking: On-street parking
- Utilities: Public sewer
- Home design: Single-family, detached; Entry level information not provided; Facing direction not provided
- Construction: Crawl space basement
- Exterior features: Aluminum siding; Frame construction; Irregular lot
Interior
- Bathrooms: 1 full bathroom
- Heating & cooling: Central heating (electric); Central cooling
- Interior features: 4 total rooms; Brick fireplace (1)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $45k.
Deal economics
- At list price, monthly cash flow is $917 ($11k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $45k).
- Cap rate 30.8% vs local median 3.4% in Oak Ridge — 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 78/100 on livability (#4 in TN, #2,605 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-, commute F.
- Oak Ridge (suburban): math 34% / reading 37% proficiency, ranked #23 of 139 in TN (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising (+3.1%/yr); 189 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 400 units permitted in Anderson County in 2024 (91 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 3.1% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.
Negotiation context
- Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 sale attempts since 20y 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
- Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 3.45% ✓
- Cap rate
- 30.75%
- Cash-on-cash
- 87.36%
- DSCR
- 4.89
- GRM
- 2.4
CMA / ARV
- ARV (on-the-fly)
- $199,680
- Comps found
- 9
Show comp detail 9 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 107 Ogontz | 0.00mi | 2/1.0 | 768 (0%) | 0mo | $45,000 | $59 | 100 |
| 123 Taylor Rd | 0.17mi | 2/1.0 | 768 (0%) | 15mo | $225,000 | $293 | 79 |
| 105 Thornton Rd | 0.54mi | 2/1.0 | 768 (0%) | 0mo | $196,900 | $256 | 75 |
| 136 Georgia Ave | 0.40mi | 2/1.0 | 768 (0%) | 12mo | $232,500 | $303 | 72 |
| 103 Thornton Rd | 0.51mi | 2/1.0 | 768 (0%) | 8mo | $225,000 | $293 | 70 |
| 110 Tabor Rd | 0.41mi | 2/1.0 | 768 (0%) | 13mo | $172,000 | $224 | 70 |
| 101 Temple Rd Rd | 0.49mi | 2/1.0 | 768 (0%) | 11mo | $200,000 | $260 | 68 |
| 430 Delaware Ave | 0.34mi | 2/1.0 | 768 (0%) | 20mo | $225,000 | $293 | 68 |
| 111 Kingsley Rd | 0.70mi | 2/— | 768 (0%) | 2mo | $100,000 | $130 | 66 |
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 · 3.11% rent growth · sell at horizon
- IRR
- 88.0%
- Equity multiple
- 5.07×
- Total profit
- $51,322
- Equity at exit
- $6,710
- IRR
- 91.1%
- Equity multiple
- 10.58×
- Total profit
- $120,710
- Equity at exit
- $3,891
Cash invested: $12,600 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Tennessee
- 87 Strongly Landlord-Friendly · R+13
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 37830
- Home prices YoY
- -33.2%
- Rents YoY
- 3.1%
- Active inventory
- 189
- Price-to-rent
- 2.4×
Monthly cashflow live
- Estimated rent
- $1,551 high interval (Pro) →
- Mortgage (P&I)
- −$236
- Tax from tax record
- −$53 /mo · $637/yr
- Insurance
- −$19
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$326
- Net cashflow
- $917
Break-even live
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
- $11,250
- Closing costs
- $1,350
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 100 E Tennessee Ave Unit 101 Oak Ridge, TN | 2.0 | 1.0 | 889 | $1,575 | $1.77 | 2d | 1 | 0.66mi |
| 82 E Tennessee Ave Oak Ridge, TN | 2.0 | 1.0 | 710 | $1,475 | $2.08 | 2d | 5 | 0.71mi |
| 126 Arkansas Ave Oak Ridge, TN | 3.0 | 1.0 | 1056 | $1,600 | $1.52 | 19d | 1 | 1.06mi |
| 121 Nesper Rd Oak Ridge, TN | 2.0 | 1.0 | 800 | $1,300 | $1.62 | 23d | 1 | 1.30mi |
| 113 Arcadia Ln Unit B Oak Ridge, TN | 2.0 | 1.5 | 905 | $1,500 | $1.66 | 2d | 1 | 1.37mi |
| 101 Elmhurst Dr Oak Ridge, TN | 1.0–3.0 | 1.0–1.5 | 825 | $1,384 | $1.68 | 2d | 7 | 1.46mi |
Listing history 2 events
-
2026-06-03remarks 13-char remark
-
2026-06-03$45,000 Pending 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 TN · Resets to sale price
- Current annual tax
- $637 · $53/mo
- Projected year-2 tax
- $637 · $53/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 ≥103°F today · 17 d/yr by 30 yrs out
- Wind 2/10 Low 100% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
- $18,609
- − Mortgage interest
- −$2,521
- − Property taxes
- −$637
- − Insurance
- −$225
- − Repairs & maintenance
- −$1,489
- − Management
- −$1,489
- − Depreciation
- −$1,309
- Taxable income
- $10,940
- Est. tax owed @ 24.0%
- −$2,625
- After-tax cash flow
- $8,382/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
- Oak Ridge
- NCES district ID
- 4703240
- Math proficiency
- 34% ▼ -3.00%
- Reading proficiency
- 37% ▼ -4.00%
- Median HH income
- $49,949
- Composite
- 30.75/100
- National rank
- #6159
- State rank
- #23 of 139 in TN
Livability — Oak Ridge
- Score
- 78/100
- State rank
- #4
- US rank
- #2605
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Oak Ridge, TN
- County
- Anderson County · 33,038 people
- City population
- 33,038
- Metro
- Knoxville, TN
- Population (ZIP)
- 33,038
- Household income
- $72,269
- Rent vs Own
- Severe rent burden
- 914.0
Population outlook (Anderson County) Hauer SSP2
- Today (2025)
- 76,963 people
- By 2030
- 77,226 · +0.3%
- By 2040
- 76,905 · -0.1%
- By 2050
- 75,405 · -2.0%
- By 2075
- 70,858 · -7.9%
- By 2100
- 60,585 · -21.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (80%)
- Race & ethnicity
- White 80% Two or more races 7% Hispanic / Latino 6% Black 6% Asian 3%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Serbian 3% Slovak 3% Italian 3%
- Foreign-born
- 6% · Canada, China, South Korea
- Languages at home
- 91% English-only · Spanish 5% Chinese 1% German/W. Germanic 1%
Political lean MEDSL · Anderson
- 2024 margin
- Solid R (+35.7) · D 31.5% · R 67.3% · Other 1.2%
- 2008→2024 swing
- -9.5pp toward R · 2008: -26.2pp · 2024: -35.7pp
- All cycles
- 2024: R+35.7 2020: R+32.2 2016: R+34.3 2012: R+29.8 2008: R+26.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -160.89%
- Current HPI
- 323.0396
- Rent YoY
- ▲ 3.11%
- Metro
- Knoxville, TN
- State GDP YoY
- ▲ 2.78%
- F500 in state
- 22
Industry mix (Fortune 500 HQ in TN)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 3 | $91B |
|
||
| Retail | 3 | $72B |
|
||
| Transportation / Logistics | 1 | $88B |
|
||
| Paper / Packaging | 1 | $19B |
|
||
| Insurance | 1 | $13B |
|
||
| Energy | 1 | $12B |
|
||
Price history
-20.9% since first listed5 events — show timeline
- 2026-06-03 Pending — Knoxville MLS
- 2026-06-03 Listed $45,000 Knoxville MLS
- 2006-06-22 Sold (MLS) $84,500 Knoxville MLS
- 2006-05-26 Listed $87,900 Knoxville MLS
- 1998-05-21 Sold (Public Records) $56,900 Public Records
Property tax history
-2.8%/yrLatest (2025): $637 · +25.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…