CashFlowRE
Sign in Sign up
107 Ogontz
B Composite 70.25
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

107 Ogontz · Oak Ridge, TN 37830
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 1 Days on market
Built 1943 0.39 ac lot ↓ 21% since listing

🖨 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

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 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.
Recommended offer $45,000

Questions for the listing agent

  1. Built in 1943 — 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. 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.
  4. 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.
  5. 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

5-year hold
IRR
88.0%
Equity multiple
5.07×
Total profit
$51,322
Equity at exit
$6,710
10-year hold
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
14-day notice (URLTA); generally landlord-favorable; Nashville court paced moderate.

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

Break-even rent $390
Max offer price $45,000
Occupancy floor 36%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-03
    remarks 13-char remark
  2. 2026-06-03
    listed $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
combined federal + state — saved on this device
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

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

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
33.9% rent · 66.1% 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

Price history

-20.9% since first listed
5 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%/yr

Latest (2025): $637 · +25.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…