318 NW Oakwood Dr · Milledgeville, GA 31061

$159,900

3 bd · 0.5 ba · 1,560 sqft · SingleFamily public records · 68 Days on market

Built 2024 2,178 sqft lot $102/sqft · 44% below area Est $285k · 44% under $68/mo HOA · 4% of rent

---

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 +20.4/30.0
• ARV discount +15.0/15.0
• DSCR +6.5/10.0
• 1% rule +5.5/10.0
• Rent growth +3.5/5.0
• Livability +3.4/5.0
• Condition / age +2.5/5.0
• Schools +1.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Investment opportunity at 318 Oakwood Drive in Milledgeville, GA. This 1560 sq. ft. townhome, built in 2024, offers a strong combination of size, functionality and rental appeal. With a spacious open-concept main living area that connects the living room, dining space, and kitchen, the layout is ideal for attracting and retaining tenants. The kitchen has granite countertops,electric stove, microwave, dishwasher and pantry. Upstairs features well-proportioned bedrooms, including a comfortable primary suite providing a practical and desirable floor plan for renters. With three bedrooms, 2.5 bathrooms, and an upstairs laundry area, its size is ideal. There is a one-car attached garage. The townhome design makes it an excellent option for investors seeking steady income with minimal upkeep. Conveniently located near local amenities, shopping and Georgia College and State University, this property is well-positioned for consistent rental demand. Whether you're looking to expand your portfolio or secure a turnkey rental, this townhome presents a solid income-producing opportunity. Just as practical for owner-occupants and whether you are a first-time buyer, downsizing, or looking for an investment opportunity, this property offers the perfect blend of space, functionality, and location in the heart of Milledgeville. Don't delay. Make an appointment to view it today.

Key facts

• Attached garage
• Granite counter tops
• 2,178 sq ft lot

Tags

• OPEN-CONCEPT MAIN LIVING AREA
• GRANITE COUNTER TOPS
• UPSTAIRS LAUNDRY AREA
• ATTACHED GARAGE

What this means for you Summary

Snapshot

• This is a 3-bed/0.5-bath single-family listed at $160k.

Deal economics

• At list price, monthly cash flow is $207 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $160k).
• Recommended offer: $150k (6.0% below list) — sets the bar for market timing.
• Cap rate 7.8% vs local median 2.9% in Milledgeville — 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 68/100 on livability (#134 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities D+, schools F, crime F.
• Baldwin County (town): math 13% / reading 20% proficiency, ranked #152 of 174 in GA (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+4.0%/yr); 380 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 202 units permitted in Baldwin County in 2024 (12 in 5+ unit buildings).
• This rent runs 37% of the median local income ($54k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
• Baldwin County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

• It's been on market 68 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
• 3 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

• Climate carrying-cost: major wind risk, 60% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $150,306 (6.0% below list)

Questions for the listing agent

1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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: 1.05% ✓
• Cap rate: 7.84%
• Cash-on-cash: 5.54%
• DSCR: 1.25
• GRM: 7.9

CMA / ARV

• ARV (median comp): $285,152
• List price: $159,900
• Delta: -43.92%
• Verdict: UNDERPRICED
• Comps: 15 within 1.0 mi

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
310 Oakwood Dr	0.01mi	3/2.5	1,538 (-1%)	10mo	$260,000	$169	81

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 · 4.05% rent growth · sell at horizon

5-year hold

• IRR: -6.5%
• Equity multiple: 0.76×
• Total profit: $-10,916
• Equity at exit: $23,842

10-year hold

• IRR: 4.4%
• Equity multiple: 1.34×
• Total profit: $15,115
• Equity at exit: $13,825

Cash invested: $44,772 (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 31061

• Home prices YoY: -29.9%
• Rents YoY: 4.0%
• Active inventory: 380
• Price-to-rent: 7.9×

Monthly cashflow live

• Estimated rent: $1,682 high
• Mortgage (P&I): −$839
• Tax from tax record: −$149 /mo · $1,784/yr
• Insurance: −$67
• HOA: −$68
• Vacancy / Maint / Mgmt: −$353
• Net cashflow: $207

Break-even live

Break-even rent $1,420

Max offer price $159,900

Occupancy floor 83%

Sensitivity live

Price	-10% $297	-5% $252	+0% $207	+5% $161	+10% $116
Rent	-10% $74	-5% $140	+0% $207	+5% $273	+10% $340
Rate	-1.0pp $287	-0.5pp $247	base $207	+0.5pp $165	+1.0pp $123

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: $39,975
• Closing costs: $4,797
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
302 Oakwood Dr NW Milledgeville, GA	3.0	2.5	1538	$1,684	$1.09	45d	1	0.03mi
274 Oakwood Dr NW Milledgeville, GA	3.0	2.5	1538	$1,734	$1.13	45d	1	0.04mi
261 Oakwood Dr NW Milledgeville, GA	3.0	2.5	1538	$1,684	$1.09	45d	1	0.06mi
425 Oakwood Dr NW Milledgeville, GA	3.0	2.5	1538	$1,684	$1.09	45d	1	0.11mi
454 Oakwood Dr NW Milledgeville, GA	3.0	2.5	1538	$1,950	$1.27	45d	1	0.14mi
146 Cypress Oak Trl NW Milledgeville, GA	2.0	2.0	1351	$1,595	$1.18	45d	1	0.19mi
180 Milledge Commons Dr NE Milledgeville, GA	3.0	2.5	1381	$1,800	$1.30	45d	1	0.96mi
162 Milledge Commons Dr NE Milledgeville, GA	3.0	2.5	1381	$1,800	$1.30	45d	1	0.98mi
109 Milledge Commons Dr Milledgeville, GA	3.0	2.5	1895	$2,100	$1.11	45d	1	1.08mi

HOA detail

• Monthly dues: $68 · $816/yr
• Likely covers: electric

Listing history 14 events

1. 2026-06-08
   status $159,900 Under Contract 68 DOM
2. 2026-06-07
   days on market $159,900 Active 68 DOM
3. 2026-06-05
   days on market $159,900 Active 65 DOM
4. 2026-06-03
   days on market $159,900 Active 64 DOM
5. 2026-06-02
   days on market $159,900 Active 63 DOM
6. 2026-06-01
   days on market $159,900 Active 62 DOM
7. 2026-05-31
   days on market $159,900 Active 61 DOM
8. 2026-05-30
   days on market $159,900 Active 60 DOM
9. 2026-03-31
   listed $159,900 New 1382-char remark

   Show marketing remark (1384 chars)

   Investment opportunity at 318 Oakwood Drive in Milledgeville, GA. This 1560 sq. ft. townhome, built in 2024, offers a strong combination of size, functionality and rental appeal. With a spacious open-concept main living area that connects the living room, dining space, and kitchen, the layout is ideal for attracting and retaining tenants. The kitchen has granite countertops, electric stove, microwave, dishwasher and pantry. Upstairs features well-proportioned bedrooms, including a comfortable primary suite providing a practical and desirable floor plan for renters. With three bedrooms, 2.5 bathrooms, and an upstairs laundry area, its size is ideal. There is a one-car attached garage. The townhome design makes it an excellent option for investors seeking steady income with minimal upkeep. Conveniently located near local amenities, shopping and Georgia College and State University, this property is well-positioned for consistent rental demand. Whether you're looking to expand your portfolio or secure a turnkey rental, this townhome presents a solid income-producing opportunity. Just as practical for owner-occupants and whether you are a first-time buyer, downsizing, or looking for an investment opportunity, this property offers the perfect blend of space, functionality, and location in the heart of Milledgeville. Don't delay. Make an appointment to view it today.

10. 2026-03-31
    listed $159,900 Active 1384-char remark

    Show marketing remark (1384 chars)

    Investment opportunity at 318 Oakwood Drive in Milledgeville, GA. This 1560 sq. ft. townhome, built in 2024, offers a strong combination of size, functionality and rental appeal. With a spacious open-concept main living area that connects the living room, dining space, and kitchen, the layout is ideal for attracting and retaining tenants. The kitchen has granite countertops, electric stove, microwave, dishwasher and pantry. Upstairs features well-proportioned bedrooms, including a comfortable primary suite providing a practical and desirable floor plan for renters. With three bedrooms, 2.5 bathrooms, and an upstairs laundry area, its size is ideal. There is a one-car attached garage. The townhome design makes it an excellent option for investors seeking steady income with minimal upkeep. Conveniently located near local amenities, shopping and Georgia College and State University, this property is well-positioned for consistent rental demand. Whether you're looking to expand your portfolio or secure a turnkey rental, this townhome presents a solid income-producing opportunity. Just as practical for owner-occupants and whether you are a first-time buyer, downsizing, or looking for an investment opportunity, this property offers the perfect blend of space, functionality, and location in the heart of Milledgeville. Don't delay. Make an appointment to view it today.

11. 2026-03-31
    listed $159,900 Active

    Show marketing remark (1384 chars)

    Investment opportunity at 318 Oakwood Drive in Milledgeville, GA. This 1560 sq. ft. townhome, built in 2024, offers a strong combination of size, functionality and rental appeal. With a spacious open-concept main living area that connects the living room, dining space, and kitchen, the layout is ideal for attracting and retaining tenants. The kitchen has granite countertops, electric stove, microwave, dishwasher and pantry. Upstairs features well-proportioned bedrooms, including a comfortable primary suite providing a practical and desirable floor plan for renters. With three bedrooms, 2.5 bathrooms, and an upstairs laundry area, its size is ideal. There is a one-car attached garage. The townhome design makes it an excellent option for investors seeking steady income with minimal upkeep. Conveniently located near local amenities, shopping and Georgia College and State University, this property is well-positioned for consistent rental demand. Whether you're looking to expand your portfolio or secure a turnkey rental, this townhome presents a solid income-producing opportunity. Just as practical for owner-occupants and whether you are a first-time buyer, downsizing, or looking for an investment opportunity, this property offers the perfect blend of space, functionality, and location in the heart of Milledgeville. Don't delay. Make an appointment to view it today.

12. 2024-01-16
    soldstatus $1,575,000
13. 2022-05-17
    soldstatus $1,397,500
14. 2022-05-17
    soldstatus $2,015,000

ⓘ 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: $1,784 · $149/mo
• Projected year-2 tax: $1,784 · $149/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 7/10 Severe 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 60% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,180
• − Mortgage interest: −$8,957
• − Property taxes: −$1,784
• − Insurance: −$800
• − Repairs & maintenance: −$1,614
• − Management: −$1,614
• − HOA: −$816
• − Depreciation: −$4,652
• Taxable loss: −$57
• Est. tax savings @ 24.0%: +$14
• After-tax cash flow: $2,494/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: Baldwin County
• NCES district ID: 1300210
• Math proficiency: 13% ▼ -8.00%
• Reading proficiency: 20% ▼ -5.00%
• Median HH income: $35,615
• Composite: 13.61/100
• National rank: #9508
• State rank: #152 of 174 in GA

Livability — Milledgeville

• Score: 68/100
• State rank: #134
• US rank: #9206

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Baldwin County · 41,764 people
• City population: 41,764
• Metro: Milledgeville, GA
• Population (ZIP): 41,764
• Household income: $54,263
• Rent vs Own: 40.6% rent · 59.4% own
• Severe rent burden: 1630.0

Population outlook (Baldwin County) Hauer SSP2

• Today (2025): 45,602 people
• By 2030: 45,481 · -0.3%
• By 2040: 44,310 · -2.8%
• By 2050: 42,129 · -7.6%
• By 2075: 36,819 · -19.3%
• By 2100: 29,320 · -35.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.56)
• Race & ethnicity: White 51% Black 43% Hispanic / Latino 3% Two or more races 3% Asian 2%
• Common ancestry: Slovak 1% Serbian 1% Italian 1%
• Foreign-born: 3% · Canada, South Korea
• Languages at home: 96% English-only · Spanish 2% Korean 1%

Political lean MEDSL · Baldwin

• 2024 margin: Toss-up / Even · D 48.6% · R 50.9%
• 2008→2024 swing: -6.8pp toward R · 2008: 4.6pp · 2024: -2.2pp
• All cycles: 2024: R+2.2 2020: D+1.3 2016: D+1.7 2012: D+5.5 2008: D+4.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -103.16%
• Current HPI: 241.3758
• Rent YoY: ▲ 4.05%
• Metro: Milledgeville, GA
• 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

-88.6% since first listed

6 events — show timeline

• 2026-03-31 Listed $159,900 CGMLS
• 2026-03-31 Listed $159,900 MGMLS
• 2026-03-31 Listed $159,900 GAMLS
• 2024-01-16 Sold (Public Records) $1,575,000 Public Records
• 2022-05-17 Sold (Public Records) $2,015,000 Public Records
• 2022-05-17 Sold (Public Records) $1,397,500 Public Records

Property tax history

+46.4%/yr

Latest (2025): $1,784 · +1891.5% YoY. Source: county tax records.