CashFlowRE
Sign in Sign up
17 Gober Dr
D Composite 41.92
Why this score? — see what drove the D 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).

  • Appreciation +10.0/10.0
  • ARV discount +9.6/15.0
  • Cash flow +7.6/30.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.4/10.0

$334,900

17 Gober Dr · Commerce, GA 30530
3 bd · 2.0 ba · 1,643 sqft · SingleFamily public records · 43 Days on market
Built 2000 0.55 ac lot $204/sqft · at area comps Est $351k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready 3BR/2BA ranch with a split bedroom floor plan and updates that make everyday living easy. The Family Room offers hardwood flooring and a wood-burning fireplace, opening to an eat-in Kitchen with new countertops, cabinetry, and appliances. Fresh interior paint and new carpet in the bedrooms. Situated on a corner lot, the rocking chair front porch is a welcoming spot to start or end the day. Recent improvements include a new HVAC system and an encapsulated crawl space. Well cared for and easy to maintain, this home is a great fit for buyers looking for a comfortable, updated space in the East Jackson school district.

Key facts

  • Hardwood flooring
  • Eat in kitchen
  • New cabinetry

Tags

SPLIT BEDROOM FLOOR PLANHARDWOOD FLOORINGWOOD BURNING FIREPLACEEAT IN KITCHENNEW COUNTERTOPSNEW CABINETRY

Property features AI

Finance

  • Other: Concrete road frontage on a county road; Directions available; Located in Jackson County, GA

Exterior

  • Parking: Attached garage with 2 garage spaces; Garage door opener; Kitchen-level entry; Two total parking spaces
  • Utilities: Public water; Septic tank; Electric service available; Cable available; Electricity available; Water available
  • Home design: Single-story (one level); Vinyl siding; Composition (shingle) roof; Fee simple ownership
  • Construction: Vinyl siding construction; Composition roof; Raised foundation
  • Exterior features: Covered front porch; Deck; Privacy fencing; Other exterior features; Raised foundation (crawl space)

Interior

  • Kitchen: Eat-in kitchen with breakfast bar; Solid surface countertops; Open view to the family room; Electric range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Master suite on the main level; Split bedroom floor plan; Three main-level bedrooms
  • Flooring: Hardwood; Carpet; Vinyl
  • Bathrooms: Two full bathrooms; Master bath with double vanity, separate tub and shower, and soaking tub; Two main-level bathrooms
  • Heating & cooling: Central heating and central air; Electric heat and electric cooling components; Heat pump; Ceiling fans
  • Interior features: High ceilings and vaulted ceilings; Double vanity in bathrooms; Walk-in closets; High speed internet available; Disappearing attic stairs; Insulated windows; No shared/common walls; Factory-built fireplace in the family room
  • Laundry & utility: Main-level laundry room

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 3-bed/2.0-bath single-family listed at $335k.

Deal economics

  • At list price, monthly cash flow is $-395 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $265k (20.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (36.0% below list).
  • Recommended offer: $214k (36.0% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 3.3% in Commerce — 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 (#271 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Jackson County (rural): math 38% / reading 37% proficiency, ranked #50 of 174 in GA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: East Jackson Elementary School (math 58% / reading 43%, grade D+, #249 of 1,228 statewide, top 21%, 594 students, 53% FRL); East Jackson Middle School (math 38% / reading 36%, grade F, #164 of 470 statewide, top 35%, 544 students, 63% FRL); East Jackson Comprehensive High School (math 28% / reading 28%, grade F, #155 of 424 statewide, top 37%, 1,343 students, 52% FRL).
  • Market conditions: 73 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,167 units permitted in Jackson County in 2024 (59 in 5+ unit buildings).

Forward outlook

  • In year one you build about $36k of equity ($2k loan paydown + $33k appreciation (10.0% local appreciation)).
  • Jackson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$58k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($325k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 22y 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

  • 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 $214,190 (36.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.64%
Cap rate
4.88%
Cash-on-cash
-5.06%
DSCR
0.77
GRM
13.0

CMA / ARV

ARV (median comp)
$351,459
List price
$334,900
Delta
-4.71%
Verdict
FAIR
Comps
16 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17 Gober Dr 0.00mi 3/2.0 1,643 (0%) 0mo $329,500 $201 100
181 Old Airport Rd 0.10mi 3/2.0 1,489 (-9%) 1mo $289,000 $194 79
248 Ruby Ln 0.09mi 3/2.5 1,711 (+4%) 12mo $320,000 $187 77

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.7%
Equity multiple
2.68×
Total profit
$157,104
Equity at exit
$301,704
10-year hold
IRR
18.8%
Equity multiple
6.14×
Total profit
$482,238
Equity at exit
$650,637

Cash invested: $93,772 (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.

ZIP-level market 30530

Home prices YoY
12.5%
Active inventory
73
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$2,142 medium interval (Pro) →
Mortgage (P&I)
$1,756
Tax from tax record
$192 /mo · $2,301/yr
Insurance
$140
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$-395

Break-even live

Break-even rent $2,642
Max offer price $265,049
Occupancy floor

Sensitivity live

Price -10% $-206 -5% $-301 +0% $-395 +5% $-490 +10% $-585
Rent -10% $-565 -5% $-480 +0% $-395 +5% $-311 +10% $-226
Rate -1.0pp $-227 -0.5pp $-310 base $-395 +0.5pp $-482 +1.0pp $-570

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
$83,725
Closing costs
$10,047
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
548 Madison St Commerce, GA 3.0 2.5 1850 $2,100 $1.14 15d 1 0.67mi
173 Madison St Commerce, GA 4.0 2.0 1727 $2,200 $1.27 15d 1 0.99mi

Listing history 26 events

  1. 2026-06-07
    statusdays on market $334,900 Pending 43 DOM
  2. 2026-06-02
    days on market $334,900 Active 39 DOM
  3. 2026-06-01
    days on market $334,900 Active 38 DOM
  4. 2026-05-31
    days on market $334,900 Active 37 DOM
  5. 2026-05-30
    days on market $334,900 Active 36 DOM
  6. 2026-04-24
    listed $339,900 New 642-char remark
    Show marketing remark (642 chars)

    Move-in ready 3BR/2BA ranch with a split bedroom floor plan and updates that make everyday living easy. The Family Room offers hardwood flooring and a wood-burning fireplace, opening to an eat-in Kitchen with new countertops, cabinetry, and appliances. Fresh interior paint and new carpet in the bedrooms. Situated on a corner lot, the rocking chair front porch is a welcoming spot to start or end the day. Recent improvements include a new HVAC system and an encapsulated crawl space. Well cared for and easy to maintain, this home is a great fit for buyers looking for a comfortable, updated space in the East Jackson school district.

  7. 2026-04-23
    historical $339,900 642-char remark
    Show marketing remark (642 chars)

    Move-in ready 3BR/2BA ranch with a split bedroom floor plan and updates that make everyday living easy. The Family Room offers hardwood flooring and a wood-burning fireplace, opening to an eat-in Kitchen with new countertops, cabinetry, and appliances. Fresh interior paint and new carpet in the bedrooms. Situated on a corner lot, the rocking chair front porch is a welcoming spot to start or end the day. Recent improvements include a new HVAC system and an encapsulated crawl space. Well cared for and easy to maintain, this home is a great fit for buyers looking for a comfortable, updated space in the East Jackson school district.

  8. 2026-04-20
    listed $339,900 Active 642-char remark
  9. 2016-07-12
    soldstatus $139,900
  10. 2016-07-07
    soldstatus $139,900 Sold
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  11. 2016-07-07
    soldstatus $139,900 Sold
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  12. 2016-07-07
    soldstatus $139,900
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  13. 2016-05-17
    status Under Contract
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  14. 2016-05-17
    historical Pending
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  15. 2016-05-11
    listed $139,900 Active
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  16. 2016-05-11
    listed $139,900 New
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  17. 2016-05-11
    listed $139,900
    Show marketing remark (491 chars)

    Beautiful 3 BR/2 BA Ranch in great location! You will notice the amazing features the moment you step into this home: Hardwood floors, vaulted ceiling, spacious family room w/fireplace open to kitchen w/breakfast bar and large dining area. Tons of natural light. Relaxing master suite w/double vanity, garden tub, separate shower and tile bath. 2 ample sized secondary bedrooms. Large deck overlooks fenced yard. Fantastic corner lot. Quiet neighborhood, convenient to Hwy 441, I-85, Athens.

  18. 2015-06-03
    historical
  19. 2015-05-22
    historical
  20. 2015-05-08
    listed $139,900 New
  21. 2015-05-08
    listed $139,900
  22. 2012-04-30
    soldstatus $84,900
  23. 2012-01-16
    listed $85,800
  24. 2005-03-31
    soldstatus $139,000
  25. 2004-12-27
    listed $144,900
  26. 2001-02-12
    soldstatus $136,300

ⓘ 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
$2,301 · $192/mo
Projected year-2 tax
$3,081 · $257/mo
Expected delta
+$780/yr (+$65/mo · 33.9%)

ⓘ 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 ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$25,703
− Mortgage interest
−$18,760
− Property taxes
−$2,301
− Insurance
−$1,674
− Repairs & maintenance
−$2,056
− Management
−$2,056
− Depreciation
−$9,743
Taxable loss
−$10,887
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,613
After-tax cash flow
$-2,132/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
Jackson County
NCES district ID
1302940
Math proficiency
38% ▼ -14.00%
Reading proficiency
37% ▼ -10.00%
Median HH income
$56,773
Composite
33.08/100
National rank
#5566
State rank
#50 of 174 in GA

Livability — Commerce

Score
64/100
State rank
#271
US rank
#14693

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
12,874
Population (ZIP)
7,360

Population outlook (Jackson County) Hauer SSP2

Today (2025)
68,403 people
By 2030
70,771 · +3.5%
By 2040
75,050 · +9.7%
By 2050
78,022 · +14.1%
By 2075
82,646 · +20.8%
By 2100
80,701 · +18.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 7% Hispanic / Latino 6% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Slovak 3% Romanian 1%
Foreign-born
4% · Canada, Vietnam, South Korea
Languages at home
91% English-only · Spanish 4% German/W. Germanic 3% Vietnamese 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+55.1) · D 22.2% · R 77.2%
2008→2024 swing
+0.8pp no change · 2008: -55.9pp · 2024: -55.1pp
All cycles
2024: R+55.1 2020: R+58.0 2016: R+63.9 2012: R+62.9 2008: R+55.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 40.98%
Current HPI
367.9851
Rent YoY
Metro
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+141.7% since first listed
27 events — show timeline
  • 2026-06-09 Sold (MLS) $329,500 FMLS
  • 2026-06-09 Sold (MLS) $329,500 GAMLS
  • 2026-06-06 Pending FMLS
  • 2026-06-06 Pending GAMLS
  • 2026-05-22 Price Changed $334,900 FMLS
  • 2026-05-22 Price Changed $334,900 GAMLS
  • 2026-04-24 Listed $339,900 GAMLS
  • 2026-04-23 Coming Soon $339,900 GAMLS
  • 2026-04-20 Listed $339,900 FMLS
  • 2016-07-12 Sold (Public Records) $139,900 Public Records
  • 2016-07-07 Sold (MLS) $139,900 Hive MLS
  • 2016-07-07 Sold (MLS) $139,900 GAMLS
  • 2016-07-07 Sold (MLS) $139,900 FMLS
  • 2016-05-17 Pending GAMLS
  • 2016-05-17 Contingent FMLS
  • 2016-05-11 Listed $139,900 FMLS
  • 2016-05-11 Listed $139,900 GAMLS
  • 2016-05-11 Listed $139,900 Hive MLS
  • 2015-06-03 Listing Removed GAMLS
  • 2015-05-22 Listing Removed Hive MLS
  • 2015-05-08 Listed $139,900 GAMLS
  • 2015-05-08 Listed $139,900 Hive MLS
  • 2012-04-30 Sold (MLS) $84,900 Hive MLS
  • 2012-01-16 Listed $85,800 Hive MLS
  • 2005-03-31 Sold (MLS) $139,000 Hive MLS
  • 2004-12-27 Listed $144,900 Hive MLS
  • 2001-02-12 Sold (Public Records) $136,300 Public Records

Property tax history

+6.0%/yr

Latest (2025): $2,301 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…