CashFlowRE
Sign in Sign up
2748 Jeannie St
D Composite 42.12
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.3/30.0
  • Schools +4.7/10.0
  • Rent growth +4.6/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • 1% rule +1.8/10.0
  • Appreciation +0.0/10.0

$196,000

2748 Jeannie St · Valdosta, GA 31601
3 bd · 1.0 ba · 1,429 sqft · SingleFamily public records · 54 Days on market
Built 1975 0.46 ac lot $137/sqft · 18% below area Est $240k · 18% under

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

Listing remarks MLS

Great location on quiet street in the county. Just south of Inner Perimeter. 3 bedroom, 2 baths. Tile and laminate throughout. No carpet. Kitchen has lots of counter space. Refrigerator, stove, and dishwasher to remain. Opens to breakfast room. Large laundry room. Fenced backyard. Storage shed. 1 car carport. Low maintenance vinyl siding. Minutes to town, airport, and I-75.

Key facts

  • Stainless stove
  • Laundry room
  • Storage building

Tags

LVP FLOORINGSTAINLESS REFRIGERATORSTAINLESS STOVELAUNDRY ROOMPRIVATE PATIOSTORAGE BUILDING

Property features AI

Exterior

  • Utilities: Private well water; Septic tank
  • Home design: Single-family residence; 1 story
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Patio; Fenced yard

Interior

  • Kitchen: Refrigerator
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Interior features: Refrigerator
  • Laundry & utility: Dedicated 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/1.0-bath single-family listed at $196k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (16.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (32.4% below list).
  • Recommended offer: $133k (32.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 4.3% in Valdosta — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 60/100 on livability (#392 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Lowndes County (rural): math 59% / reading 52% proficiency, ranked #8 of 174 in GA (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Moulton-Branch Elementary School (math 58% / reading 38%, grade D, #289 of 1,228 statewide, top 24%, 558 students, 71% FRL); Lowndes Middle School (math 39% / reading 45%, grade D-, #126 of 470 statewide, top 28%, 840 students, 72% FRL); Lowndes High School (math 69% / reading 51%, grade C+, #14 of 424 statewide, top 3%, 3,201 students, 39% FRL) — zoned schools average 60% FRL vs 42% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+8.3%/yr); 201 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 896 units permitted in Lowndes County in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($36k/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 $6k of value loss. Plan a longer hold.
  • Lowndes County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($190k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.
  • Current owner paid $150k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,528 (32.4% 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 54 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.68%
Cap rate
5.19%
Cash-on-cash
-3.92%
DSCR
0.83
GRM
12.3

CMA / ARV

ARV (median comp)
$239,758
List price
$196,000
Delta
-18.25%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2796 Judie Ann Rd 0.10mi 3/2.0 1,558 (+9%) 11mo $225,000 $144 67

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.34×
Total profit
$-36,239
Equity at exit
$29,224
10-year hold
IRR
-3.3%
Equity multiple
0.73×
Total profit
$-14,628
Equity at exit
$16,946

Cash invested: $54,880 (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 31601

Home prices YoY
-31.2%
Rents YoY
8.3%
Active inventory
201
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$1,325 medium interval (Pro) →
Mortgage (P&I)
$1,028
Tax from tax record
$117 /mo · $1,402/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$-179

Break-even live

Break-even rent $1,552
Max offer price $164,314
Occupancy floor

Sensitivity live

Price -10% $-68 -5% $-124 +0% $-179 +5% $-235 +10% $-290
Rent -10% $-284 -5% $-232 +0% $-179 +5% $-127 +10% $-75
Rate -1.0pp $-81 -0.5pp $-130 base $-179 +0.5pp $-230 +1.0pp $-282

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
$49,000
Closing costs
$5,880
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2882 Copeland Rd Valdosta, GA 3.0 2.0 1248 $1,595 $1.28 23d 1 0.22mi

Listing history 28 events

  1. 2026-06-21
    days on market $196,000 Active 54 DOM
  2. 2026-06-19
    days on market $196,000 Active 52 DOM
  3. 2026-06-18
    days on market $196,000 Active 51 DOM
  4. 2026-06-17
    days on market $196,000 Active 50 DOM
  5. 2026-06-16
    days on market $196,000 Active 49 DOM
  6. 2026-06-15
    days on market $196,000 Active 48 DOM
  7. 2026-06-14
    days on market $196,000 Active 46 DOM
  8. 2026-06-13
    days on market $196,000 Active 45 DOM
  9. 2026-06-10
    days on market $196,000 Active 43 DOM
  10. 2026-06-09
    days on market $196,000 Active 42 DOM
  11. 2026-06-08
    days on market $196,000 Active 41 DOM
  12. 2026-06-07
    days on market $196,000 Active 40 DOM
  13. 2026-06-05
    days on market $196,000 Active 37 DOM
  14. 2026-06-03
    days on market $196,000 Active 36 DOM
  15. 2026-06-02
    days on market $196,000 Active 35 DOM
  16. 2026-06-01
    days on market $196,000 Active 34 DOM
  17. 2026-05-31
    days on market $196,000 Active 33 DOM
  18. 2026-05-30
    days on market $196,000 Active 32 DOM
  19. 2026-04-28
    listed $196,000 Active 901-char remark
  20. 2026-02-28
    historical
  21. 2025-11-17
    listed $196,000 New
  22. 2024-05-21
    soldstatus $150,000
  23. 2024-05-20
    soldstatus $150,000 Closed
    Show marketing remark (376 chars)

    Great location on quiet street in the county. Just south of Inner Perimeter. 3 bedroom, 2 baths. Tile and laminate throughout. No carpet. Kitchen has lots of counter space. Refrigerator, stove, and dishwasher to remain. Opens to breakfast room. Large laundry room. Fenced backyard. Storage shed. 1 car carport. Low maintenance vinyl siding. Minutes to town, airport, and I-75.

  24. 2024-04-26
    status Pending
    Show marketing remark (376 chars)

    Great location on quiet street in the county. Just south of Inner Perimeter. 3 bedroom, 2 baths. Tile and laminate throughout. No carpet. Kitchen has lots of counter space. Refrigerator, stove, and dishwasher to remain. Opens to breakfast room. Large laundry room. Fenced backyard. Storage shed. 1 car carport. Low maintenance vinyl siding. Minutes to town, airport, and I-75.

  25. 2024-04-09
    status Active
    Show marketing remark (376 chars)

    Great location on quiet street in the county. Just south of Inner Perimeter. 3 bedroom, 2 baths. Tile and laminate throughout. No carpet. Kitchen has lots of counter space. Refrigerator, stove, and dishwasher to remain. Opens to breakfast room. Large laundry room. Fenced backyard. Storage shed. 1 car carport. Low maintenance vinyl siding. Minutes to town, airport, and I-75.

  26. 2024-04-03
    status Pending
    Show marketing remark (376 chars)

    Great location on quiet street in the county. Just south of Inner Perimeter. 3 bedroom, 2 baths. Tile and laminate throughout. No carpet. Kitchen has lots of counter space. Refrigerator, stove, and dishwasher to remain. Opens to breakfast room. Large laundry room. Fenced backyard. Storage shed. 1 car carport. Low maintenance vinyl siding. Minutes to town, airport, and I-75.

  27. 2024-03-29
    listed $164,500 Active
    Show marketing remark (376 chars)

    Great location on quiet street in the county. Just south of Inner Perimeter. 3 bedroom, 2 baths. Tile and laminate throughout. No carpet. Kitchen has lots of counter space. Refrigerator, stove, and dishwasher to remain. Opens to breakfast room. Large laundry room. Fenced backyard. Storage shed. 1 car carport. Low maintenance vinyl siding. Minutes to town, airport, and I-75.

  28. 2003-08-01
    soldstatus $79,900

ⓘ 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
$1,402 · $117/mo
Projected year-2 tax
$1,803 · $150/mo
Expected delta
+$401/yr (+$33/mo · 28.6%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 6/10 Major 11 unhealthy d/yr today · 12 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
$15,903
− Mortgage interest
−$10,979
− Property taxes
−$1,402
− Insurance
−$980
− Repairs & maintenance
−$1,272
− Management
−$1,272
− Depreciation
−$5,702
Taxable loss
−$5,704
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,369
After-tax cash flow
$-783/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
Lowndes County
NCES district ID
1303390
Math proficiency
59% ▼ -1.00%
Reading proficiency
52% ▼ -2.00%
Median HH income
$48,221
Composite
47.21/100
National rank
#2317
State rank
#8 of 174 in GA

Livability — Valdosta

Score
60/100
State rank
#392
US rank
#19544

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lowndes County · 107,801 people
City population
91,859
Metro
Valdosta, GA
Population (ZIP)
31,302
Household income
$36,111
Rent vs Own
51.7% rent · 48.3% own
Severe rent burden
2016.0

Population outlook (Lowndes County) Hauer SSP2

Today (2025)
120,348 people
By 2030
123,469 · +2.6%
By 2040
128,482 · +6.8%
By 2050
131,907 · +9.6%
By 2075
139,080 · +15.6%
By 2100
133,649 · +11.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 57% White 31% Hispanic / Latino 8% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 1% Italian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
92% English-only · Spanish 7% Korean 1%

Political lean MEDSL · Lowndes

2024 margin
R (+18.0) · D 40.8% · R 58.8%
2008→2024 swing
-8.6pp toward R · 2008: -9.4pp · 2024: -18.0pp
All cycles
2024: R+18.0 2020: R+12.0 2016: R+18.2 2012: R+10.5 2008: R+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.12%
Current HPI
121.5948
Rent YoY
▲ 8.34%
Metro
Valdosta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+145.3% since first listed
10 events — show timeline
  • 2026-04-28 Listed $196,000 SGMLS
  • 2026-02-28 Listing Removed GAMLS
  • 2025-11-17 Listed $196,000 GAMLS
  • 2024-05-21 Sold (Public Records) $150,000 Public Records
  • 2024-05-20 Sold (MLS) $150,000 SGMLS
  • 2024-04-26 Pending SGMLS
  • 2024-04-09 Relisted SGMLS
  • 2024-04-03 Pending SGMLS
  • 2024-03-29 Listed $164,500 SGMLS
  • 2003-08-01 Sold (Public Records) $79,900 Public Records

Property tax history

+5.0%/yr

Latest (2025): $1,402 · +42.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…