CashFlowRE
Sign in Sign up
1900 N Barack Obama Blvd
C- Composite 52.42
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 +22.9/30.0
  • DSCR +7.3/10.0
  • ARV discount +5.4/15.0
  • 1% rule +5.2/10.0
  • Rent growth +4.6/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$115,000

1900 N Barack Obama Blvd · Valdosta, GA 31601
3 bd · 1.0 ba · 1,256 sqft · SingleFamily public records · 137 Days on market
Built 1955 0.41 ac lot $92/sqft · 53% above area Est $110k · at est. ↓ 4% since listing

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

Listing remarks MLS

Affordable investor opportunity to purchase a home and garage apartment to add to or start your rental portfolio. They are also close proximity to retail and surrounded by commercial properties. Possible gross income is $1350/month. 1900 is a 3 bedroom, 1 bath. 1900 1/2 is garage apartment with a 1 bedroom, 1 bath. Below the garage apartment are two storage areas. Brand NEW ROOF added to main house and garage apartment in May 2025. Come take a look today!

Key facts

  • Garage apartment
  • Storage areas
  • New roof

Tags

GARAGE APARTMENTSTORAGE AREASNEW ROOF

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 $115k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 4.3% in Valdosta — 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 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.
  • Valdosta City (urban): math 15% / reading 22% proficiency, ranked #149 of 174 in GA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: W.G. Nunn Elementary (math 14% / reading 17%, grade F, #973 of 1,228 statewide, top 80%, 901 students, 93% FRL); Newbern Middle School (math 10% / reading 18%, grade F, #405 of 470 statewide, top 86%, 806 students, 95% FRL); Valdosta High School (math 7% / reading 24%, grade F, #290 of 424 statewide, top 69%, 2,381 students, 95% FRL) — zoned schools average 94% FRL vs 74% district-wide (20 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; 35 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 66% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 896 units permitted in Lowndes County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% 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 $795 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.02%
Cap rate
8.40%
Cash-on-cash
7.52%
DSCR
1.33
GRM
8.2

CMA / ARV

ARV (median comp)
$109,946
List price
$115,000
Delta
4.60%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1206 Lakeland Ave 0.25mi 3/2.0 1,296 (+3%) 3mo $145,000 $112 76
1306 Ponderosa Dr 0.33mi 3/2.0 1,330 (+6%) 0mo $100,000 $75 70
1505 Baymeadows Dr 0.50mi 3/2.0 1,332 (+6%) 0mo $182,000 $137 62
1405 Leon Ave 0.40mi 3/2.0 1,162 (-8%) 4mo $150,000 $129 62
2105 N Troup St 0.49mi 4/2.0 (+1) 1,334 (+6%) 1mo $140,000 $105 57
1731 Eli Pl 0.73mi 3/2.0 1,296 (+3%) 2mo $182,500 $141 55
2102 Melrose Dr 0.43mi 3/2.0 1,404 (+12%) 3mo $139,000 $99 54
2745 Pineview Dr 0.74mi 3/2.0 1,224 (-2%) 4mo $218,000 $178 54
1803 N Lee St 0.69mi 4/2.0 (+1) 1,241 (-1%) 4mo $71,500 $58 54
736 Lausanne Dr 0.54mi 3/1.0 1,105 (-12%) 4mo $66,000 $60 52
2318 Frederick Pl 0.63mi 4/2.0 (+1) 1,342 (+7%) 2mo $150,000 $112 48
904 E Brookwood Dr 0.59mi 3/2.0 1,420 (+13%) 3mo $134,000 $94 44

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
0.3%
Equity multiple
1.01×
Total profit
$384
Equity at exit
$17,147
10-year hold
IRR
14.3%
Equity multiple
2.40×
Total profit
$44,989
Equity at exit
$9,943

Cash invested: $32,200 (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
8.2×

Monthly cashflow live

Estimated rent
$1,173 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$74 /mo · $889/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$202

Break-even live

Break-even rent $918
Max offer price $115,000
Occupancy floor 78%

Sensitivity live

Price -10% $267 -5% $234 +0% $202 +5% $169 +10% $137
Rent -10% $109 -5% $155 +0% $202 +5% $248 +10% $294
Rate -1.0pp $260 -0.5pp $231 base $202 +0.5pp $172 +1.0pp $142

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
$28,750
Closing costs
$3,450
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1425 E Park Ave Valdosta, GA 1.0–2.0 1.0–2.0 917 $1,095 $1.19 23d 2 0.12mi
1616 E Moore St Apt 19 Valdosta, GA 2.0 1.0 1029 $825 $0.80 45d 1 0.27mi
1503 E Park Ave Valdosta, GA 1.0–3.0 1.0–2.0 890 $1,260 $1.42 45d 54 0.28mi
1109 Timber Line Dr Valdosta, GA 3.0 2.0 1436 $1,300 $0.91 45d 1 0.33mi
1632 Lexington Cir Valdosta, GA 3.0 2.0 1104 $1,395 $1.26 45d 1 0.38mi
908 E Park Ave Valdosta, GA 3.0 2.0 1612 $1,650 $1.02 23d 1 0.39mi
1235 Ponderosa Dr Valdosta, GA 3.0 2.0 1200 $1,295 $1.08 23d 1 0.43mi
1005 Langdale Dr Unit B Valdosta, GA 2.0 1.0 879 $700 $0.80 23d 1 0.46mi
4 Lakeland Ct Valdosta, GA 4.0 2.0 1350 $1,250 $0.93 23d 1 0.49mi
2314 Pineview Dr Apt A Valdosta, GA 2.0 1.0 940 $900 $0.96 45d 1 0.53mi
722 Vallotton Dr Valdosta, GA 3.0 1.0 984 $900 $0.91 45d 1 0.53mi
803 Lausanne Dr Valdosta, GA 3.0 1.0 994 $1,095 $1.10 45d 1 0.54mi
2324 Sterling Pl Valdosta, GA 3.0 1.0 1124 $1,095 $0.97 23d 1 0.60mi
713 Lakeland Ave Valdosta, GA 2.0 1.0 1047 $895 $0.85 45d 1 0.64mi
743 E Brookwood Dr Valdosta, GA 2.0 1.0 906 $895 $0.99 45d 1 0.69mi
1730 Forsyth Pl Unit B Valdosta, GA 3.0 3.0 1280 $1,395 $1.09 45d 1 0.70mi
2709 Pineview Dr Unit A Valdosta, GA 2.0 2.5 1000 $995 $0.99 45d 1 0.71mi
1609 Marion St Unit B Valdosta, GA 2.0 1.0 945 $895 $0.95 23d 1 0.80mi
2205 Bemiss Rd Valdosta, GA 2.0 1.0 880 $1,095 $1.24 45d 3 0.80mi
611 Pineview Dr Valdosta, GA 1.0–3.0 1.0–2.5 1204 $1,600 $1.33 23d 3 0.92mi
1778 Almond Tree Pl Valdosta, GA 3.0 2.5 1336 $1,300 $0.97 45d 1 0.94mi
1717 Largo Cir Valdosta, GA 3.0 2.0 1206 $1,495 $1.24 45d 1 0.95mi
304 E Cranford Ave Valdosta, GA 2.0 1.0 980 $850 $0.87 45d 1 0.99mi
2305 Bemiss Rd Unit T16 Valdosta, GA 2.0 1.5 896 $850 $0.95 45d 1 1.03mi
2600 Deborah Dr Valdosta, GA 3.0 1.0 1333 $1,495 $1.12 45d 1 1.03mi
1506 Slater St Unit 7 Valdosta, GA 2.0 1.5 1037 $695 $0.67 45d 1 1.23mi
2437 University Dr Valdosta, GA 3.0 1.0 879 $1,175 $1.34 45d 1 1.28mi
1704 N Patterson St Unit 4 Valdosta, GA 2.0 2.0 1100 $950 $0.86 45d 1 1.30mi
2816 Kirkwood Cir Valdosta, GA 3.0 1.0 1168 $1,450 $1.24 23d 1 1.35mi
411 Northside Dr Valdosta, GA 2.0 2.0 950 $795 $0.84 45d 1 1.35mi
411 Northside Dr Unit G5 Valdosta, GA 2.0 1.5 950 $795 $0.84 45d 1 1.35mi
2814 Kirkwood Cir Valdosta, GA 4.0 2.0 1392 $1,500 $1.08 23d 1 1.36mi
522 Green St Valdosta, GA 2.0 1.0 1020 $900 $0.88 23d 1 1.36mi
5 Crestwood Cir Valdosta, GA 2.0 1.5 1032 $925 $0.90 45d 1 1.40mi
200 W Cranford Ave Valdosta, GA 2.0 2.0 950 $1,225 $1.29 23d 3 1.42mi

Listing history 20 events

  1. 2026-06-21
    days on market $115,000 Active 137 DOM
  2. 2026-06-19
    days on market $115,000 Active 135 DOM
  3. 2026-06-18
    days on market $115,000 Active 134 DOM
  4. 2026-06-17
    days on market $115,000 Active 133 DOM
  5. 2026-06-16
    days on market $115,000 Active 132 DOM
  6. 2026-06-15
    days on market $115,000 Active 131 DOM
  7. 2026-06-14
    days on market $115,000 Active 129 DOM
  8. 2026-06-13
    pricedays on market $115,000 Active 128 DOM
  9. 2026-06-10
    days on market $120,000 Active 126 DOM
  10. 2026-06-09
    days on market $120,000 Active 125 DOM
  11. 2026-06-08
    days on market $120,000 Active 124 DOM
  12. 2026-06-07
    days on market $120,000 Active 123 DOM
  13. 2026-06-05
    days on market $120,000 Active 120 DOM
  14. 2026-06-03
    days on market $120,000 Active 119 DOM
  15. 2026-06-02
    days on market $120,000 Active 118 DOM
  16. 2026-06-01
    days on market $120,000 Active 117 DOM
  17. 2026-05-31
    days on market $120,000 Active 116 DOM
  18. 2026-05-30
    days on market $120,000 Active 115 DOM
  19. 2026-02-04
    listed $120,000 Active 459-char remark
    Show marketing remark (459 chars)

    Affordable investor opportunity to purchase a home and garage apartment to add to or start your rental portfolio. They are also close proximity to retail and surrounded by commercial properties. Possible gross income is $1350/month. 1900 is a 3 bedroom, 1 bath. 1900 1/2 is garage apartment with a 1 bedroom, 1 bath. Below the garage apartment are two storage areas. Brand NEW ROOF added to main house and garage apartment in May 2025. Come take a look today!

  20. 2024-05-11
    price $125,000

ⓘ 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
$889 · $74/mo
Projected year-2 tax
$1,058 · $88/mo
Expected delta
+$169/yr (+$14/mo · 19.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 11 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
$14,077
− Mortgage interest
−$6,442
− Property taxes
−$889
− Insurance
−$575
− Repairs & maintenance
−$1,126
− Management
−$1,126
− Depreciation
−$3,345
Taxable income
$574
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$138
After-tax cash flow
$2,282/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
Valdosta City
NCES district ID
1305310
Math proficiency
15% ▼ -12.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$30,634
Composite
14.79/100
National rank
#9388
State rank
#149 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

Census place
Valdosta, GA
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

-4.0% since first listed
2 events — show timeline
  • 2026-02-04 Listed $120,000 SGMLS
  • 2024-05-11 Price Changed $125,000 SGMLS

Property tax history

+1.5%/yr

Latest (2025): $889 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…