CashFlowRE
Sign in Sign up
907 S Oak St 🏷️ Likely Rental
B+ Composite 76.56
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$44,900

907 S Oak St · Valdosta, GA 31601
2 bd · 1.0 ba · 1,194 sqft · SingleFamily public records · 12 Days on market
Built 1950 9,148 sqft lot Est $63k · 29% under

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

Listing remarks

Investment property in Valdosta currently leased for $300 per month

Key facts

  • 9,148 sq ft lot
  • Built 1950
  • Listed 11 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Frame construction with wood siding; Asphalt roof
  • Exterior features: Porch

Interior

  • Kitchen: Electric water heater
  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit(s); Ceiling fan(s)
  • Interior features: Window coverings; Accessible entrance

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $44,900 price doesn't fit this home's estimated sale value (~$63,282) and the remarks read like a rental — treat the cards below with caution.

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 $484 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($964 rent vs $45k).
  • Cap rate 19.2% 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: schools F, crime F, amenities 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.
  • Market conditions: Rents rising fast (+8.3%/yr); 201 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 32% 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 $310 of loan paydown is wiped out by about $1k 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 $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $44,900

Questions for the listing agent

  1. Built in 1950 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.15%
Cap rate
19.22%
Cash-on-cash
46.18%
DSCR
3.05
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$63,282
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
831 Old Clyattville Rd 0.08mi 3/1.0 (+1) 1,066 (-11%) 18mo $58,000 $54 58
214 Wisenbaker Ln 0.35mi 3/1.0 (+1) 1,074 (-10%) 8mo $57,000 $53 55
730 S Troup St 0.49mi 2/1.0 1,159 (-3%) 21mo $29,000 $25 55
607 Way St 0.73mi 3/1.0 (+1) 1,151 (-4%) 1mo $32,000 $28 54
413 S Lee St 0.56mi 2/1.0 1,019 (-15%) 6mo $8,800 $9 44
517 Hudson St 0.72mi 3/1.0 (+1) 1,040 (-13%) 16mo $62,000 $60 26

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
48.8%
Equity multiple
3.28×
Total profit
$28,630
Equity at exit
$6,695
10-year hold
IRR
56.3%
Equity multiple
7.98×
Total profit
$87,784
Equity at exit
$3,882

Cash invested: $12,572 (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
3.9×

Monthly cashflow live

Estimated rent
$964 high interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$24 /mo · $287/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$484

Break-even live

Break-even rent $352
Max offer price $44,900
Occupancy floor 45%

Sensitivity live

Price -10% $509 -5% $497 +0% $484 +5% $471 +10% $458
Rent -10% $408 -5% $446 +0% $484 +5% $522 +10% $560
Rate -1.0pp $506 -0.5pp $495 base $484 +0.5pp $472 +1.0pp $460

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
$11,225
Closing costs
$1,347
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
825 Bethune Dr Valdosta, GA 3.0 1.0 834 $895 $1.07 22d 1 0.98mi
704 Conoley Ave Valdosta, GA 3.0 2.5 1300 $1,250 $0.96 45d 1 1.04mi
808 Penny Pl Valdosta, GA 3.0 2.0 1200 $1,100 $0.92 45d 1 1.05mi
522 Green St Valdosta, GA 2.0 1.0 1020 $900 $0.88 22d 1 1.14mi
200 W Adair St Unit A9 Valdosta, GA 1.0 1.0 900 $895 $0.99 22d 1 1.24mi
205 E Adair St Unit 4 Valdosta, GA 1.0 1.0 700 $550 $0.79 45d 1 1.25mi
1205 Bethune St Unit A Valdosta, GA 2.0 1.5 1100 $1,000 $0.91 22d 1 1.29mi
1205 Bethune St Unit B Valdosta, GA 2.0 2.0 1150 $1,000 $0.87 22d 1 1.29mi
1005 N Oak St Valdosta, GA 3.0 1.0 1087 $795 $0.73 45d 1 1.41mi
1004 N Oak St Valdosta, GA 1.0–2.0 1.0 866 $750 $0.87 22d 3 1.41mi
1010 N Toombs St Valdosta, GA 2.0 1.5 1056 $1,000 $0.95 22d 3 1.42mi
1029 Johnson St Valdosta, GA 2.0 1.0 986 $900 $0.91 45d 1 1.45mi

Listing history 9 events

  1. 2026-06-15
    days on market $44,900 Active 12 DOM
  2. 2026-06-14
    days on market $44,900 Active 10 DOM
  3. 2026-06-13
    days on market $44,900 Active 9 DOM
  4. 2026-06-10
    days on market $44,900 Active 7 DOM
  5. 2026-06-09
    days on market $44,900 Active 6 DOM
  6. 2026-06-08
    days on market $44,900 Active 5 DOM
  7. 2026-06-07
    days on market $44,900 Active 4 DOM
  8. 2026-06-05
    remarks 67-char remark
  9. 2026-06-05
    listed $44,900 Active 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 GA · Resets to sale price

Current annual tax
$287 · $24/mo
Projected year-2 tax
$413 · $34/mo
Expected delta
+$126/yr (+$11/mo · 44.0%)

ⓘ 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 6/10 Major
  • 🌡 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
$11,573
− Mortgage interest
−$2,515
− Property taxes
−$287
− Insurance
−$224
− Repairs & maintenance
−$926
− Management
−$926
− Depreciation
−$1,306
Taxable income
$5,389
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,293
After-tax cash flow
$4,512/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

-99.0% since first listed
5 events — show timeline
  • 2026-06-03 Listed $44,900 TBOR
  • 2024-10-16 Sold (Public Records) $275,000 Public Records
  • 2020-11-24 Sold (Public Records) $247,500 Public Records
  • 2012-10-31 Sold (Public Records) $134,035 Public Records
  • 2005-03-29 Sold (Public Records) $4,321,100 Public Records

Property tax history

+1.6%/yr

Latest (2025): $287 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…