CashFlowRE
Sign in Sign up
100 Georgia Pl
F Composite 24.97
Why this score? — see what drove the F 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 +7.5/15.0
  • Appreciation +7.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Cash flow +0.0/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$625,000

100 Georgia Pl · Poteau, OK 74953
None bd · 5.0 ba · 3,556 sqft · Townhouse public records · 17 Days on market
Built 1973 0.57 ac lot

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

Listing remarks MLS

Investor's Dream in Poteau, OK! Welcome to 100 Georgia Place, an 11-unit multifamily property. This property includes 4 one-bedroom, one-bath units (renting at $500/month) and 7 two-bedroom, one-bath units (renting at $570/month). Spanning 7,300 sq ft, the cinder block building is topped with a metal roof, ensuring energy efficiency and low maintenance. With utilities covered by the owner, this is an attractive option for tenants, offering steady rental income for investors. Don't miss out on this excellent investment opportunity!

Key facts

  • Built 1973
  • Listed 17 days

Property features AI

Finance

  • Financial info: Annual property tax reported

Exterior

  • Parking: Parking lot with asphalt surface
  • Home design: One level apartment; Residential apartment
  • Construction: Brick construction; Brick/mortar foundation; Built with metal roof
  • Exterior features: Metal roof; No fencing; Publicly maintained road access; Lot dimensions approximately 178 x 140 x 178 x 140 (0.57 acres)

Interior

  • Flooring: Vinyl
  • Heating & cooling: Baseboard heating; Window air conditioning units
  • Interior features: Electric water heater; Vinyl flooring
  • Laundry & utility: No laundry hookups on site

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 ?-bed/5.0-bath townhouse listed at $625k.

Deal economics

  • At list price, monthly cash flow is $-4k ($-45k/yr) — negative.
  • Rent doesn't cover operating costs at any purchase price — skip.
  • Recommended offer: $616k (1.5% below list) — sets the bar for market timing.
  • Cap rate -0.7% vs local median 3.8% in Poteau — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 57/100 on livability (#485 in OK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Poteau (town): math 30% / reading 29% proficiency, ranked #68 of 270 in OK (top 25%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Poteau Upper Es (math 45% / reading 36%, grade F, #98 of 845 statewide, top 12%, 471 students, 0% FRL); Poteau Hs (math 22% / reading 32%, grade F, #125 of 447 statewide, top 31%, 636 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 140 active listings in the ZIP; 73 units permitted in Le Flore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $31k of equity ($4k loan paydown + $26k appreciation (4.2% local appreciation)).
  • Le Flore County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$49k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($616k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $352k; list at $625k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $615,625 (1.5% 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. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 D 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
0.00%
Cap rate
-0.72%
Cash-on-cash
-25.06%
DSCR
-0.12
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.22% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.31×
Total profit
$-120,721
Equity at exit
$325,039
10-year hold
IRR
-4.5%
Equity multiple
0.16×
Total profit
$-146,437
Equity at exit
$538,240

Cash invested: $175,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Oklahoma
83 Strongly Landlord-Friendly · R+20
County
— inherits STATE
City
— inherits STATE
5-day notice; strongly landlord-favorable.

ZIP-level market 74953

Home prices YoY
1.7%
Active inventory
140

Monthly cashflow live

Estimated rent
$0 none
Mortgage (P&I)
$3,278
Tax from tax record
$117 /mo · $1,403/yr
Insurance
$260
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$0
Net cashflow
$-3,721

Break-even live

Break-even rent $4,711
Max offer price
Occupancy floor

Sensitivity live

Price -10% $-3,368 -5% $-3,544 +0% $-3,721 +5% $-3,898 +10% $-4,075
Rent -10% $-3,721 -5% $-3,721 +0% $-3,721 +5% $-3,721 +10% $-3,721
Rate -1.0pp $-3,407 -0.5pp $-3,562 base $-3,721 +0.5pp $-3,883 +1.0pp $-4,048

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
$156,250
Closing costs
$18,750
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.

Listing history 13 events

  1. 2026-06-21
    days on market $625,000 Active 17 DOM
  2. 2026-06-18
    days on market $625,000 Active 15 DOM
  3. 2026-06-17
    days on market $625,000 Active 14 DOM
  4. 2026-06-16
    days on market $625,000 Active 13 DOM
  5. 2026-06-15
    days on market $625,000 Active 12 DOM
  6. 2026-06-13
    days on market $625,000 Active 10 DOM
  7. 2026-06-12
    days on market $625,000 Active 9 DOM
  8. 2026-06-09
    days on market $625,000 Active 6 DOM
  9. 2026-06-08
    days on market $625,000 Active 5 DOM
  10. 2026-06-08
    days on market $625,000 Active 4 DOM
  11. 2026-06-07
    days on market $625,000 Active 3 DOM
  12. 2026-06-04
    remarks 675-char remark
  13. 2026-06-04
    listed $625,000 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 OK · Resets to sale price

Current annual tax
$1,403 · $117/mo
Projected year-2 tax
$5,625 · $469/mo
Expected delta
+$4,222/yr (+$352/mo · 300.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 98% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥114°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$0
− Mortgage interest
−$35,010
− Property taxes
−$1,403
− Insurance
−$3,922
− Repairs & maintenance
−$0
− Management
−$0
− Depreciation
−$18,182
Taxable loss
−$58,517
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$14,044
After-tax cash flow
$-30,612/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
Poteau
NCES district ID
4024870
Math proficiency
30% ▼ -4.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$42,165
Composite
25.05/100
National rank
#7546
State rank
#68 of 270 in OK

Livability — Poteau

Score
57/100
State rank
#485
US rank
#22172

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poteau, OK
Population (ZIP)
12,284

Population outlook (Le Flore County) Hauer SSP2

Today (2025)
48,504 people
By 2030
47,474 · -2.1%
By 2040
44,914 · -7.4%
By 2050
42,239 · -12.9%
By 2075
35,071 · -27.7%
By 2100
25,949 · -46.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 12% Native American 10% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 2% Iranian 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 10%

Political lean MEDSL · Le Flore

2024 margin
Solid R (+64.8) · D 17.0% · R 81.8% · Other 1.3%
2008→2024 swing
-26.1pp toward R · 2008: -38.6pp · 2024: -64.8pp
All cycles
2024: R+64.8 2020: R+63.4 2016: R+58.7 2012: R+41.1 2008: R+38.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.22%
Current HPI
252.3937
Rent YoY
Metro
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+26.3% since first listed
11 events — show timeline
  • 2026-06-03 Listed $625,000 WRVBOR
  • 2026-04-19 Rental Removed $600 RENTALBEAST
  • 2026-04-12 Listed for Rent $600 RENTALBEAST
  • 2026-04-11 Rental Removed $650 RENTALBEAST
  • 2026-03-21 Listed for Rent $650 RENTALBEAST
  • 2025-12-28 Rental Removed $650 RENTALBEAST
  • 2025-12-20 Listed for Rent $650 RENTALBEAST
  • 2025-04-25 Sold (MLS) $351,800 WRVBOR
  • 2025-01-30 Pending WRVBOR
  • 2025-01-13 Sold (Public Records) $1,025,000 Public Records
  • 2024-09-06 Listed $495,000 WRVBOR

Property tax history

+2.4%/yr

Latest (2025): $1,403 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…