CashFlowRE
Sign in Sign up
607 Way St
B- Composite 69.06
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$29,900

607 Way St · Valdosta, GA 31601
3 bd · 1.0 ba · 1,151 sqft · SingleFamily public records · 9 Days on market
Built 1980 6,098 sqft lot $26/sqft · 59% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bed/1 bath handyman special! The home needs work, but would make a great project.

Key facts

  • 6,098 sq ft lot
  • Parking
  • Built 1980

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 $30k.

Deal economics

  • At list price, monthly cash flow is $644 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Cap rate 32.1% 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); 198 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% 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 35% 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 $207 of loan paydown is wiped out by about $897 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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: 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 $29,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
3.50%
Cap rate
32.15%
Cash-on-cash
92.34%
DSCR
5.11
GRM
2.4

CMA / ARV

ARV (median comp)
$73,428
List price
$29,900
Delta
-59.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
607 Way St 0.00mi 3/1.0 1,151 (0%) 1mo $32,000 $28 100
517 Hudson St 0.07mi 3/1.0 1,040 (-10%) 16mo $62,000 $60 67
3 Wesley Ln 0.56mi 3/1.5 1,175 (+2%) 4mo $68,750 $59 65
214 Wisenbaker Ln 0.38mi 3/1.0 1,074 (-7%) 8mo $57,000 $53 64
730 S Troup St 0.31mi 2/1.0 (-1) 1,159 (+1%) 21mo $29,000 $25 62
413 S Lee St 0.35mi 2/1.0 (-1) 1,019 (-12%) 6mo $8,800 $9 54
6 Sharper Cir 0.57mi 3/1.5 1,104 (-4%) 15mo $143,800 $130 52
716 E Magnolia St 0.55mi 3/1.0 1,280 (+11%) 15mo $38,000 $30 43
720 E Magnolia St 0.56mi 3/1.0 1,014 (-12%) 18mo $77,000 $76 39
304 Martin Ave 0.67mi 4/3.0 (+1) 1,288 (+12%) 20mo $82,000 $64 19

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
98.5%
Equity multiple
5.98×
Total profit
$41,714
Equity at exit
$4,458
10-year hold
IRR
Equity multiple
14.66×
Total profit
$114,322
Equity at exit
$2,585

Cash invested: $8,372 (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
198
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,046 high interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$13 /mo · $155/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$644

Break-even live

Break-even rent $231
Max offer price $29,900
Occupancy floor 33%

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
$7,475
Closing costs
$897
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
825 Bethune Dr Valdosta, GA 3.0 1.0 834 $895 $1.07 21d 1 0.32mi
808 Penny Pl Valdosta, GA 3.0 2.0 1200 $1,100 $0.92 43d 1 0.53mi
1205 Bethune St Unit B Valdosta, GA 2.0 2.0 1150 $1,000 $0.87 21d 1 0.60mi
1205 Bethune St Unit A Valdosta, GA 2.0 1.5 1100 $1,000 $0.91 21d 1 0.60mi
522 Green St Valdosta, GA 2.0 1.0 1020 $900 $0.88 21d 1 0.71mi
704 Conoley Ave Valdosta, GA 3.0 2.5 1300 $1,250 $0.96 43d 1 0.78mi
1342 Partridge Pl Unit A Valdosta, GA 2.0 1.0 878 $895 $1.02 43d 1 0.95mi
743 E Brookwood Dr Valdosta, GA 2.0 1.0 906 $895 $0.99 43d 1 1.37mi
1010 N Toombs St Valdosta, GA 2.0 1.5 1056 $1,000 $0.95 21d 3 1.42mi
1005 N Oak St Valdosta, GA 3.0 1.0 1087 $795 $0.73 43d 1 1.42mi
1004 N Oak St Valdosta, GA 1.0–2.0 1.0 866 $750 $0.87 21d 3 1.45mi
803 Lausanne Dr Valdosta, GA 3.0 1.0 994 $1,095 $1.10 43d 1 1.48mi
1029 Johnson St Valdosta, GA 2.0 1.0 986 $900 $0.91 43d 1 1.49mi

Listing history 7 events

  1. 2026-06-03
    days on marketlisting id $29,900 Pending 9 DOM
  2. 2026-05-18
    status Active 83-char remark
  3. 2026-05-13
    status Active 84-char remark
    Show marketing remark (84 chars)

    3 bed/1 bath handyman special! The home needs work, but would make a great project.

  4. 2026-05-07
    status Pending 83-char remark
  5. 2026-05-06
    status Pending 84-char remark
    Show marketing remark (84 chars)

    3 bed/1 bath handyman special! The home needs work, but would make a great project.

  6. 2026-04-29
    listed $29,900 Active 83-char remark
    Show marketing remark (84 chars)

    3 bed/1 bath handyman special! The home needs work, but would make a great project.

  7. 2026-04-29
    listed $29,900 Active 84-char remark
    Show marketing remark (84 chars)

    3 bed/1 bath handyman special! The home needs work, but would make a great project.

ⓘ 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
$155 · $13/mo
Projected year-2 tax
$275 · $23/mo
Expected delta
+$120/yr (+$10/mo · 77.3%)

ⓘ 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 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
$12,553
− Mortgage interest
−$1,675
− Property taxes
−$155
− Insurance
−$150
− Repairs & maintenance
−$1,004
− Management
−$1,004
− Depreciation
−$870
Taxable income
$7,695
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,847
After-tax cash flow
$5,884/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

+7.0% since first listed
5 events — show timeline
  • 2026-06-01 Sold (MLS) $32,000 SGMLS
  • 2026-05-20 Pending SGMLS
  • 2026-05-13 Relisted SGMLS
  • 2026-05-06 Pending SGMLS
  • 2026-04-29 Listed $29,900 SGMLS

Property tax history

+297.3%/yr

Latest (2025): $155 · +12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…