CashFlowRE
Sign in Sign up
69 Babe Landon Ln
F Composite 33.14
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).

  • Cash flow +11.4/30.0
  • Appreciation +5.5/10.0
  • DSCR +3.4/10.0
  • Livability +3.2/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +0.0/15.0

$290,000

69 Babe Landon Ln · Midway, GA 31309
4 bd · 3.0 ba · 2,128 sqft · Other public records · 93 Days on market
Built 2024 1.12 ac lot $136/sqft · 26% above area Est $231k · 26% over

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

Listing remarks MLS

This spacious mobile home offers the perfect blend of comfort, privacy, and opportunity, featuring four generously sized bedrooms and three full bathrooms with two flex rooms on over an acre of land. With a large open floor plan, this home boasts a bright and inviting living room that flows seamlessly into a spacious kitchen. Ideal for everyday living and entertaining family and friends. Whether you're hosting holiday celebrations or casual cookouts with friends, this home is perfect for all your needs. The fenced backyard offers both security and space, perfect for family fun and entertainment with plenty of room for your fur babies to run and play. Enjoy frequent wildlife sightings adding a peaceful, natural touch; perfect for those who enjoy hunting or simply being outdoors. Just minutes from Richmond Hill, Interstate 95, Hinesville and Fort Stewart. This home is a fantastic option for military families or anyone needing extra space to suit their family lifestyle. With no HOA restrictions and ample room to expand, this property is full of potential to truly make it your own.

Key facts

  • No hoa restrictions
  • Over an acre of land
  • Fenced backyard

Tags

FENCED BACKYARDMULTIPLE FAMILY AREASLARGE OPEN FLOOR PLANNO HOA RESTRICTIONSOVER AN ACRE OF LANDMINUTES FROM FORT STEWART

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 4-bed/3.0-bath other listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-99 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $273k (6.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (24.5% below list).
  • Recommended offer: $219k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.8% in Midway — 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 65/100 on livability (#219 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Liberty County (urban): math 19% / reading 28% proficiency, ranked #133 of 174 in GA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 9 active listings in the ZIP; 471 units permitted in Liberty County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($2k loan paydown + $3k appreciation (1.1% local appreciation)).
  • Liberty County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 4 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; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $218,811 (24.5% 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. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  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 D-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. 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?
  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
0.75%
Cap rate
5.88%
Cash-on-cash
-1.46%
DSCR
0.94
GRM
11.0

CMA / ARV

ARV (median comp)
$230,529
List price
$290,000
Delta
25.80%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

1.07% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$108
Equity at exit
$100,120
10-year hold
IRR
4.8%
Equity multiple
1.58×
Total profit
$47,443
Equity at exit
$133,919

Cash invested: $81,200 (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 31309

Home prices YoY
0.6%
Active inventory
9
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,188 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$186 /mo · $2,229/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$-99

Break-even live

Break-even rent $2,313
Max offer price $272,551
Occupancy floor 100%

Sensitivity live

Price -10% $65 -5% $-17 +0% $-99 +5% $-181 +10% $-263
Rent -10% $-272 -5% $-185 +0% $-99 +5% $-12 +10% $74
Rate -1.0pp $47 -0.5pp $-25 base $-99 +0.5pp $-174 +1.0pp $-250

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
$72,500
Closing costs
$8,700
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 25 events

  1. 2026-06-21
    days on market $290,000 Active 93 DOM
  2. 2026-06-19
    days on market $290,000 Active 91 DOM
  3. 2026-06-18
    days on market $290,000 Active 90 DOM
  4. 2026-06-17
    days on market $290,000 Active 89 DOM
  5. 2026-06-16
    days on market $290,000 Active 88 DOM
  6. 2026-06-15
    days on market $290,000 Active 87 DOM
  7. 2026-06-14
    days on market $290,000 Active 85 DOM
  8. 2026-06-13
    days on market $290,000 Active 84 DOM
  9. 2026-06-10
    days on market $290,000 Active 82 DOM
  10. 2026-06-09
    days on market $290,000 Active 81 DOM
  11. 2026-06-08
    days on market $290,000 Active 80 DOM
  12. 2026-06-07
    days on market $290,000 Active 79 DOM
  13. 2026-06-05
    days on market $290,000 Active 76 DOM
  14. 2026-06-03
    days on market $290,000 Active 75 DOM
  15. 2026-06-02
    days on market $290,000 Active 74 DOM
  16. 2026-06-01
    days on market $290,000 Active 73 DOM
  17. 2026-05-31
    days on market $290,000 Active 72 DOM
  18. 2026-05-30
    days on market $290,000 Active 71 DOM
  19. 2026-04-07
    status Active 1094-char remark
    Show marketing remark (1094 chars)

    This spacious mobile home offers the perfect blend of comfort, privacy, and opportunity, featuring four generously sized bedrooms and three full bathrooms with two flex rooms on over an acre of land. With a large open floor plan, this home boasts a bright and inviting living room that flows seamlessly into a spacious kitchen. Ideal for everyday living and entertaining family and friends. Whether you're hosting holiday celebrations or casual cookouts with friends, this home is perfect for all your needs. The fenced backyard offers both security and space, perfect for family fun and entertainment with plenty of room for your fur babies to run and play. Enjoy frequent wildlife sightings adding a peaceful, natural touch; perfect for those who enjoy hunting or simply being outdoors. Just minutes from Richmond Hill, Interstate 95, Hinesville and Fort Stewart. This home is a fantastic option for military families or anyone needing extra space to suit their family lifestyle. With no HOA restrictions and ample room to expand, this property is full of potential to truly make it your own.

  20. 2026-04-06
    status Active 1094-char remark
    Show marketing remark (1094 chars)

    This spacious mobile home offers the perfect blend of comfort, privacy, and opportunity, featuring four generously sized bedrooms and three full bathrooms with two flex rooms on over an acre of land. With a large open floor plan, this home boasts a bright and inviting living room that flows seamlessly into a spacious kitchen. Ideal for everyday living and entertaining family and friends. Whether you're hosting holiday celebrations or casual cookouts with friends, this home is perfect for all your needs. The fenced backyard offers both security and space, perfect for family fun and entertainment with plenty of room for your fur babies to run and play. Enjoy frequent wildlife sightings adding a peaceful, natural touch; perfect for those who enjoy hunting or simply being outdoors. Just minutes from Richmond Hill, Interstate 95, Hinesville and Fort Stewart. This home is a fantastic option for military families or anyone needing extra space to suit their family lifestyle. With no HOA restrictions and ample room to expand, this property is full of potential to truly make it your own.

  21. 2026-03-27
    historical Active Under Contract 1094-char remark
    Show marketing remark (1094 chars)

    This spacious mobile home offers the perfect blend of comfort, privacy, and opportunity, featuring four generously sized bedrooms and three full bathrooms with two flex rooms on over an acre of land. With a large open floor plan, this home boasts a bright and inviting living room that flows seamlessly into a spacious kitchen. Ideal for everyday living and entertaining family and friends. Whether you're hosting holiday celebrations or casual cookouts with friends, this home is perfect for all your needs. The fenced backyard offers both security and space, perfect for family fun and entertainment with plenty of room for your fur babies to run and play. Enjoy frequent wildlife sightings adding a peaceful, natural touch; perfect for those who enjoy hunting or simply being outdoors. Just minutes from Richmond Hill, Interstate 95, Hinesville and Fort Stewart. This home is a fantastic option for military families or anyone needing extra space to suit their family lifestyle. With no HOA restrictions and ample room to expand, this property is full of potential to truly make it your own.

  22. 2026-03-27
    historical Active Under Contract 1094-char remark
    Show marketing remark (1094 chars)

    This spacious mobile home offers the perfect blend of comfort, privacy, and opportunity, featuring four generously sized bedrooms and three full bathrooms with two flex rooms on over an acre of land. With a large open floor plan, this home boasts a bright and inviting living room that flows seamlessly into a spacious kitchen. Ideal for everyday living and entertaining family and friends. Whether you're hosting holiday celebrations or casual cookouts with friends, this home is perfect for all your needs. The fenced backyard offers both security and space, perfect for family fun and entertainment with plenty of room for your fur babies to run and play. Enjoy frequent wildlife sightings adding a peaceful, natural touch; perfect for those who enjoy hunting or simply being outdoors. Just minutes from Richmond Hill, Interstate 95, Hinesville and Fort Stewart. This home is a fantastic option for military families or anyone needing extra space to suit their family lifestyle. With no HOA restrictions and ample room to expand, this property is full of potential to truly make it your own.

  23. 2026-03-19
    listed $290,000 Active 1094-char remark
    Show marketing remark (1094 chars)

    This spacious mobile home offers the perfect blend of comfort, privacy, and opportunity, featuring four generously sized bedrooms and three full bathrooms with two flex rooms on over an acre of land. With a large open floor plan, this home boasts a bright and inviting living room that flows seamlessly into a spacious kitchen. Ideal for everyday living and entertaining family and friends. Whether you're hosting holiday celebrations or casual cookouts with friends, this home is perfect for all your needs. The fenced backyard offers both security and space, perfect for family fun and entertainment with plenty of room for your fur babies to run and play. Enjoy frequent wildlife sightings adding a peaceful, natural touch; perfect for those who enjoy hunting or simply being outdoors. Just minutes from Richmond Hill, Interstate 95, Hinesville and Fort Stewart. This home is a fantastic option for military families or anyone needing extra space to suit their family lifestyle. With no HOA restrictions and ample room to expand, this property is full of potential to truly make it your own.

  24. 2026-03-19
    listed $290,000 Active 1094-char remark
    Show marketing remark (1094 chars)

    This spacious mobile home offers the perfect blend of comfort, privacy, and opportunity, featuring four generously sized bedrooms and three full bathrooms with two flex rooms on over an acre of land. With a large open floor plan, this home boasts a bright and inviting living room that flows seamlessly into a spacious kitchen. Ideal for everyday living and entertaining family and friends. Whether you're hosting holiday celebrations or casual cookouts with friends, this home is perfect for all your needs. The fenced backyard offers both security and space, perfect for family fun and entertainment with plenty of room for your fur babies to run and play. Enjoy frequent wildlife sightings adding a peaceful, natural touch; perfect for those who enjoy hunting or simply being outdoors. Just minutes from Richmond Hill, Interstate 95, Hinesville and Fort Stewart. This home is a fantastic option for military families or anyone needing extra space to suit their family lifestyle. With no HOA restrictions and ample room to expand, this property is full of potential to truly make it your own.

  25. 2024-06-07
    soldstatus $260,000

ⓘ 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
$2,229 · $186/mo
Projected year-2 tax
$2,668 · $222/mo
Expected delta
+$439/yr (+$37/mo · 19.7%)

ⓘ 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 9/10 Extreme 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$26,257
− Mortgage interest
−$16,245
− Property taxes
−$2,229
− Insurance
−$1,450
− Repairs & maintenance
−$2,101
− Management
−$2,101
− Depreciation
−$8,436
Taxable loss
−$6,304
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,513
After-tax cash flow
$328/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
Liberty County
NCES district ID
1303300
Math proficiency
19% ▼ -16.00%
Reading proficiency
28% ▼ -13.00%
Median HH income
$43,911
Composite
20.2/100
National rank
#8630
State rank
#133 of 174 in GA

Livability — Midway

Score
65/100
State rank
#219
US rank
#12952

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
10,794
Population (ZIP)
508

Population outlook (Liberty County) Hauer SSP2

Today (2025)
58,689 people
By 2030
57,670 · -1.7%
By 2040
55,750 · -5.0%
By 2050
54,155 · -7.7%
By 2075
58,947 · +0.4%
By 2100
66,919 · +14.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 21% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Slovak 1%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Liberty

2024 margin
D (+17.4) · D 58.5% · R 41.0%
2008→2024 swing
-10.9pp toward R · 2008: 28.4pp · 2024: 17.4pp
All cycles
2024: D+17.4 2020: D+24.1 2016: D+21.2 2012: D+30.2 2008: D+28.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.07%
Current HPI
179.9805
Rent YoY
Metro
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+11.5% since first listed
7 events — show timeline
  • 2026-04-07 Relisted HABR
  • 2026-04-06 Relisted Hive MLS
  • 2026-03-27 Contingent Hive MLS
  • 2026-03-27 Contingent HABR
  • 2026-03-19 Listed $290,000 Hive MLS
  • 2026-03-19 Listed $290,000 HABR
  • 2024-06-07 Sold (Public Records) $260,000 Public Records

Property tax history

+274.8%/yr

Latest (2025): $2,229 · +274.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…