335 Quail Run Way SE · Walthourville, GA 31301

$277,975

4 bd · 2.0 ba · 1,565 sqft · SingleFamily · 26 Days on market

Built 2026 Good condition 0.85 ac lot $34/mo HOA · 2% of rent

---

Why this score? — see what drove the D- 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 +8.1/30.0
• ARV discount +7.5/15.0
• Appreciation +5.1/10.0
• Condition / age +4.0/5.0
• Livability +3.2/5.0
• 1% rule +2.7/10.0
• Rent growth +2.5/5.0
• Schools +2.3/10.0
• DSCR +2.1/10.0

Listing remarks

The Stafford floor plan, situated on a spacious homesite in The Village at Sassafras Phase 2, highlights a brick accent skirt that enhances its curb appeal. Perfect for families of various sizes, this versatile design includes 4 bedrooms and 2 bathrooms. The open-concept living area provides clear views from the kitchen to the breakfast nook. The primary suite boasts a sizable walk-in closet and a private bath featuring a dual vanity, a garden tub, and a separate shower. Artistic renderings are for reference purposes only; actual floor plans, features, and inclusions may vary.

Key facts

• Private bath
• Dual vanity
• Separate shower

Tags

• OPEN-CONCEPT LIVING AREA
• SIZABLE WALK-IN CLOSET
• PRIVATE BATH
• DUAL VANITY
• GARDEN TUB
• SEPARATE SHOWER

Property features AI

Finance

• Other: Lot approximately 0.85 acres; Directions: From Hwy 84, turn left on Talmadge Road. Turn right on Arnold Drive. Community is approximately 3 miles down on the left.
• HOA & community: Homeowners association with a $34 monthly fee

Exterior

• Parking: Attached 2-car garage
• Utilities: Shared well water; Septic tank
• Home design: Single-family residence; New construction; 1 story; Slab foundation
• Construction: Vinyl siding; Asphalt roof; Has home warranty
• Exterior features: Patio; Underground utilities

Interior

• Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
• Bathrooms: 2 full bathrooms; Accessible full bath
• Heating & cooling: Central heating (electric); Central air conditioning (electric)
• Interior features: Breakfast bar; Entrance foyer; Kitchen island; Pantry
• Laundry & utility: Laundry room with washer hookup; Electric water heater

🏗️ New construction. The $277,975 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $289,525.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $278k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-281 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $249k (10.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (20.1% below list).
• Recommended offer: $222k (20.1% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 64/100 on livability (#255 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment D, schools F, amenities F.
• Long County (rural): math 26% / reading 26% proficiency, ranked #115 of 174 in GA (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 141 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).
• This rent runs 41% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $2k of equity ($2k loan paydown + $450 appreciation (0.2% local appreciation)).
• Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 26 days — a 2% lower offer ($274k) is reasonable based on typical stale-listing flexibility.

Recommended offer $221,967 (20.1% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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?
6. 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.
7. 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.
8. 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: 0.77% ✗
• Cap rate: 5.13%
• Cash-on-cash: -4.16%
• DSCR: 0.81
• GRM: 10.9

CMA / ARV

• ARV (on-the-fly): $289,525
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
663 Buckhead Loop SE	0.25mi	4/2.0	1,565 (0%)	1mo	$276,975	$177	88
1007 Buckhead Loop SE	0.18mi	4/2.0	1,565 (0%)	6mo	$289,210	$185	86
393 Buckhead Loop SE	0.31mi	4/2.0	1,565 (0%)	0mo	$280,500	$179	86
1118 Buckhead Loop SE	0.25mi	4/2.0	1,565 (0%)	6mo	$275,650	$176	83
722 Buckhead Loop SE	0.25mi	4/2.5	1,609 (+3%)	0mo	$279,800	$174	82
977 Buckhead Loop SE	0.17mi	4/2.0	1,620 (+4%)	7mo	$277,750	$171	81
337 Buckhead Loop SE	0.31mi	3/2.0 (-1)	1,527 (-2%)	4mo	$282,705	$185	74
358 Buckhead Loop SE	0.31mi	4/2.0	1,735 (+11%)	2mo	$301,090	$174	66
284 Antler Ave SE	0.19mi	3/2.0 (-1)	1,380 (-12%)	6mo	$274,765	$199	61
265 Antler Ave SE	0.20mi	3/2.0 (-1)	1,380 (-12%)	6mo	$259,945	$188	60
308 Buckhead Loop SE	0.31mi	3/2.5 (-1)	1,380 (-12%)	3mo	$261,375	$189	56
1611 Arnall Dr Dr	0.40mi	3/2.0 (-1)	1,380 (-12%)	3mo	$278,000	$201	54

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -6.3%
• Equity multiple: 0.70×
• Total profit: $-24,210
• Equity at exit: $86,326

10-year hold

• IRR: -0.4%
• Equity multiple: 0.96×
• Total profit: $-3,536
• Equity at exit: $105,586

Cash invested: $81,067 (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.

Methodology + full state rankings →

ZIP-level market 31301

• Home prices YoY: 0.1%
• Active inventory: 141
• Price-to-rent: 10.4×

Monthly cashflow live

• Estimated rent: $2,220 medium
• Mortgage (P&I): −$1,518
• Tax est. 1.5%: −$362 /mo · $4,343/yr
• Insurance: −$121
• HOA: −$34
• Vacancy / Maint / Mgmt: −$466
• Net cashflow: $-281

Break-even live

Break-even rent $2,576

Max offer price $248,820

Occupancy floor —

Sensitivity live

Price	-10% $-81	-5% $-181	+0% $-281	+5% $-381	+10% $-481
Rent	-10% $-457	-5% $-369	+0% $-281	+5% $-194	+10% $-106
Rate	-1.0pp $-135	-0.5pp $-208	base $-281	+0.5pp $-356	+1.0pp $-433

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: $72,381
• Closing costs: $8,686
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
469 Archie Way Hinesville, GA	4.0	2.5	2001	$2,000	$1.00	45d	1	1.45mi

HOA detail

• Monthly dues: $34 · $408/yr

Listing history 19 events

1. 2026-06-21
   days on market $277,975 Active 26 DOM
2. 2026-06-19
   days on market $277,975 Active 24 DOM
3. 2026-06-18
   days on market $277,975 Active 23 DOM
4. 2026-06-17
   days on market $277,975 Active 22 DOM
5. 2026-06-16
   days on market $277,975 Active 21 DOM
6. 2026-06-15
   days on market $277,975 Active 20 DOM
7. 2026-06-14
   days on market $277,975 Active 18 DOM
8. 2026-06-13
   days on market $277,975 Active 17 DOM
9. 2026-06-10
   days on market $277,975 Active 15 DOM
10. 2026-06-09
    days on market $277,975 Active 14 DOM
11. 2026-06-08
    days on market $277,975 Active 13 DOM
12. 2026-06-07
    days on market $277,975 Active 12 DOM
13. 2026-06-05
    days on market $277,975 Active 9 DOM
14. 2026-06-03
    days on market $277,975 Active 8 DOM
15. 2026-06-02
    days on market $277,975 Active 7 DOM
16. 2026-06-01
    days on market $277,975 Active 6 DOM
17. 2026-05-31
    days on market $277,975 Active 5 DOM
18. 2026-05-30
    days on market $277,975 Active 4 DOM
19. 2026-05-26
    listed $277,975 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $26,636
• − Mortgage interest: −$16,218
• − Property taxes: −$4,343
• − Insurance: −$1,448
• − Repairs & maintenance: −$2,131
• − Management: −$2,131
• − HOA: −$408
• − Depreciation: −$8,423
• Taxable loss: −$8,465
• Est. tax savings @ 24.0%: +$2,032
• After-tax cash flow: $-1,344/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.

Condition & rehab AI · 3 photos

Good 80/100 None rehab

This home is in good condition with a good exterior and interior. It has the potential for minor updates to enhance its curb appeal and value.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
• Resale Upgrading the kitchen appliances — Modern appliances can increase the home's appeal to potential buyers.
• Both Upgrading the HVAC system — A new HVAC system can improve comfort and energy efficiency, benefiting both resale and rental value.
• Both Adding smart home features — Smart home features can increase the home's appeal and marketability, benefiting both resale and rental value.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants. ↑
• Resale Upgrading the kitchen appliances — Modern appliances can increase the home's appeal to potential buyers. ↑
• Both Upgrading the HVAC system — A new HVAC system can improve comfort and energy efficiency, benefiting both resale and rental value. ↑
• Both Adding smart home features — Smart home features can increase the home's appeal and marketability, benefiting both resale and rental value. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Long County
• NCES district ID: 1303360
• Math proficiency: 26% ▼ -14.00%
• Reading proficiency: 26% ▼ -13.00%
• Median HH income: $45,958
• Composite: 22.51/100
• National rank: #8090
• State rank: #115 of 174 in GA

Livability — Walthourville

• Score: 64/100
• State rank: #255
• US rank: #14108

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Liberty County · 58,565 people
• City population: 4,933
• Metro: Hinesville, GA
• Population (ZIP): 4,933
• Household income: $65,417
• Rent vs Own: 55.7% rent · 44.3% own
• Severe rent burden: 121.0

Population outlook (Long County) Hauer SSP2

• Today (2025): 24,669 people
• By 2030: 28,223 · +14.4%
• By 2040: 35,430 · +43.6%
• By 2050: 42,403 · +71.9%
• By 2075: 56,996 · +131.0%
• By 2100: 64,185 · +160.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: Black 51% White 31% Two or more races 15% Hispanic / Latino 9%
• Hispanic origin (detail): Mexican 2% Puerto Rican 7%
• Common ancestry: Slovak 1% Lithuanian 1%
• Foreign-born: 3% · Canada
• Languages at home: 96% English-only · Spanish 2%

Political lean MEDSL · Long

• 2024 margin: Strong R (+29.5) · D 35.1% · R 64.6%
• 2008→2024 swing: -5.4pp toward R · 2008: -24.1pp · 2024: -29.5pp
• All cycles: 2024: R+29.5 2020: R+26.4 2016: R+30.8 2012: R+22.9 2008: R+24.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.16%
• Current HPI: 187.7716
• Rent YoY: —
• Metro: Hinesville, GA
• State GDP YoY: ▲ 2.66%
• F500 in state: 28

Industry mix (Fortune 500 HQ in GA)

Industry	F500 HQs	Revenue
▸Paper / Packaging	2	$29B
▸Retail	1	$160B
▸Transportation / Logistics	1	$91B
▸Airlines	1	$62B
▸Consumer Goods	1	$47B
▸Utilities	1	$25B

Price history

1 event — show timeline

• 2026-05-26 Listed $277,975 Hive MLS