CashFlowRE
Sign in Sign up
65 Tobacco Pouch Creek Rd
C Composite 58.38
Why this score? — see what drove the C 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 +20.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.1/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,900

65 Tobacco Pouch Creek Rd · Dahlonega, GA 30533
3 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 54 Days on market
Built 1999 1.41 ac lot $205/sqft · 21% below area Est $338k · 21% under

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

Listing remarks MLS

Welcome to 65 Tobacco Pouch Creek Road, an inviting 3-bedroom, 2-bath home located just 11 minutes from downtown Dahlonega. Set on a quiet road, this property offers a peaceful setting with convenient access to shopping, dining, and everyday essentials. Inside, you'll find updated flooring throughout and a comfortable, open living space that flows easily into the kitchen and dining area. The kitchen features painted cabinetry, ample counter space, and a functional layout that works well for daily living. The home also offers spacious bedrooms with great natural light, creating a warm and inviting feel throughout. Major systems have been well cared for, including a new roof and a regularly serviced HVAC system. One of the standout features is the covered, screened-in porch, providing the perfect spot to relax and enjoy the quiet surroundings year-round. If you're looking for a well-maintained home in a convenient Dahlonega location with a private, laid-back setting, this is one you don't want to miss.

Key facts

  • Ample counter space
  • Painted cabinetry
  • Updated flooring

Tags

UPDATED FLOORINGPAINTED CABINETRYAMPLE COUNTER SPACEFUNCTIONAL LAYOUTCOVERED SCREENED-IN PORCHNEW ROOF

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/2.0-bath manufactured listed at $266k.

Deal economics

  • At list price, monthly cash flow is $367 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (8.6% below list).
  • Recommended offer: $243k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 3.1% in Dahlonega — 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 (#241 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, health & safety A+; Watch: schools D+, employment D, housing D.
  • Lumpkin County (rural): math 38% / reading 45% proficiency, ranked #41 of 174 in GA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 378 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 277 units permitted in Lumpkin County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($74k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lumpkin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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 $185k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $242,954 (8.6% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.91%
Cap rate
7.95%
Cash-on-cash
5.92%
DSCR
1.26
GRM
9.1

CMA / ARV

ARV (median comp)
$338,020
List price
$265,900
Delta
-21.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-7.2%
Equity multiple
0.73×
Total profit
$-19,835
Equity at exit
$39,647
10-year hold
IRR
2.3%
Equity multiple
1.16×
Total profit
$12,283
Equity at exit
$22,990

Cash invested: $74,452 (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 30533

Home prices YoY
-3.3%
Active inventory
378
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,430 medium interval (Pro) →
Mortgage (P&I)
$1,394
Tax from tax record
$47 /mo · $563/yr
Insurance
$111
HOA
$0
Vacancy / Maint / Mgmt
$510
Net cashflow
$367

Break-even live

Break-even rent $1,965
Max offer price $265,900
Occupancy floor 80%

Sensitivity live

Price -10% $518 -5% $443 +0% $367 +5% $292 +10% $-102
Rent -10% $175 -5% $271 +0% $367 +5% $463 +10% $559
Rate -1.0pp $501 -0.5pp $435 base $367 +0.5pp $298 +1.0pp $228

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
$66,475
Closing costs
$7,977
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
194 Frank Christian Rd Dahlonega, GA 3.0 2.0 1400 $2,100 $1.50 3d 1 0.96mi
100 Dickerson Rd Dahlonega, GA 3.0 2.0 1400 $1,900 $1.36 3d 1 1.04mi

Listing history 15 events

  1. 2026-05-16
    historical Active Under Contract 1015-char remark
    Show marketing remark (1015 chars)

    Welcome to 65 Tobacco Pouch Creek Road, an inviting 3-bedroom, 2-bath home located just 11 minutes from downtown Dahlonega. Set on a quiet road, this property offers a peaceful setting with convenient access to shopping, dining, and everyday essentials. Inside, you'll find updated flooring throughout and a comfortable, open living space that flows easily into the kitchen and dining area. The kitchen features painted cabinetry, ample counter space, and a functional layout that works well for daily living. The home also offers spacious bedrooms with great natural light, creating a warm and inviting feel throughout. Major systems have been well cared for, including a new roof and a regularly serviced HVAC system. One of the standout features is the covered, screened-in porch, providing the perfect spot to relax and enjoy the quiet surroundings year-round. If you're looking for a well-maintained home in a convenient Dahlonega location with a private, laid-back setting, this is one you don't want to miss.

  2. 2026-05-16
    historical Active Under Contract 1015-char remark
    Show marketing remark (1015 chars)

    Welcome to 65 Tobacco Pouch Creek Road, an inviting 3-bedroom, 2-bath home located just 11 minutes from downtown Dahlonega. Set on a quiet road, this property offers a peaceful setting with convenient access to shopping, dining, and everyday essentials. Inside, you'll find updated flooring throughout and a comfortable, open living space that flows easily into the kitchen and dining area. The kitchen features painted cabinetry, ample counter space, and a functional layout that works well for daily living. The home also offers spacious bedrooms with great natural light, creating a warm and inviting feel throughout. Major systems have been well cared for, including a new roof and a regularly serviced HVAC system. One of the standout features is the covered, screened-in porch, providing the perfect spot to relax and enjoy the quiet surroundings year-round. If you're looking for a well-maintained home in a convenient Dahlonega location with a private, laid-back setting, this is one you don't want to miss.

  3. 2026-04-29
    price $265,900 1015-char remark
    Show marketing remark (1015 chars)

    Welcome to 65 Tobacco Pouch Creek Road, an inviting 3-bedroom, 2-bath home located just 11 minutes from downtown Dahlonega. Set on a quiet road, this property offers a peaceful setting with convenient access to shopping, dining, and everyday essentials. Inside, you'll find updated flooring throughout and a comfortable, open living space that flows easily into the kitchen and dining area. The kitchen features painted cabinetry, ample counter space, and a functional layout that works well for daily living. The home also offers spacious bedrooms with great natural light, creating a warm and inviting feel throughout. Major systems have been well cared for, including a new roof and a regularly serviced HVAC system. One of the standout features is the covered, screened-in porch, providing the perfect spot to relax and enjoy the quiet surroundings year-round. If you're looking for a well-maintained home in a convenient Dahlonega location with a private, laid-back setting, this is one you don't want to miss.

  4. 2026-04-29
    price $265,900 1015-char remark
    Show marketing remark (1015 chars)

    Welcome to 65 Tobacco Pouch Creek Road, an inviting 3-bedroom, 2-bath home located just 11 minutes from downtown Dahlonega. Set on a quiet road, this property offers a peaceful setting with convenient access to shopping, dining, and everyday essentials. Inside, you'll find updated flooring throughout and a comfortable, open living space that flows easily into the kitchen and dining area. The kitchen features painted cabinetry, ample counter space, and a functional layout that works well for daily living. The home also offers spacious bedrooms with great natural light, creating a warm and inviting feel throughout. Major systems have been well cared for, including a new roof and a regularly serviced HVAC system. One of the standout features is the covered, screened-in porch, providing the perfect spot to relax and enjoy the quiet surroundings year-round. If you're looking for a well-maintained home in a convenient Dahlonega location with a private, laid-back setting, this is one you don't want to miss.

  5. 2026-03-26
    listed $269,500 New 1015-char remark
    Show marketing remark (1015 chars)

    Welcome to 65 Tobacco Pouch Creek Road, an inviting 3-bedroom, 2-bath home located just 11 minutes from downtown Dahlonega. Set on a quiet road, this property offers a peaceful setting with convenient access to shopping, dining, and everyday essentials. Inside, you'll find updated flooring throughout and a comfortable, open living space that flows easily into the kitchen and dining area. The kitchen features painted cabinetry, ample counter space, and a functional layout that works well for daily living. The home also offers spacious bedrooms with great natural light, creating a warm and inviting feel throughout. Major systems have been well cared for, including a new roof and a regularly serviced HVAC system. One of the standout features is the covered, screened-in porch, providing the perfect spot to relax and enjoy the quiet surroundings year-round. If you're looking for a well-maintained home in a convenient Dahlonega location with a private, laid-back setting, this is one you don't want to miss.

  6. 2026-03-26
    listed $269,500 Active 1015-char remark
    Show marketing remark (1015 chars)

    Welcome to 65 Tobacco Pouch Creek Road, an inviting 3-bedroom, 2-bath home located just 11 minutes from downtown Dahlonega. Set on a quiet road, this property offers a peaceful setting with convenient access to shopping, dining, and everyday essentials. Inside, you'll find updated flooring throughout and a comfortable, open living space that flows easily into the kitchen and dining area. The kitchen features painted cabinetry, ample counter space, and a functional layout that works well for daily living. The home also offers spacious bedrooms with great natural light, creating a warm and inviting feel throughout. Major systems have been well cared for, including a new roof and a regularly serviced HVAC system. One of the standout features is the covered, screened-in porch, providing the perfect spot to relax and enjoy the quiet surroundings year-round. If you're looking for a well-maintained home in a convenient Dahlonega location with a private, laid-back setting, this is one you don't want to miss.

  7. 2022-07-08
    soldstatus $185,000 Closed
  8. 2022-06-24
    status Pending
  9. 2022-05-24
    status Pending
  10. 2022-05-20
    listed $179,900 Active
  11. 2013-09-01
    historical
  12. 2012-10-15
    listed $59,900
  13. 2000-06-23
    soldstatus $59,900
  14. 1999-08-02
    soldstatus $45,000
  15. 1997-01-15
    soldstatus $75,000

ⓘ 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
$563 · $47/mo
Projected year-2 tax
$2,446 · $204/mo
Expected delta
+$1,884/yr (+$157/mo · 334.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$29,154
− Mortgage interest
−$14,895
− Property taxes
−$563
− Insurance
−$1,330
− Repairs & maintenance
−$2,332
− Management
−$2,332
− Depreciation
−$7,735
Taxable loss
−$32
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$8
After-tax cash flow
$4,415/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
Lumpkin County
NCES district ID
1303420
Math proficiency
38% ▼ -10.00%
Reading proficiency
45% ▼ -3.00%
Median HH income
$43,380
Composite
35.08/100
National rank
#5023
State rank
#41 of 174 in GA

Livability — Dahlonega

Score
65/100
State rank
#241
US rank
#13603

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lumpkin County · 28,049 people
City population
28,049
Metro
nan
Population (ZIP)
28,049
Household income
$74,035
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
710.0

Population outlook (Lumpkin County) Hauer SSP2

Today (2025)
33,244 people
By 2030
34,108 · +2.6%
By 2040
35,346 · +6.3%
By 2050
36,017 · +8.3%
By 2075
38,305 · +15.2%
By 2100
38,739 · +16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Italian 3% Serbian 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 1% French/Haitian/Cajun 1%

Political lean MEDSL · Lumpkin

2024 margin
Solid R (+61.7) · D 18.9% · R 80.5%
2008→2024 swing
-9.8pp toward R · 2008: -51.8pp · 2024: -61.7pp
All cycles
2024: R+61.7 2020: R+58.2 2016: R+60.0 2012: R+60.5 2008: R+51.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -10.95%
Current HPI
316.4948
Rent YoY
Metro
nan
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+254.5% since first listed
15 events — show timeline
  • 2026-05-16 Contingent GAMLS
  • 2026-05-16 Contingent FMLS
  • 2026-04-29 Price Changed $265,900 FMLS
  • 2026-04-29 Price Changed $265,900 GAMLS
  • 2026-03-26 Listed $269,500 FMLS
  • 2026-03-26 Listed $269,500 GAMLS
  • 2022-07-08 Sold (MLS) $185,000 FMLS
  • 2022-06-24 Pending FMLS
  • 2022-05-24 Pending FMLS
  • 2022-05-20 Listed $179,900 FMLS
  • 2013-09-01 Listing Removed GAMLS
  • 2012-10-15 Listed $59,900 GAMLS
  • 2000-06-23 Sold (Public Records) $59,900 Public Records
  • 1999-08-02 Sold (Public Records) $45,000 Public Records
  • 1997-01-15 Sold (Public Records) $75,000 Public Records

Property tax history

-0.9%/yr

Latest (2023): $563 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…