2 Louise St · LaGrange, GA 30241

$43,000

1 bd · 1.0 ba · 1,011 sqft · SingleFamily public records · 162 Days on market

Built 1940 0.32 ac lot $43/sqft · 49% below area Est $85k · 49% under ↓ 38% since listing

---

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
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Rent growth +3.7/5.0
• Livability +3.0/5.0
• Condition / age +2.5/5.0
• Schools +2.3/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Great investment opportunity in the heart of LaGrange. This 1,011 sq ft home sits on a .32-acre corner lot and offers convenient access to I-85, shopping, dining, and local amenities. The property is ready for renovation making it ideal for investors or buyers seeking a fixer-upper. Sold AS-IS, WHERE-IS with no disclosures.

Key facts

• Ready for renovation
• Convenient access
• Corner lot

Tags

• CORNER LOT
• CONVENIENT ACCESS
• READY FOR RENOVATION
• FIXER-UPPER

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath single-family listed at $43k.

Deal economics

• At list price, monthly cash flow is $573 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $43k).
• Recommended offer: $38k (12.0% below list) — sets the bar for market timing.
• Cap rate 22.3% vs local median 3.4% in LaGrange — 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 (#393 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D-, crime F, amenities F.
• Troup County (rural): math 26% / reading 29% proficiency, ranked #109 of 174 in GA (top 63%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents rising fast (+5.0%/yr); 277 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 474 units permitted in Troup County in 2024 (87 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $297 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
• Troup County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 5.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 162 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 57% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $37,840 (12.0% below list)

Questions for the listing agent

1. It's been on market 162 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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. 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?
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: 2.49% ✓
• Cap rate: 22.28%
• Cash-on-cash: 57.10%
• DSCR: 3.54
• GRM: 3.4

CMA / ARV

• ARV (median comp): $85,074
• List price: $43,000
• Delta: -49.46%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 2 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
902 Georgia Ave	0.40mi	2/1.0 (+1)	1,064 (+5%)	4mo	$73,000	$69	64
29 Barnard Ave	0.49mi	2/2.0 (+1)	1,116 (+10%)	21mo	$184,900	$166	34

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 · 4.95% rent growth · sell at horizon

5-year hold

• IRR: 57.7%
• Equity multiple: 3.63×
• Total profit: $31,663
• Equity at exit: $6,411

10-year hold

• IRR: 63.2%
• Equity multiple: 7.95×
• Total profit: $83,697
• Equity at exit: $3,718

Cash invested: $12,040 (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 30241

• Home prices YoY: -3.6%
• Rents YoY: 5.0%
• Active inventory: 277
• Price-to-rent: 3.4×

Monthly cashflow live

• Estimated rent: $1,069 high
• Mortgage (P&I): −$225
• Tax from tax record: −$29 /mo · $342/yr
• Insurance: −$18
• HOA: −$0
• Vacancy / Maint / Mgmt: −$225
• Net cashflow: $573

Break-even live

Break-even rent $344

Max offer price $43,000

Occupancy floor 41%

Sensitivity live

Price	-10% $597	-5% $585	+0% $573	+5% $561	+10% $549
Rent	-10% $488	-5% $531	+0% $573	+5% $615	+10% $657
Rate	-1.0pp $595	-0.5pp $584	base $573	+0.5pp $562	+1.0pp $550

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: $10,750
• Closing costs: $1,290
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1006 Greenville St Lagrange, GA	1.0	1.0	772	$850	$1.10	45d	1	0.17mi
300 Commerce Ave LaGrange, GA	1.0–3.0	1.0–2.0	1248	$1,337	$1.07	0d	23	0.68mi
203 Front St Lagrange, GA	1.0	1.0	852	$925	$1.09	45d	1	0.69mi
102 Peachtree Ct Lagrange, GA	2.0	1.0	1120	$1,050	$0.94	45d	1	1.04mi
150 Mill Creek Pkwy LaGrange, GA	1.0–2.0	1.0–2.0	954	$1,225	$1.28	45d	11	1.08mi
1 Canopy Crest WAY LaGrange, GA	2.0–4.0	2.5–3.0	1442	$1,885	$1.31	4d	9	1.24mi
1105 S Davis Rd Lagrange, GA	1.0–3.0	1.0–2.0	953	$1,047	$1.10	45d	30	1.44mi
1300 S Davis Rd LaGrange, GA	1.0–3.0	1.0–2.0	1002	$1,131	$1.13	45d	46	1.46mi
151 S Davis Rd LaGrange, GA	3.0	1.0–2.0	940	$1,352	$1.44	0d	32	1.50mi

Listing history 17 events

1. 2026-06-18
   status $43,000 Under Contract 162 DOM
2. 2026-06-17
   days on market $43,000 Active 162 DOM
3. 2026-06-16
   days on market $43,000 Active 161 DOM
4. 2026-06-15
   days on market $43,000 Active 160 DOM
5. 2026-06-14
   days on market $43,000 Active 158 DOM
6. 2026-06-12
   days on market $43,000 Active 157 DOM
7. 2026-06-09
   days on market $43,000 Active 154 DOM
8. 2026-06-08
   days on market $43,000 Active 153 DOM
9. 2026-06-07
   days on market $43,000 Active 152 DOM
10. 2026-06-05
    days on market $43,000 Active 149 DOM
11. 2026-06-02
    days on market $43,000 Active 147 DOM
12. 2026-06-01
    days on market $43,000 Active 146 DOM
13. 2026-05-31
    days on market $43,000 Active 145 DOM
14. 2026-05-30
    days on market $43,000 Active 144 DOM
15. 2026-04-11
    price $43,000 325-char remark

    Show marketing remark (325 chars)

    Great investment opportunity in the heart of LaGrange. This 1,011 sq ft home sits on a .32-acre corner lot and offers convenient access to I-85, shopping, dining, and local amenities. The property is ready for renovation making it ideal for investors or buyers seeking a fixer-upper. Sold AS-IS, WHERE-IS with no disclosures.

16. 2026-02-18
    price $49,000 325-char remark

    Show marketing remark (325 chars)

    Great investment opportunity in the heart of LaGrange. This 1,011 sq ft home sits on a .32-acre corner lot and offers convenient access to I-85, shopping, dining, and local amenities. The property is ready for renovation making it ideal for investors or buyers seeking a fixer-upper. Sold AS-IS, WHERE-IS with no disclosures.

17. 2026-01-05
    listed $69,000 New 325-char remark

    Show marketing remark (325 chars)

    Great investment opportunity in the heart of LaGrange. This 1,011 sq ft home sits on a .32-acre corner lot and offers convenient access to I-85, shopping, dining, and local amenities. The property is ready for renovation making it ideal for investors or buyers seeking a fixer-upper. Sold AS-IS, WHERE-IS with no disclosures.

ⓘ 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: $342 · $29/mo
• Projected year-2 tax: $396 · $33/mo
• Expected delta: +$53/yr (+$4/mo · 15.5%)

ⓘ 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 3/10 Moderate
• 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 57% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,834
• − Mortgage interest: −$2,409
• − Property taxes: −$342
• − Insurance: −$215
• − Repairs & maintenance: −$1,027
• − Management: −$1,027
• − Depreciation: −$1,251
• Taxable income: $6,563
• Est. tax owed @ 24.0%: −$1,575
• After-tax cash flow: $5,300/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: Troup County
• NCES district ID: 1300001
• Math proficiency: 26% ▼ -10.00%
• Reading proficiency: 29% ▼ -4.00%
• Median HH income: $41,354
• Composite: 23.3/100
• National rank: #7920
• State rank: #109 of 174 in GA

Livability — LaGrange

• Score: 60/100
• State rank: #393
• US rank: #19555

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: LaGrange, GA
• County: Troup County · 57,111 people
• City population: 57,111
• Metro: LaGrange, GA-AL
• Population (ZIP): 25,840
• Household income: $49,053
• Rent vs Own: 46.5% rent · 53.5% own
• Severe rent burden: 1383.0

Population outlook (Troup County) Hauer SSP2

• Today (2025): 75,537 people
• By 2030: 78,250 · +3.6%
• By 2040: 83,184 · +10.1%
• By 2050: 87,167 · +15.4%
• By 2075: 95,643 · +26.6%
• By 2100: 94,234 · +24.8%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: Black 46% White 46% Hispanic / Latino 3% Asian 3% Two or more races 2%
• Common ancestry: Lithuanian 1% Hispanic 1% Italian 1%
• Foreign-born: 4% · South Korea, Canada
• Languages at home: 93% English-only · Spanish 3% Korean 2% Other Indo-European 1%

Political lean MEDSL · Troup

• 2024 margin: Strong R (+24.4) · D 37.6% · R 62.0%
• 2008→2024 swing: -5.4pp toward R · 2008: -19.0pp · 2024: -24.4pp
• All cycles: 2024: R+24.4 2020: R+21.9 2016: R+23.4 2012: R+17.8 2008: R+19.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -10.51%
• Current HPI: 277.9099
• Rent YoY: ▲ 4.95%
• Metro: LaGrange, GA-AL
• 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

-37.7% since first listed

3 events — show timeline

• 2026-04-11 Price Changed $43,000 GAMLS
• 2026-02-18 Price Changed $49,000 GAMLS
• 2026-01-05 Listed $69,000 GAMLS

Property tax history

+4.3%/yr

Latest (2025): $342 · +62.1% YoY. Source: county tax records.