177 Heirloom Rd · Hinesville, GA 31313

$229,900

3 bd · 2.5 ba · 1,411 sqft · Townhouse · 11 Days on market

Built 2026 Excellent condition 2,178 sqft lot $100/mo HOA · 5% 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 +12.8/30.0
• ARV discount +7.5/15.0
• Condition / age +5.0/5.0
• 1% rule +4.2/10.0
• Rent growth +3.9/5.0
• DSCR +3.8/10.0
• Livability +3.7/5.0
• Schools +2.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

New construction townhome at Heritage Pointe townhomes in Hinesville! Located on the edge of Hinesville, close to new restaurants & up-and-coming shopping! Quick commute to Ft. Stewart, Hwy 17 & I-95! 3-bedroom, 2.5-bath townhome with granite counters throughout! Open living space on the first floor with access to the 1-car garage, as well as the fenced backyard. The kitchen features a spacious pantry & stainless appliances, including a refrigerator! From the island, look out to the dining area & family room with ceiling fan. Enjoy a sodded backyard with irrigation from the patio! Upstairs, find two bedrooms, hall bath, laundry room & the primary suite. Within the primary suite is a ceiling fan, walk-in closet & private bath. The private bath includes a dual vanity with granite counter, shower/tub combo & another walk-in closet! HOA to provide regular landscaping. Estimated completion Oct 2026.

Key facts

• Spacious pantry
• Sodded backyard
• Stainless appliances

Tags

• NEW CONSTRUCTION TOWNHOME
• FENCED BACKYARD
• SPACIOUS PANTRY
• STAINLESS APPLIANCES
• SODDED BACKYARD
• IRRIGATION FROM PATIO

Property features AI

Finance

• Other: Subdivision: Heritage Pointe; Directions: From Flemington Village Blvd, turn onto Heirloom Road and follow to lot 43.
• HOA & community: Homeowners association with annual fee of $1,200 (equivalent to $100/month)

Exterior

• Parking: Attached garage with garage door opener; 1 garage space; Parking lot
• Utilities: Public water; Public sewer; Underground utilities
• Home design: Townhouse (attached); 2 stories; Under construction; No one above or below (2+ common walls)
• Construction: Vinyl siding; Composition roof; Slab foundation; New construction
• Exterior features: Patio; Wood privacy fencing (fenced); Level lot

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Self-cleaning oven; Refrigerator; Electric water heater
• Bathrooms: 2 full bathrooms; 1 half bathroom
• Heating & cooling: Central air (electric); Electric forced air heating; Heat pump
• Interior features: Entrance foyer; Kitchen island; Pantry; Double pane windows
• Laundry & utility: Laundry in hall on upper level

🏗️ New construction. The $229,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $229,993.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath townhouse listed at $230k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-21 ($-250/yr) — negative.
• To cash-flow at today's rent, offer at most $227k (1.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (8.1% below list).
• Recommended offer: $211k (8.1% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 73/100 on livability (#51 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, commute D+, crime 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: Rents rising fast (+5.4%/yr); 639 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 471 units permitted in Liberty County in 2024 (0 in 5+ unit buildings).
• This rent runs 42% of the median local income ($60k/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 $7k of value loss. Plan a longer hold.
• Liberty County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

• Only 11 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.

Recommended offer $211,217 (8.1% 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 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?
5. 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?
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: 0.92% ✗
• Cap rate: 6.18%
• Cash-on-cash: -0.39%
• DSCR: 0.98
• GRM: 9.1

CMA / ARV

• ARV (on-the-fly): $229,993
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
44 Beaumont Dr	0.05mi	3/2.5	1,411 (0%)	0mo	$229,900	$163	97
115 Heirloom Rd	0.07mi	3/2.5	1,411 (0%)	1mo	$229,900	$163	96
86 Beaumont Dr	0.10mi	3/2.5	1,411 (0%)	0mo	$229,900	$163	95
84 Beaumont Dr	0.09mi	3/2.5	1,411 (0%)	1mo	$229,900	$163	95
74 Beaumont Dr	0.08mi	3/2.5	1,411 (0%)	2mo	$229,900	$163	95
103 Heirloom Rd	0.08mi	3/2.5	1,411 (0%)	2mo	$229,900	$163	95
91 Heirloom Rd	0.09mi	3/2.5	1,411 (0%)	1mo	$231,400	$164	95
95 Heirloom Rd	0.09mi	3/2.5	1,411 (0%)	2mo	$229,900	$163	95
110 Heirloom Rd	0.07mi	3/2.5	1,411 (0%)	3mo	$229,900	$163	94
90 Beaumont Dr	0.10mi	3/2.5	1,411 (0%)	2mo	$229,900	$163	94
83 Heirloom Rd	0.10mi	3/2.5	1,411 (0%)	2mo	$229,900	$163	94
80 Beaumont Dr	0.09mi	3/2.5	1,411 (0%)	3mo	$232,900	$165	94

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 · 5.41% rent growth · sell at horizon

5-year hold

• IRR: -14.1%
• Equity multiple: 0.48×
• Total profit: $-33,256
• Equity at exit: $34,293

10-year hold

• IRR: -1.6%
• Equity multiple: 0.88×
• Total profit: $-7,674
• Equity at exit: $19,886

Cash invested: $64,398 (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 31313

• Home prices YoY: -27.1%
• Rents YoY: 5.4%
• Active inventory: 639
• Price-to-rent: 9.1×

Monthly cashflow live

• Estimated rent: $2,112 high
• Mortgage (P&I): −$1,206
• Tax est. 1.5%: −$287 /mo · $3,450/yr
• Insurance: −$96
• HOA: −$100
• Vacancy / Maint / Mgmt: −$444
• Net cashflow: $-21

Break-even live

Break-even rent $2,139

Max offer price $226,982

Occupancy floor 96%

Sensitivity live

Price	-10% $138	-5% $59	+0% $-21	+5% $-100	+10% $-180
Rent	-10% $-188	-5% $-104	+0% $-21	+5% $63	+10% $146
Rate	-1.0pp $95	-0.5pp $38	base $-21	+0.5pp $-80	+1.0pp $-141

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: $57,498
• Closing costs: $6,900
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
193 Heirloom Rd Hinesville, GA	3.0	2.5	1400	$2,300	$1.64	45d	1	0.02mi
96 Beaumont Dr Unit 1 Hinesville, GA	3.0	2.0	1400	$1,975	$1.41	45d	1	0.12mi
78 Centennial Ct Hinesville, GA	3.0	2.5	1462	$2,100	$1.44	45d	1	0.24mi
100 Centennial Ct Hinesville, GA	3.0	2.5	1703	$2,150	$1.26	45d	1	0.26mi
158 Hamlet Ct Hinesville, GA	3.0	2.5	1458	$2,250	$1.54	45d	1	0.31mi
707 Thornwood Way Hinesville, GA	3.0	1.0	1040	$1,200	$1.15	45d	1	0.35mi
130 Hazy Ln Hinesville, GA	3.0	2.5	1518	$2,100	$1.38	45d	1	0.54mi

HOA detail

• Monthly dues: $100 · $1,200/yr
• Likely covers: landscaping

Listing history 9 events

1. 2026-06-21
   days on market $229,900 Active 11 DOM
2. 2026-06-19
   days on market $229,900 Active 9 DOM
3. 2026-06-18
   days on market $229,900 Active 8 DOM
4. 2026-06-17
   days on market $229,900 Active 7 DOM
5. 2026-06-16
   days on market $229,900 Active 6 DOM
6. 2026-06-15
   days on market $229,900 Active 5 DOM
7. 2026-06-14
   days on market $229,900 Active 3 DOM
8. 2026-06-13
   remarks 679-char remark
9. 2026-06-13
   listed $229,900 Active 2 DOM

ⓘ 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: $25,346
• − Mortgage interest: −$12,883
• − Property taxes: −$3,450
• − Insurance: −$1,150
• − Repairs & maintenance: −$2,028
• − Management: −$2,028
• − HOA: −$1,200
• − Depreciation: −$6,691
• Taxable loss: −$4,083
• Est. tax savings @ 24.0%: +$980
• After-tax cash flow: $730/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 · 7 photos

Excellent 100/100 None rehab

This new construction townhome is in excellent condition with no visible repairs needed. It offers a good ROI with potential for minor exterior and landscaping improvements to further enhance its curb appeal and value.

Value-add opportunities

• Resale Painting exterior siding and trim — Enhances curb appeal and can add value to the property.
• Both Landscaping improvements — Enhances curb appeal and can add value to the property.

Renovation cost estimate screening

Value-add ROI direction

• Resale Painting exterior siding and trim — Enhances curb appeal and can add value to the property. ↑
• Both Landscaping improvements — Enhances curb appeal and can add value to the property. ↑

ⓘ 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: 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 — Hinesville

• Score: 73/100
• State rank: #51
• US rank: #5200

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Hinesville, GA
• County: Liberty County · 58,565 people
• City population: 42,838
• Metro: Hinesville, GA
• Population (ZIP): 42,838
• Household income: $60,233
• Rent vs Own: 50.1% rent · 49.9% own
• Severe rent burden: 1693.0

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: Diverse neighborhood (Simpson 0.67)
• Race & ethnicity: Black 47% White 31% Hispanic / Latino 13% Two or more races 11% Asian 2%
• Hispanic origin (detail): Mexican 4% Puerto Rican 7%
• Common ancestry: Slovak 1% Italian 1% Lithuanian 1%
• Foreign-born: 7% · Canada, South Korea
• Languages at home: 86% English-only · Spanish 7% Other Indo-European 2% German/W. Germanic 1%

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: ▼ -77.50%
• Current HPI: 208.0927
• Rent YoY: ▲ 5.41%
• 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

+0.0% since first listed

2 events — show timeline

• 2026-06-10 Listed $229,900 Hive MLS
• 2026-06-10 Listed $229,900 HABR