CashFlowRE
Sign in Sign up
1608 W 4th St
C- Composite 54.52
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 +15.4/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.2/10.0
  • DSCR +4.7/10.0
  • Schools +3.5/10.0
  • 1% rule +3.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$159,000

1608 W 4th St · Alma, GA 31510
3 bd · 1.0 ba · 1,876 sqft · SingleFamily public records · 144 Days on market
Built 1970 1.03 ac lot $85/sqft · 25% below area Est $211k · 25% under

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

Listing remarks MLS

Welcome home to this inviting three-bedroom, one-bathroom residence perfectly situated in Bacon County. Step inside to discover freshly painted interiors and new flooring throughout, creating a warm and modern atmosphere ready for you to move right in. The home offers comfortable living spaces with natural light and a layout ideal for everyday living. The spacious yard provides plenty of room for outdoor gatherings, gardening, or play — and there’s even a hookup for an RV, making it a great option for travelers or guests. Whether you’re a first-time buyer, downsizing, or looking for a solid investment property, this home offers wonderful value with its thoughtful updates and convenient location.

Key facts

  • Spacious yard
  • New flooring
  • Hookup for an rv

Tags

FRESHLY PAINTED INTERIORSNEW FLOORINGSPACIOUS YARDHOOKUP FOR AN RVCONVENIENT LOCATION

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/1.0-bath single-family listed at $159k.

Deal economics

  • At list price, monthly cash flow is $61 ($733/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 $127k (20.2% below list).
  • Recommended offer: $127k (20.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 54/100 on livability (#530 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, schools F, crime F.
  • Bacon County (rural): math 48% / reading 36% proficiency, ranked #43 of 174 in GA (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 38 active listings in the ZIP.

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $707 appreciation (0.4% local appreciation)).
  • Bacon County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (0.4% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 144 days — a 12% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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 $105k; list at $159k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,933 (20.2% below list)

Questions for the listing agent

  1. It's been on market 144 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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 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?
  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
0.80%
Cap rate
6.75%
Cash-on-cash
1.65%
DSCR
1.07
GRM
10.4

CMA / ARV

ARV (median comp)
$210,740
List price
$159,000
Delta
-24.55%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

0.44% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.06×
Total profit
$2,515
Equity at exit
$49,735
10-year hold
IRR
6.2%
Equity multiple
1.71×
Total profit
$31,606
Equity at exit
$62,709

Cash invested: $44,520 (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 31510

Home prices YoY
0.2%
Active inventory
38
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,269 medium interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$42 /mo · $499/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$61

Break-even live

Break-even rent $1,192
Max offer price $159,000
Occupancy floor 90%

Sensitivity live

Price -10% $151 -5% $106 +0% $61 +5% $16 +10% $-29
Rent -10% $-39 -5% $11 +0% $61 +5% $111 +10% $161
Rate -1.0pp $141 -0.5pp $102 base $61 +0.5pp $20 +1.0pp $-22

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
$39,750
Closing costs
$4,770
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 21 events

  1. 2026-06-16
    status $159,000 Pending 144 DOM
  2. 2026-06-15
    days on market $159,000 Active 144 DOM
  3. 2026-06-13
    days on market $159,000 Active 142 DOM
  4. 2026-06-12
    days on market $159,000 Active 141 DOM
  5. 2026-06-09
    days on market $159,000 Active 138 DOM
  6. 2026-06-08
    days on market $159,000 Active 137 DOM
  7. 2026-06-07
    days on market $159,000 Active 136 DOM
  8. 2026-06-05
    days on market $159,000 Active 134 DOM
  9. 2026-06-04
    days on market $159,000 Active 132 DOM
  10. 2026-06-02
    days on market $159,000 Active 131 DOM
  11. 2026-06-01
    days on market $159,000 Active 130 DOM
  12. 2026-05-31
    days on market $159,000 Active 129 DOM
  13. 2026-05-31
    days on market $159,000 Active 128 DOM
  14. 2026-04-10
    status Active 722-char remark
    Show marketing remark (722 chars)

    Welcome home to this inviting three-bedroom, one-bathroom residence perfectly situated in Bacon County. Step inside to discover freshly painted interiors and new flooring throughout, creating a warm and modern atmosphere ready for you to move right in. The home offers comfortable living spaces with natural light and a layout ideal for everyday living. The spacious yard provides plenty of room for outdoor gatherings, gardening, or play — and there’s even a hookup for an RV, making it a great option for travelers or guests. Whether you’re a first-time buyer, downsizing, or looking for a solid investment property, this home offers wonderful value with its thoughtful updates and convenient location.

  15. 2026-01-29
    status Pending 722-char remark
    Show marketing remark (722 chars)

    Welcome home to this inviting three-bedroom, one-bathroom residence perfectly situated in Bacon County. Step inside to discover freshly painted interiors and new flooring throughout, creating a warm and modern atmosphere ready for you to move right in. The home offers comfortable living spaces with natural light and a layout ideal for everyday living. The spacious yard provides plenty of room for outdoor gatherings, gardening, or play — and there’s even a hookup for an RV, making it a great option for travelers or guests. Whether you’re a first-time buyer, downsizing, or looking for a solid investment property, this home offers wonderful value with its thoughtful updates and convenient location.

  16. 2025-12-06
    status Active 722-char remark
    Show marketing remark (722 chars)

    Welcome home to this inviting three-bedroom, one-bathroom residence perfectly situated in Bacon County. Step inside to discover freshly painted interiors and new flooring throughout, creating a warm and modern atmosphere ready for you to move right in. The home offers comfortable living spaces with natural light and a layout ideal for everyday living. The spacious yard provides plenty of room for outdoor gatherings, gardening, or play — and there’s even a hookup for an RV, making it a great option for travelers or guests. Whether you’re a first-time buyer, downsizing, or looking for a solid investment property, this home offers wonderful value with its thoughtful updates and convenient location.

  17. 2025-11-02
    status Pending 722-char remark
    Show marketing remark (722 chars)

    Welcome home to this inviting three-bedroom, one-bathroom residence perfectly situated in Bacon County. Step inside to discover freshly painted interiors and new flooring throughout, creating a warm and modern atmosphere ready for you to move right in. The home offers comfortable living spaces with natural light and a layout ideal for everyday living. The spacious yard provides plenty of room for outdoor gatherings, gardening, or play — and there’s even a hookup for an RV, making it a great option for travelers or guests. Whether you’re a first-time buyer, downsizing, or looking for a solid investment property, this home offers wonderful value with its thoughtful updates and convenient location.

  18. 2025-10-09
    listed $159,000 Active 722-char remark
    Show marketing remark (722 chars)

    Welcome home to this inviting three-bedroom, one-bathroom residence perfectly situated in Bacon County. Step inside to discover freshly painted interiors and new flooring throughout, creating a warm and modern atmosphere ready for you to move right in. The home offers comfortable living spaces with natural light and a layout ideal for everyday living. The spacious yard provides plenty of room for outdoor gatherings, gardening, or play — and there’s even a hookup for an RV, making it a great option for travelers or guests. Whether you’re a first-time buyer, downsizing, or looking for a solid investment property, this home offers wonderful value with its thoughtful updates and convenient location.

  19. 2022-04-11
    soldstatus $105,000
  20. 2022-04-07
    soldstatus $110,000 234-char remark
    Show marketing remark (234 chars)

    Charming brick home just minutes from town in Alma, GA. This home is comfortable and spacious featuring a large dining and living area. The yard is perfect for outdoor gatherings and offers some privacy with the back partially wooded.

  21. 2021-09-07
    listed $125,000 234-char remark
    Show marketing remark (234 chars)

    Charming brick home just minutes from town in Alma, GA. This home is comfortable and spacious featuring a large dining and living area. The yard is perfect for outdoor gatherings and offers some privacy with the back partially wooded.

ⓘ 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
$499 · $42/mo
Projected year-2 tax
$1,463 · $122/mo
Expected delta
+$963/yr (+$80/mo · 192.9%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$15,232
− Mortgage interest
−$8,906
− Property taxes
−$499
− Insurance
−$795
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$4,625
Taxable loss
−$2,031
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$488
After-tax cash flow
$1,221/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
Bacon County
NCES district ID
1300150
Math proficiency
48% ▬ 0.00%
Reading proficiency
36% ▼ -5.00%
Median HH income
$35,087
Composite
34.79/100
National rank
#5112
State rank
#43 of 174 in GA

Livability — Alma

Score
54/100
State rank
#530
US rank
#23747

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,592

Population outlook (Bacon County) Hauer SSP2

Today (2025)
11,676 people
By 2030
11,831 · +1.3%
By 2040
12,066 · +3.3%
By 2050
12,250 · +4.9%
By 2075
12,308 · +5.4%
By 2100
11,278 · -3.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 17% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Slovak 4% Italian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Bacon

2024 margin
Solid R (+73.2) · D 13.3% · R 86.5%
2008→2024 swing
-15.5pp toward R · 2008: -57.7pp · 2024: -73.2pp
All cycles
2024: R+73.2 2020: R+72.7 2016: R+68.5 2012: R+58.6 2008: R+57.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.44%
Current HPI
236.7103
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

+27.2% since first listed
8 events — show timeline
  • 2026-04-10 Relisted GIAR
  • 2026-01-29 Pending GIAR
  • 2025-12-06 Relisted GIAR
  • 2025-11-02 Pending GIAR
  • 2025-10-09 Listed $159,000 GIAR
  • 2022-04-11 Sold (Public Records) $105,000 Public Records
  • 2022-04-07 Sold (MLS) $110,000 SEGAMLS
  • 2021-09-07 Listed $125,000 SEGAMLS

Property tax history

+1.8%/yr

Latest (2025): $499 · -53.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…