CashFlowRE
Sign in Sign up
108 Vickie Dr
C- Composite 50.79
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 +16.9/30.0
  • ARV discount +11.9/15.0
  • DSCR +5.3/10.0
  • 1% rule +4.0/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,000

108 Vickie Dr · Hiram, GA 30141
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 117 Days on market
Built 1977 0.50 ac lot $194/sqft · 10% below area Est $248k · 10% under

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

Listing remarks MLS

Welcome to this charming 3 bedroom, 1 bathroom ranch in the sought-after Deer Run community! This inviting home features a bright, open-concept living and dining area with vaulted ceilings, creating a spacious feel that's ideal for everyday living and entertaining. The updated kitchen offers stone countertops, white cabinetry, and a convenient breakfast bar with views to the main living space. The spacious primary bedroom includes his and hers closets, while two additional bedrooms provide comfortable accommodations for family, guests, or a home office. The large bathroom features double vanities, a shower/tub combo, and a convenient laundry area. Enjoy outdoor living in the fenced backyard, now enhanced with a newly added rear deck, perfect for relaxing or entertaining. A 1-car carport adds everyday convenience. No HOA! Don't miss this opportunity to own a well-maintained home in a desirable location.

Key facts

  • Stone countertops
  • Updated kitchen
  • Open-concept living

Tags

OPEN-CONCEPT LIVINGUPDATED KITCHENSTONE COUNTERTOPSBREAKFAST BARFENCED BACKYARDNEWLY ADDED REAR DECK

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 $224k.

Deal economics

  • At list price, monthly cash flow is $148 ($2k/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 $202k (10.0% below list).
  • Recommended offer: $202k (10.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.8% in Hiram — 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 68/100 on livability (#152 in GA) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities D+, crime F, commute F.
  • Paulding County (suburban): math 39% / reading 42% proficiency, ranked #33 of 174 in GA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bessie L. Baggett Elementary (math 49% / reading 37%, grade F, #370 of 1,228 statewide, top 30%, 589 students, 62% FRL); J. A. Dobbins Middle School (math 28% / reading 37%, grade F, #221 of 470 statewide, top 48%, 532 students, 61% FRL); Hiram High School (math 19% / reading 17%, grade F, #258 of 424 statewide, top 62%, 1,468 students, 55% FRL) — zoned schools average 59% FRL vs 33% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.9%/yr); 239 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,458 units permitted in Paulding County in 2024 (0 in 5+ unit buildings).

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.
  • Paulding County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y ago; this cycle's ask has dropped $26k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $18k; list at $224k implies a 1111% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,578 (10.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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
0.90%
Cap rate
7.09%
Cash-on-cash
2.83%
DSCR
1.13
GRM
9.3

CMA / ARV

ARV (median comp)
$248,202
List price
$224,000
Delta
-9.75%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
401 Pine Valley Rd 0.45mi 3/2.0 1,256 (+9%) 2mo $258,000 $205 59

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.57×
Total profit
$-27,096
Equity at exit
$33,399
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-12,408
Equity at exit
$19,367

Cash invested: $62,720 (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 30141

Home prices YoY
-17.3%
Rents YoY
2.9%
Active inventory
239
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,016 medium interval (Pro) →
Mortgage (P&I)
$1,175
Tax from tax record
$176 /mo · $2,115/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$148

Break-even live

Break-even rent $1,828
Max offer price $224,000
Occupancy floor 88%

Sensitivity live

Price -10% $275 -5% $212 +0% $148 +5% $85 +10% $21
Rent -10% $-11 -5% $69 +0% $148 +5% $228 +10% $307
Rate -1.0pp $261 -0.5pp $205 base $148 +0.5pp $90 +1.0pp $31

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
$56,000
Closing costs
$6,720
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
432 Pine Valley Dr Powder Springs, GA 3.0 2.0 1220 $1,779 $1.46 26d 1 0.99mi
124 Spring Dr Hiram, GA 4.0 2.0 1440 $1,796 $1.25 45d 1 1.23mi
48 Deerhunter Ln Powder Springs, GA 3.0 2.0 1436 $1,795 $1.25 5d 1 1.46mi

Listing history 31 events

  1. 2026-06-21
    days on market $224,000 Active 117 DOM
  2. 2026-06-18
    days on market $224,000 Active 114 DOM
  3. 2026-06-17
    days on market $224,000 Active 113 DOM
  4. 2026-06-16
    days on market $224,000 Active 112 DOM
  5. 2026-06-15
    days on market $224,000 Active 111 DOM
  6. 2026-06-13
    days on market $224,000 Active 109 DOM
  7. 2026-06-13
    days on market $224,000 Active 108 DOM
  8. 2026-06-09
    days on market $224,000 Active 105 DOM
  9. 2026-06-08
    days on market $224,000 Active 104 DOM
  10. 2026-06-07
    days on market $224,000 Active 103 DOM
  11. 2026-06-04
    days on market $224,000 Active 100 DOM
  12. 2026-06-03
    days on market $224,000 Active 99 DOM
  13. 2026-06-02
    days on market $224,000 Active 98 DOM
  14. 2026-06-01
    days on market $224,000 Active 97 DOM
  15. 2026-05-31
    days on market $224,000 Active 96 DOM
  16. 2026-05-01
    price $230,000 915-char remark
    Show marketing remark (927 chars)

    Welcome to this charming 3 bedroom, 1 bathroom ranch in the sought-after Deer Run community! This inviting home features a bright, open-concept living and dining area with vaulted ceilings, creating a spacious feel that’s ideal for everyday living and entertaining. The updated kitchen offers stone countertops, white cabinetry, and a convenient breakfast bar with views to the main living space. The spacious primary bedroom includes his and hers closets, while two additional bedrooms provide comfortable accommodations for family, guests, or a home office. The large bathroom features double vanities, a shower/tub combo, and a convenient laundry area. Enjoy outdoor living in the fenced backyard, now enhanced with a newly added rear deck, perfect for relaxing or entertaining. A 1-car carport adds everyday convenience. No HOA! Don’t miss this opportunity to own a well-maintained home in a desirable location.

  17. 2026-05-01
    price $230,000 927-char remark
    Show marketing remark (927 chars)

    Welcome to this charming 3 bedroom, 1 bathroom ranch in the sought-after Deer Run community! This inviting home features a bright, open-concept living and dining area with vaulted ceilings, creating a spacious feel that’s ideal for everyday living and entertaining. The updated kitchen offers stone countertops, white cabinetry, and a convenient breakfast bar with views to the main living space. The spacious primary bedroom includes his and hers closets, while two additional bedrooms provide comfortable accommodations for family, guests, or a home office. The large bathroom features double vanities, a shower/tub combo, and a convenient laundry area. Enjoy outdoor living in the fenced backyard, now enhanced with a newly added rear deck, perfect for relaxing or entertaining. A 1-car carport adds everyday convenience. No HOA! Don’t miss this opportunity to own a well-maintained home in a desirable location.

  18. 2026-03-30
    price $240,000 915-char remark
    Show marketing remark (927 chars)

    Welcome to this charming 3 bedroom, 1 bathroom ranch in the sought-after Deer Run community! This inviting home features a bright, open-concept living and dining area with vaulted ceilings, creating a spacious feel that’s ideal for everyday living and entertaining. The updated kitchen offers stone countertops, white cabinetry, and a convenient breakfast bar with views to the main living space. The spacious primary bedroom includes his and hers closets, while two additional bedrooms provide comfortable accommodations for family, guests, or a home office. The large bathroom features double vanities, a shower/tub combo, and a convenient laundry area. Enjoy outdoor living in the fenced backyard, now enhanced with a newly added rear deck, perfect for relaxing or entertaining. A 1-car carport adds everyday convenience. No HOA! Don’t miss this opportunity to own a well-maintained home in a desirable location.

  19. 2026-03-30
    price $240,000 927-char remark
    Show marketing remark (927 chars)

    Welcome to this charming 3 bedroom, 1 bathroom ranch in the sought-after Deer Run community! This inviting home features a bright, open-concept living and dining area with vaulted ceilings, creating a spacious feel that’s ideal for everyday living and entertaining. The updated kitchen offers stone countertops, white cabinetry, and a convenient breakfast bar with views to the main living space. The spacious primary bedroom includes his and hers closets, while two additional bedrooms provide comfortable accommodations for family, guests, or a home office. The large bathroom features double vanities, a shower/tub combo, and a convenient laundry area. Enjoy outdoor living in the fenced backyard, now enhanced with a newly added rear deck, perfect for relaxing or entertaining. A 1-car carport adds everyday convenience. No HOA! Don’t miss this opportunity to own a well-maintained home in a desirable location.

  20. 2026-02-24
    listed $250,000 New 915-char remark
    Show marketing remark (927 chars)

    Welcome to this charming 3 bedroom, 1 bathroom ranch in the sought-after Deer Run community! This inviting home features a bright, open-concept living and dining area with vaulted ceilings, creating a spacious feel that’s ideal for everyday living and entertaining. The updated kitchen offers stone countertops, white cabinetry, and a convenient breakfast bar with views to the main living space. The spacious primary bedroom includes his and hers closets, while two additional bedrooms provide comfortable accommodations for family, guests, or a home office. The large bathroom features double vanities, a shower/tub combo, and a convenient laundry area. Enjoy outdoor living in the fenced backyard, now enhanced with a newly added rear deck, perfect for relaxing or entertaining. A 1-car carport adds everyday convenience. No HOA! Don’t miss this opportunity to own a well-maintained home in a desirable location.

  21. 2026-02-24
    listed $250,000 Active 927-char remark
    Show marketing remark (927 chars)

    Welcome to this charming 3 bedroom, 1 bathroom ranch in the sought-after Deer Run community! This inviting home features a bright, open-concept living and dining area with vaulted ceilings, creating a spacious feel that’s ideal for everyday living and entertaining. The updated kitchen offers stone countertops, white cabinetry, and a convenient breakfast bar with views to the main living space. The spacious primary bedroom includes his and hers closets, while two additional bedrooms provide comfortable accommodations for family, guests, or a home office. The large bathroom features double vanities, a shower/tub combo, and a convenient laundry area. Enjoy outdoor living in the fenced backyard, now enhanced with a newly added rear deck, perfect for relaxing or entertaining. A 1-car carport adds everyday convenience. No HOA! Don’t miss this opportunity to own a well-maintained home in a desirable location.

  22. 2024-10-15
    historical
  23. 2024-10-14
    historical
  24. 2024-09-12
    listed $245,000 Active
  25. 2024-09-12
    listed $245,000 New
  26. 2011-06-24
    historical
  27. 2011-06-09
    soldstatus $18,500 Sold
  28. 2011-05-17
    status Pending
  29. 2011-04-20
    listed $19,900 Active
  30. 2003-01-30
    soldstatus $87,900
  31. 1995-05-02
    soldstatus $48,000

ⓘ 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
$2,115 · $176/mo
Projected year-2 tax
$2,115 · $176/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$24,189
− Mortgage interest
−$12,547
− Property taxes
−$2,115
− Insurance
−$1,120
− Repairs & maintenance
−$1,935
− Management
−$1,935
− Depreciation
−$6,516
Taxable loss
−$1,980
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$475
After-tax cash flow
$2,253/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
Paulding County
NCES district ID
1304020
Math proficiency
39% ▼ -6.00%
Reading proficiency
42% ▼ -7.00%
Median HH income
$61,447
Composite
36.0/100
National rank
#4784
State rank
#33 of 174 in GA

Livability — Hiram

Score
68/100
State rank
#152
US rank
#9861

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Paulding County · 134,013 people
City population
27,220
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
27,220
Household income
$86,824
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
498.0

Population outlook (Paulding County) Hauer SSP2

Today (2025)
175,714 people
By 2030
186,082 · +5.9%
By 2040
204,414 · +16.3%
By 2050
217,040 · +23.5%
By 2075
236,980 · +34.9%
By 2100
238,314 · +35.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 52% Black 33% Two or more races 9% Hispanic / Latino 8% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Lithuanian 2% Iranian 2%
Foreign-born
10% · Canada
Languages at home
89% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Paulding

2024 margin
Strong R (+24.1) · D 37.6% · R 61.7%
2008→2024 swing
+14.4pp toward D · 2008: -38.5pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+29.1 2016: R+41.2 2012: R+43.6 2008: R+38.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.28%
Current HPI
197.6767
Rent YoY
▲ 2.90%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+379.2% since first listed
16 events — show timeline
  • 2026-05-01 Price Changed $230,000 GAMLS
  • 2026-05-01 Price Changed $230,000 FMLS
  • 2026-03-30 Price Changed $240,000 GAMLS
  • 2026-03-30 Price Changed $240,000 FMLS
  • 2026-02-24 Listed $250,000 FMLS
  • 2026-02-24 Listed $250,000 GAMLS
  • 2024-10-15 Listing Removed FMLS
  • 2024-10-14 Listing Removed GAMLS
  • 2024-09-12 Listed $245,000 GAMLS
  • 2024-09-12 Listed $245,000 FMLS
  • 2011-06-24 Listing Removed FMLS
  • 2011-06-09 Sold (MLS) $18,500 FMLS
  • 2011-05-17 Pending FMLS
  • 2011-04-20 Listed $19,900 FMLS
  • 2003-01-30 Sold (Public Records) $87,900 Public Records
  • 1995-05-02 Sold (Public Records) $48,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $2,115 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…