Kerry Townhome Plan · Hinesville, GA 31313

$229,900

3 bd · 2.5 ba · 1,411 sqft · SingleFamily · 534 Days on market

Good condition $100/mo HOA · 5% of rent

---

Why this score? — see what drove the F 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 +7.6/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Rent growth +3.9/5.0
• Livability +3.7/5.0
• Schools +2.8/10.0
• 1% rule +2.7/10.0
• DSCR +1.7/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Two-story, open-concept townhome with 3 bedrooms, 2 baths & 1,411 heated square feet! The home opens up from the entry hallway into a spacious living space. Enjoy a clear view from the kitchen island to family room & dining area. The kitchen is fully equipped with stainless appliances (to include refrigerator), pantry & window looking into the backyard over the sink! Two bedrooms, full bath & primary suite located upstairs, along with a laundry room. The primary suite features 2 walk-in closets & a private bath with dual vanity.

Key facts

• Pantry
• Stainless appliances
• Kitchen island

Tags

• OPEN-CONCEPT TOWNHOME
• SPACIOUS LIVING SPACE
• KITCHEN ISLAND
• FULLY EQUIPPED KITCHEN
• STAINLESS APPLIANCES
• PANTRY

🏗️ New construction. The $229,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $261,280.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $230k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-314 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $216k (6.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (12.4% below list).
• Recommended offer: $201k (12.4% 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); 1067 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 471 units permitted in Liberty County in 2024 (0 in 5+ unit buildings).
• This rent runs 40% 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 $8k 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

• It's been on market 534 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.

Recommended offer $201,416 (12.4% 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. It's been on market 534 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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?
9. 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.
10. 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.
11. 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: 0.77% ✗
• Cap rate: 4.85%
• Cash-on-cash: -5.16%
• DSCR: 0.77
• GRM: 10.8

CMA / ARV

• ARV (median comp): $261,280
• List price: $229,900
• Delta: -12.01%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
203 Hamilton Dr	0.40mi	3/2.5	1,462 (+4%)	1mo	$264,800	$181	75
143 Hamilton Dr	0.37mi	3/2.5	1,462 (+4%)	4mo	$264,400	$181	73
169 Hamilton Dr	0.38mi	3/2.5	1,462 (+4%)	5mo	$265,200	$181	72
85 Hamilton Dr	0.35mi	3/2.5	1,462 (+4%)	8mo	$265,700	$182	71
39 Legacy Ln	0.14mi	3/2.0	1,565 (+11%)	4mo	$294,000	$188	70
236 Providence Loop	0.34mi	3/2.0	1,544 (+9%)	2mo	$282,000	$183	65
324 Abode Ave	0.10mi	4/2.0 (+1)	1,568 (+11%)	7mo	$285,000	$182	64
125 Providence Loop	0.30mi	3/2.0	1,544 (+9%)	7mo	$281,400	$182	62
44 Providence Loop	0.30mi	4/2.0 (+1)	1,581 (+12%)	2mo	$291,200	$184	57
111 Providence Loop	0.30mi	4/2.0 (+1)	1,581 (+12%)	10mo	$291,500	$184	51
605 Palmetto Trce	0.57mi	3/2.0	1,225 (-13%)	10mo	$170,000	$139	41
389 Gray Fox Rd	0.71mi	4/2.0 (+1)	1,296 (-8%)	8mo	$260,000	$201	40

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: -22.2%
• Equity multiple: 0.22×
• Total profit: $-57,274
• Equity at exit: $38,958

10-year hold

• IRR: -11.0%
• Equity multiple: 0.27×
• Total profit: $-53,727
• Equity at exit: $22,591

Cash invested: $73,158 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 21 active · 33 under contract
• Months of supply: 7.0 mo (14%/mo absorbed)
• Median asking: $265,000 ($173/sqft)
• Median days on market: 128 d
• This list price: 10% of active listings are priced below it
• ARV vs active asking: +7.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 31313

• Home prices YoY: -27.1%
• Rents YoY: 5.4%
• Active inventory: 1067
• Price-to-rent: 9.5×

Monthly cashflow live

• Estimated rent: $2,014 high
• Mortgage (P&I): −$1,370
• Tax est. 1.5%: −$327 /mo · $3,919/yr
• Insurance: −$109
• HOA: −$100
• Vacancy / Maint / Mgmt: −$423
• Net cashflow: $-314

Break-even live

Break-even rent $2,412

Max offer price $215,777

Occupancy floor —

Sensitivity live

Price	-10% $-134	-5% $-224	+0% $-314	+5% $-405	+10% $-495
Rent	-10% $-474	-5% $-394	+0% $-314	+5% $-235	+10% $-155
Rate	-1.0pp $-183	-0.5pp $-248	base $-314	+0.5pp $-382	+1.0pp $-451

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: $65,320
• Closing costs: $7,838
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 39 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
96 Beaumont Dr Unit 1 Hinesville, GA	3.0	2.0	1400	$1,975	$1.41	184d	1	0.01mi
83 Heirloom Rd Unit 1 Hinesville, GA	3.0	2.5	1411	$2,000	$1.42	0d	1	0.06mi
83 Heirloom Rd Unit 1 Hinesville, GA	3.0	2.5	1411	$2,000	$1.42	21d	1	0.06mi
335 Abode Ave Hinesville, GA	3.0	2.0	1396	$1,950	$1.40	24d	1	0.07mi
10 Beaumont Dr Hinesville, GA	3.0	2.5	1390	$1,900	$1.37	40d	1	0.10mi
78 Centennial Ct Hinesville, GA	3.0	2.5	1462	$2,100	$1.44	184d	1	0.11mi
78 Centennial Ct Hinesville, GA	3.0	2.5	1462	$2,100	$1.44	1d	1	0.11mi
193 Heirloom Rd Hinesville, GA	3.0	2.5	1400	$2,300	$1.64	184d	1	0.12mi
100 Centennial Ct Hinesville, GA	3.0	2.5	1703	$2,150	$1.26	184d	1	0.13mi
767 Abode Ave Hinesville, GA	3.0	2.0	1428	$2,150	$1.51	51d	1	0.21mi
76 Abode Ave Hinesville, GA	4.0	2.0	1635	$2,195	$1.34	10d	1	0.23mi
158 Hamlet Ct Hinesville, GA	3.0	2.5	1458	$1,900	$1.30	51d	1	0.23mi
26 Perlieu Ct Hinesville, GA	3.0	2.0	1411	$1,995	$1.41	10d	1	0.25mi
720 Thornwood Way Hinesville, GA	3.0	2.0	1352	$1,450	$1.07	24d	1	0.35mi
707 Thornwood Way Hinesville, GA	3.0	1.0	1040	$1,200	$1.15	184d	1	0.46mi
140 Hazy Ln Hinesville, GA	3.0	2.5	1360	$1,900	$1.40	10d	1	0.51mi
130 Hazy Ln Hinesville, GA	3.0	2.5	1518	$2,100	$1.38	184d	1	0.52mi
624 Palmetto Trce Unit 624 Hinesville, GA	3.0	2.0	1195	$1,500	$1.26	1d	1	0.53mi
89 Hazy Ln Hinesville, GA	4.0	2.0	1482	$2,000	$1.35	10d	1	0.56mi
92 Hazy Ln Hinesville, GA	4.0	2.5	1463	$2,300	$1.57	10d	1	0.57mi
25 Hazy Ln Hinesville, GA	3.0	2.5	1392	$1,995	$1.43	51d	1	0.57mi
11 Hazy Ln Hinesville, GA	3.0	2.0	1183	$1,895	$1.60	21d	1	0.58mi
601 Tupelo Trl Unit 16D Hinesville, GA	3.0	2.5	1504	$1,450	$0.96	10d	1	0.66mi
601 Tupelo Trl Unit 16D Hinesville, GA	3.0	2.5	1504	$1,450	$0.96	14d	1	0.66mi
601 Tupelo Trl Hinesville, GA	3.0	2.0	1504	$1,350	$0.90	51d	1	0.68mi
601 Tupelo Trl Hinesville, GA	2.0	1.0	1340	$1,200	$0.90	48d	1	0.68mi
601 Tupelo Trl Hinesville, GA	3.0	2.0	1340	$1,500	$1.12	12d	1	0.68mi
907 Rachel Ln Hinesville, GA	3.0	2.0	1523	$1,900	$1.25	15d	1	0.91mi
907 Rachel Ln Hinesville, GA	3.0	2.0	1523	$1,900	$1.25	10d	1	0.91mi
1109 Sara Ln Hinesville, GA	3.0	2.0	1453	$1,990	$1.37	10d	1	0.95mi
504 Heritage Dr Hinesville, GA	3.0	2.0	1270	$2,000	$1.57	10d	1	1.00mi
404 Patton Rd Hinesville, GA	2.0	1.0	960	$1,425	$1.48	51d	1	1.15mi
26 Cassels Ct Hinesville, GA	3.0	2.5	1781	$2,195	$1.23	31d	1	1.20mi
219 Herty Ln Hinesville, GA	3.0	2.0	1643	$2,350	$1.43	10d	1	1.37mi
145 Factors Walk Hinesville, GA	4.0	2.5	1810	$2,300	$1.27	10d	1	1.39mi
454 Floyd Cir Hinesville, GA	3.0	2.0	1658	$2,650	$1.60	10d	1	1.43mi
408 Bradwell St Unit B Hinesville, GA	3.0	2.5	1694	$1,895	$1.12	10d	1	1.48mi
502 Bradwell St Hinesville, GA	3.0	2.5	1674	$1,700	$1.02	10d	1	1.49mi
502 Bradwell St Hinesville, GA	3.0	2.5	1692	$1,900	$1.12	40d	1	1.49mi

Listing history 50 events

1. 2026-11-08
   days on market $229,900 Active 534 DOM
2. 2026-11-07
   days on market $229,900 Active 533 DOM
3. 2026-11-06
   days on market $229,900 Active 532 DOM
4. 2026-11-05
   days on market $229,900 Active 531 DOM
5. 2026-11-04
   days on market $229,900 Active 530 DOM
6. 2026-11-02
   days on market $229,900 Active 528 DOM
7. 2026-11-01
   days on market $229,900 Active 527 DOM
8. 2026-10-31
   days on market $229,900 Active 526 DOM
9. 2026-10-30
   days on market $229,900 Active 525 DOM
10. 2026-10-29
    days on market $229,900 Active 524 DOM
11. 2026-10-28
    days on market $229,900 Active 523 DOM
12. 2026-10-27
    days on market $229,900 Active 522 DOM
13. 2026-10-26
    days on market $229,900 Active 521 DOM
14. 2026-10-25
    days on market $229,900 Active 520 DOM
15. 2026-10-24
    days on market $229,900 Active 519 DOM
16. 2026-10-23
    days on market $229,900 Active 518 DOM
17. 2026-10-22
    days on market $229,900 Active 517 DOM
18. 2026-10-21
    days on market $229,900 Active 516 DOM
19. 2026-10-20
    days on market $229,900 Active 515 DOM
20. 2026-10-19
    days on market $229,900 Active 514 DOM
21. 2026-10-18
    days on market $229,900 Active 513 DOM
22. 2026-10-17
    days on market $229,900 Active 512 DOM
23. 2026-10-16
    days on market $229,900 Active 511 DOM
24. 2026-10-15
    days on market $229,900 Active 510 DOM
25. 2026-10-14
    days on market $229,900 Active 509 DOM
26. 2026-10-13
    days on market $229,900 Active 508 DOM
27. 2026-10-12
    days on market $229,900 Active 507 DOM
28. 2026-10-11
    days on market $229,900 Active 506 DOM
29. 2026-10-10
    days on market $229,900 Active 505 DOM
30. 2026-10-09
    days on market $229,900 Active 504 DOM
31. 2026-10-08
    days on market $229,900 Active 503 DOM
32. 2026-10-07
    days on market $229,900 Active 502 DOM
33. 2026-10-07
    days on market $229,900 Active 501 DOM
34. 2026-10-05
    days on market $229,900 Active 500 DOM
35. 2026-10-04
    days on market $229,900 Active 499 DOM
36. 2026-10-04
    days on market $229,900 Active 498 DOM
37. 2026-10-02
    days on market $229,900 Active 497 DOM
38. 2026-10-01
    days on market $229,900 Active 496 DOM
39. 2026-09-30
    days on market $229,900 Active 495 DOM
40. 2026-09-29
    days on market $229,900 Active 494 DOM
41. 2026-09-28
    days on market $229,900 Active 493 DOM
42. 2026-09-27
    days on market $229,900 Active 492 DOM
43. 2026-09-26
    days on market $229,900 Active 491 DOM
44. 2026-09-25
    days on market $229,900 Active 490 DOM
45. 2026-09-24
    days on market $229,900 Active 489 DOM
46. 2026-09-24
    days on market $229,900 Active 488 DOM
47. 2026-09-22
    days on market $229,900 Active 487 DOM
48. 2026-09-21
    days on market $229,900 Active 486 DOM
49. 2026-09-20
    days on market $229,900 Active 485 DOM
50. 2026-09-19
    days on market $229,900 Active 484 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: $24,170
• − Mortgage interest: −$14,636
• − Property taxes: −$3,919
• − Insurance: −$1,306
• − Repairs & maintenance: −$1,934
• − Management: −$1,934
• − HOA: −$1,200
• − Depreciation: −$7,601
• Taxable loss: −$8,359
• Est. tax savings @ 24.0%: +$2,006
• After-tax cash flow: $-1,767/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 · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $7,055–$21,165 screening

This two-story townhome is in good condition with a clean and inviting exterior. It offers a spacious interior with hardwood flooring and a fully equipped kitchen. The property is ready for move-in and can be enhanced with minor updates to increase its value.

Value-add opportunities

• Resale Paint exterior trim — Enhances curb appeal and can increase property value. ↑
• Resale Clean gutters — Keeps property in good condition and can prevent water damage. ↑
• Both Install smart home devices — Improves convenience and can increase property value. ↑
• Both Add outdoor lighting — Enhances curb appeal and can increase property value. ↑
• Both Install a smart thermostat — Improves energy efficiency and can increase property value. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 28/100

Zoned Schools

Elementary Joseph Martin Elementary School F GA #784/1,228 Nat'l #31,434/41,679 Middle Midway Middle School F GA #260/470 Nat'l #9,410/14,009 High Liberty County High School F GA #131/424 Nat'l #10,882/17,239

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

B Composite livability gradescore 73/100

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 · 58,689 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: 8% of renters

---

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%
• 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

1 event — show timeline

• 2025-05-24 Listed $229,900 Zillow