CashFlowRE
Sign in Sign up
156 E Geer St
C Composite 58.1
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 +17.1/30.0
  • ARV discount +12.5/15.0
  • Appreciation +8.3/10.0
  • DSCR +5.3/10.0
  • 1% rule +4.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$115,000

156 E Geer St · Colquitt, GA 39837
3 bd · 1.0 ba · 1,350 sqft · SingleFamily public records · 85 Days on market
Built 1971 9,583 sqft lot $85/sqft · 11% below area Est $129k · 11% under

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

Listing remarks MLS

Investor Opportunity & Savvy Buyer-Ready Home - Colquitt Excellent value! This 3-bed, 2-bath ranch on a spacious corner lot in downtown Colquitt features recent updates including a new HVAC system, water heater, updated bathrooms with contemporary finishes, and a remodeled kitchen with sleek countertops and new cabinetry. Roof is less than 10 years old. Comparable homes are selling for $140k+, making this an ideal flip or rental investment with minimal finishing work needed. Home will need clean out and Reno completed. Located in vibrant downtown Colquitt with walkable access to local dining, boutique shopping, murals, and live performances at Cotton Hall Theater. Enjoy nearby outdoor recreation at Spring Creek Park and Reed Bingham State Park. Schedule your showing today!

Key facts

  • Water heater
  • Remodeled kitchen
  • Updated bathrooms

Tags

NEW HVAC SYSTEMWATER HEATERUPDATED BATHROOMSREMODELED KITCHENSLEEK COUNTERTOPSNEW CABINETRY

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 $115k.

Deal economics

  • At list price, monthly cash flow is $80 ($955/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 $109k (5.0% below list).
  • Recommended offer: $108k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#136 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: schools F, amenities F, commute F.
  • Miller County (rural): math 23% / reading 26% proficiency, ranked #131 of 174 in GA (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 18 active listings in the ZIP; 2 units permitted in Miller County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($795 loan paydown + $8k appreciation (6.6% local appreciation)).
  • Miller County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.6% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $48k; list at $115k implies a 140% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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. 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.
  7. 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.
  8. 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
0.95%
Cap rate
7.12%
Cash-on-cash
2.96%
DSCR
1.13
GRM
8.8

CMA / ARV

ARV (median comp)
$129,336
List price
$115,000
Delta
-11.08%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
505 N First St 0.30mi 3/2.0 1,283 (-5%) 14mo $165,000 $129 62
154 Peter St 0.51mi 3/2.0 1,500 (+11%) 12mo $157,500 $105 44
160 Peter St 0.52mi 2/2.0 (-1) 1,504 (+11%) 20mo $130,000 $86 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.58% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
2.31×
Total profit
$42,266
Equity at exit
$76,535
10-year hold
IRR
18.3%
Equity multiple
4.71×
Total profit
$119,463
Equity at exit
$142,611

Cash invested: $32,200 (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 39837

Home prices YoY
2.7%
Active inventory
18
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,092 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$132 /mo · $1,589/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$80

Break-even live

Break-even rent $992
Max offer price $115,000
Occupancy floor 88%

Sensitivity live

Price -10% $145 -5% $112 +0% $80 +5% $47 +10% $14
Rent -10% $-7 -5% $36 +0% $80 +5% $123 +10% $166
Rate -1.0pp $137 -0.5pp $109 base $80 +0.5pp $50 +1.0pp $19

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
$28,750
Closing costs
$3,450
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 29 events

  1. 2026-06-21
    days on market $115,000 Active 85 DOM
  2. 2026-06-21
    days on market $115,000 Active 84 DOM
  3. 2026-06-18
    days on market $115,000 Active 82 DOM
  4. 2026-06-17
    days on market $115,000 Active 81 DOM
  5. 2026-06-16
    days on market $115,000 Active 80 DOM
  6. 2026-06-15
    days on market $115,000 Active 79 DOM
  7. 2026-06-13
    days on market $115,000 Active 77 DOM
  8. 2026-06-12
    days on market $115,000 Active 76 DOM
  9. 2026-06-09
    days on market $115,000 Active 73 DOM
  10. 2026-06-08
    days on market $115,000 Active 72 DOM
  11. 2026-06-07
    days on market $115,000 Active 71 DOM
  12. 2026-06-07
    days on market $115,000 Active 70 DOM
  13. 2026-06-04
    days on market $115,000 Active 67 DOM
  14. 2026-06-02
    days on market $115,000 Active 66 DOM
  15. 2026-06-01
    days on market $115,000 Active 65 DOM
  16. 2026-05-31
    days on market $115,000 Active 64 DOM
  17. 2026-05-31
    days on market $115,000 Active 63 DOM
  18. 2026-05-11
    status Back On Market 788-char remark
    Show marketing remark (788 chars)

    Investor Opportunity & Savvy Buyer-Ready Home - Colquitt Excellent value! This 3-bed, 2-bath ranch on a spacious corner lot in downtown Colquitt features recent updates including a new HVAC system, water heater, updated bathrooms with contemporary finishes, and a remodeled kitchen with sleek countertops and new cabinetry. Roof is less than 10 years old. Comparable homes are selling for $140k+, making this an ideal flip or rental investment with minimal finishing work needed. Home will need clean out and Reno completed. Located in vibrant downtown Colquitt with walkable access to local dining, boutique shopping, murals, and live performances at Cotton Hall Theater. Enjoy nearby outdoor recreation at Spring Creek Park and Reed Bingham State Park. Schedule your showing today!

  19. 2026-04-17
    status Under Contract 788-char remark
    Show marketing remark (788 chars)

    Investor Opportunity & Savvy Buyer-Ready Home - Colquitt Excellent value! This 3-bed, 2-bath ranch on a spacious corner lot in downtown Colquitt features recent updates including a new HVAC system, water heater, updated bathrooms with contemporary finishes, and a remodeled kitchen with sleek countertops and new cabinetry. Roof is less than 10 years old. Comparable homes are selling for $140k+, making this an ideal flip or rental investment with minimal finishing work needed. Home will need clean out and Reno completed. Located in vibrant downtown Colquitt with walkable access to local dining, boutique shopping, murals, and live performances at Cotton Hall Theater. Enjoy nearby outdoor recreation at Spring Creek Park and Reed Bingham State Park. Schedule your showing today!

  20. 2026-04-06
    price $115,000
    Show marketing remark (788 chars)

    Investor Opportunity & Savvy Buyer-Ready Home - Colquitt Excellent value! This 3-bed, 2-bath ranch on a spacious corner lot in downtown Colquitt features recent updates including a new HVAC system, water heater, updated bathrooms with contemporary finishes, and a remodeled kitchen with sleek countertops and new cabinetry. Roof is less than 10 years old. Comparable homes are selling for $140k+, making this an ideal flip or rental investment with minimal finishing work needed. Home will need clean out and Reno completed. Located in vibrant downtown Colquitt with walkable access to local dining, boutique shopping, murals, and live performances at Cotton Hall Theater. Enjoy nearby outdoor recreation at Spring Creek Park and Reed Bingham State Park. Schedule your showing today!

  21. 2026-04-06
    price $115,000 788-char remark
    Show marketing remark (788 chars)

    Investor Opportunity & Savvy Buyer-Ready Home - Colquitt Excellent value! This 3-bed, 2-bath ranch on a spacious corner lot in downtown Colquitt features recent updates including a new HVAC system, water heater, updated bathrooms with contemporary finishes, and a remodeled kitchen with sleek countertops and new cabinetry. Roof is less than 10 years old. Comparable homes are selling for $140k+, making this an ideal flip or rental investment with minimal finishing work needed. Home will need clean out and Reno completed. Located in vibrant downtown Colquitt with walkable access to local dining, boutique shopping, murals, and live performances at Cotton Hall Theater. Enjoy nearby outdoor recreation at Spring Creek Park and Reed Bingham State Park. Schedule your showing today!

  22. 2026-03-05
    status Active
  23. 2026-02-20
    listed $129,900 New 788-char remark
    Show marketing remark (788 chars)

    Investor Opportunity & Savvy Buyer-Ready Home - Colquitt Excellent value! This 3-bed, 2-bath ranch on a spacious corner lot in downtown Colquitt features recent updates including a new HVAC system, water heater, updated bathrooms with contemporary finishes, and a remodeled kitchen with sleek countertops and new cabinetry. Roof is less than 10 years old. Comparable homes are selling for $140k+, making this an ideal flip or rental investment with minimal finishing work needed. Home will need clean out and Reno completed. Located in vibrant downtown Colquitt with walkable access to local dining, boutique shopping, murals, and live performances at Cotton Hall Theater. Enjoy nearby outdoor recreation at Spring Creek Park and Reed Bingham State Park. Schedule your showing today!

  24. 2026-02-20
    listed $129,900 Active
    Show marketing remark (788 chars)

    Investor Opportunity & Savvy Buyer-Ready Home - Colquitt Excellent value! This 3-bed, 2-bath ranch on a spacious corner lot in downtown Colquitt features recent updates including a new HVAC system, water heater, updated bathrooms with contemporary finishes, and a remodeled kitchen with sleek countertops and new cabinetry. Roof is less than 10 years old. Comparable homes are selling for $140k+, making this an ideal flip or rental investment with minimal finishing work needed. Home will need clean out and Reno completed. Located in vibrant downtown Colquitt with walkable access to local dining, boutique shopping, murals, and live performances at Cotton Hall Theater. Enjoy nearby outdoor recreation at Spring Creek Park and Reed Bingham State Park. Schedule your showing today!

  25. 2025-10-31
    historical
  26. 2025-10-31
    historical
  27. 2025-04-29
    listed $135,900 New
  28. 2025-04-29
    listed $135,900 Active
  29. 2024-01-08
    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
$1,589 · $132/mo
Projected year-2 tax
$1,589 · $132/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 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 8 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
$13,108
− Mortgage interest
−$6,442
− Property taxes
−$1,589
− Insurance
−$575
− Repairs & maintenance
−$1,049
− Management
−$1,049
− Depreciation
−$3,345
Taxable loss
−$940
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$226
After-tax cash flow
$1,180/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
Miller County
NCES district ID
1303660
Math proficiency
23% ▼ -8.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$35,319
Composite
20.24/100
National rank
#8625
State rank
#131 of 174 in GA

Livability — Colquitt

Score
68/100
State rank
#136
US rank
#9304

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Colquitt, GA
Population (ZIP)
5,994

Population outlook (Miller County) Hauer SSP2

Today (2025)
5,401 people
By 2030
5,146 · -4.7%
By 2040
4,675 · -13.4%
By 2050
4,282 · -20.7%
By 2075
3,577 · -33.8%
By 2100
3,087 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 29% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 1% Romanian 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Miller

2024 margin
Solid R (+50.5) · D 24.6% · R 75.1%
2008→2024 swing
-11.0pp toward R · 2008: -39.5pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+46.5 2016: R+49.8 2012: R+38.1 2008: R+39.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.58%
Current HPI
246.936
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

+139.6% since first listed
12 events — show timeline
  • 2026-05-11 Relisted GAMLS
  • 2026-04-17 Pending GAMLS
  • 2026-04-06 Price Changed $115,000 FMLS
  • 2026-04-06 Price Changed $115,000 GAMLS
  • 2026-03-05 Relisted FMLS
  • 2026-02-20 Listed $129,900 FMLS
  • 2026-02-20 Listed $129,900 GAMLS
  • 2025-10-31 Listing Removed FMLS
  • 2025-10-31 Listing Removed GAMLS
  • 2025-04-29 Listed $135,900 FMLS
  • 2025-04-29 Listed $135,900 GAMLS
  • 2024-01-08 Sold (Public Records) $48,000 Public Records

Property tax history

+9.8%/yr

Latest (2025): $1,589 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…