CashFlowRE
Sign in Sign up
9674 Old Hwy 76
C+ Composite 62.99
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 +26.2/30.0
  • ARV discount +11.1/15.0
  • DSCR +8.9/10.0
  • 1% rule +5.7/10.0
  • Schools +3.3/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

9674 Old Hwy 76 · Morganton, GA 30560
3 bd · 2.0 ba · 1,581 sqft · SingleFamily public records · 44 Days on market
Built 1950 1.10 ac lot $190/sqft · 8% below area Est $326k · 8% under

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

Listing remarks MLS

Affordable One-Level Living with Bonus Space & Old Hwy 76 Frontage Don't miss this 3-bedroom, 2-bath home with a bonus room offering comfortable one-level living and a layout full of potential. Conveniently located with Old Hwy 76 frontage, this property provides easy access while still maintaining a usable and level yard. The home features a functional floor plan, ideal for everyday living, along with a bonus room that could serve as an office, playroom, or additional living space. Outside, you'll find a carport for covered parking and a barn for extra storage or hobby use. Perfect for first-time buyers, downsizers, or investors, this property is being sold AS-IS and is priced to sell, making it a great opportunity to add your own updates and value. Affordable, convenient, and full of potential-schedule your showing today.

Key facts

  • Barn
  • One-level living
  • Usable yard

Tags

ONE-LEVEL LIVINGBONUS SPACEUSABLE YARDFUNCTIONAL FLOOR PLANCARPORTBARN

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/2.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $769 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Recommended offer: $291k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 2.7% in Morganton — 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 57/100 on livability (#456 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety C-, schools F, crime D-.
  • Fannin County (rural): math 40% / reading 39% proficiency, ranked #51 of 174 in GA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 306 active listings in the ZIP; 375 units permitted in Fannin 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 $9k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $84k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 $220k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $290,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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. 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
1.07%
Cap rate
9.37%
Cash-on-cash
10.98%
DSCR
1.49
GRM
7.8

CMA / ARV

ARV (median comp)
$325,609
List price
$299,900
Delta
-7.90%
Verdict
FAIR
Comps
16 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9340 Old Hwy 76 0.34mi 3/1.0 1,444 (-9%) 2mo $215,000 $149 64
169 East St 0.21mi 3/2.0 1,386 (-12%) 8mo $245,000 $177 63
255 Loving Rd 0.26mi 4/3.0 (+1) 1,702 (+8%) 8mo $405,000 $238 60
277 Allen Ln 0.43mi 3/2.0 1,644 (+4%) 21mo $325,000 $198 56
12021 Old Hwy 76 0.56mi 3/3.0 1,800 (+14%) 10mo $570,000 $317 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.1%
Equity multiple
1.00×
Total profit
$209
Equity at exit
$44,716
10-year hold
IRR
9.7%
Equity multiple
1.75×
Total profit
$62,627
Equity at exit
$25,930

Cash invested: $83,972 (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 30560

Home prices YoY
-9.6%
Active inventory
306
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$3,200 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$62 /mo · $741/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$672
Net cashflow
$769

Break-even live

Break-even rent $2,227
Max offer price $299,900
Occupancy floor 71%

Sensitivity live

Price -10% $938 -5% $853 +0% $769 +5% $684 +10% $599
Rent -10% $516 -5% $642 +0% $769 +5% $895 +10% $1,021
Rate -1.0pp $920 -0.5pp $845 base $769 +0.5pp $691 +1.0pp $612

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
$74,975
Closing costs
$8,997
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 11 events

  1. 2026-04-04
    listed $299,900 New 843-char remark
    Show marketing remark (848 chars)

    Affordable One-Level Living with Bonus Space & Old Hwy 76 Frontage Don't miss this 3-bedroom, 2-bath home with a bonus room offering comfortable one-level living and a layout full of potential. Conveniently located with Old Hwy 76 frontage, this property provides easy access while still maintaining a usable and level yard. The home features a functional floor plan, ideal for everyday living, along with a bonus room that could serve as an office, playroom, or additional living space. Outside, you'll find a carport for covered parking and a barn for extra storage or hobby use. Perfect for first-time buyers, downsizers, or investors, this property is being sold AS-IS and is priced to sell, making it a great opportunity to add your own updates and value. Affordable, convenient, and full of potential—schedule your showing today.

  2. 2026-04-04
    listed $299,900 Active 848-char remark
    Show marketing remark (848 chars)

    Affordable One-Level Living with Bonus Space & Old Hwy 76 Frontage Don't miss this 3-bedroom, 2-bath home with a bonus room offering comfortable one-level living and a layout full of potential. Conveniently located with Old Hwy 76 frontage, this property provides easy access while still maintaining a usable and level yard. The home features a functional floor plan, ideal for everyday living, along with a bonus room that could serve as an office, playroom, or additional living space. Outside, you'll find a carport for covered parking and a barn for extra storage or hobby use. Perfect for first-time buyers, downsizers, or investors, this property is being sold AS-IS and is priced to sell, making it a great opportunity to add your own updates and value. Affordable, convenient, and full of potential—schedule your showing today.

  3. 2023-10-23
    soldstatus $220,000 Sold
  4. 2023-10-23
    soldstatus $220,000 Sold
  5. 2023-09-25
    status Under Contract
  6. 2023-09-25
    status Pending
  7. 2023-09-21
    price $244,900
  8. 2023-09-21
    price $244,900
  9. 2023-09-01
    price $254,900
  10. 2023-08-31
    listed $254,900 New
  11. 2023-08-31
    listed $245,900 Active

ⓘ 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
$741 · $62/mo
Projected year-2 tax
$2,759 · $230/mo
Expected delta
+$2,018/yr (+$168/mo · 272.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$38,400
− Mortgage interest
−$16,799
− Property taxes
−$741
− Insurance
−$1,500
− Repairs & maintenance
−$3,072
− Management
−$3,072
− Depreciation
−$8,724
Taxable income
$4,492
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,078
After-tax cash flow
$8,145/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
Fannin County
NCES district ID
1302100
Math proficiency
40% ▼ -7.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$37,693
Composite
32.92/100
National rank
#5597
State rank
#51 of 174 in GA

Livability — Morganton

Score
57/100
State rank
#456
US rank
#21670

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morganton, GA
Population (ZIP)
4,194

Population outlook (Fannin County) Hauer SSP2

Today (2025)
25,218 people
By 2030
25,519 · +1.2%
By 2040
25,548 · +1.3%
By 2050
25,008 · -0.8%
By 2075
23,359 · -7.4%
By 2100
20,129 · -20.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Slovak 4% Scottish 3% Lithuanian 3%
Foreign-born
5% · Canada, South Korea
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Fannin

2024 margin
Solid R (+64.8) · D 17.4% · R 82.2%
2008→2024 swing
-15.7pp toward R · 2008: -49.1pp · 2024: -64.8pp
All cycles
2024: R+64.8 2020: R+64.6 2016: R+65.5 2012: R+58.2 2008: R+49.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.58%
Current HPI
316.822
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

+17.7% since first listed
11 events — show timeline
  • 2026-04-04 Listed $299,900 NEGBOR
  • 2026-04-04 Listed $299,900 GAMLS
  • 2023-10-23 Sold (MLS) $220,000 NEGBOR
  • 2023-10-23 Sold (MLS) $220,000 GAMLS
  • 2023-09-25 Pending GAMLS
  • 2023-09-25 Pending NEGBOR
  • 2023-09-21 Price Changed $244,900 NEGBOR
  • 2023-09-21 Price Changed $244,900 GAMLS
  • 2023-09-01 Price Changed $254,900 NEGBOR
  • 2023-08-31 Listed $245,900 NEGBOR
  • 2023-08-31 Listed $254,900 GAMLS

Property tax history

+8.8%/yr

Latest (2025): $741 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…