CashFlowRE
Sign in Sign up
156 Diamond Ln
D+ Composite 47.78
Why this score? — see what drove the D+ 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 +19.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$199,999

156 Diamond Ln · Midway, GA 31320
3 bd · 1.0 ba · 924 sqft · SingleFamily public records · 55 Days on market
Built 1972 0.68 ac lot

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

Listing remarks MLS

Great opportunity for investors or savvy buyers! With a brand-new roof and new HVAC system already in place, this home has a solid head start and is prepped for the finishing touches. Whether you're looking to renovate and resell or customize your dream home, the heavy lifting is done—just bring your vision to life. Don't miss your chance to turn this ready-to-renovate property into something special!

Key facts

  • Key system upgrades
  • 0.68-acre lot
  • 0.68 acre lot

Tags

0.68-ACRE LOTKEY SYSTEM UPGRADESSHORT DRIVE TO FORT STEWARTQUIETER RESIDENTIAL SETTING

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding; Shingle roof; Built area approximately 1500 (living space)
  • Exterior features: Other exterior features

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Interior features: Electric water heater; No fireplace; 9 total rooms

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 $200k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/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 $183k (8.3% below list).
  • Recommended offer: $183k (8.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 4.3% in Midway — 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 65/100 on livability (#219 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute 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: 211 active listings in the ZIP; solid renter incomes; 471 units permitted in Liberty County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 55 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $200k implies a 186% 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; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,321 (8.3% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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 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?
  5. 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?
  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
0.92%
Cap rate
7.68%
Cash-on-cash
4.97%
DSCR
1.22
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.6%
Equity multiple
0.68×
Total profit
$-17,710
Equity at exit
$29,821
10-year hold
IRR
0.8%
Equity multiple
1.06×
Total profit
$3,298
Equity at exit
$17,292

Cash invested: $56,000 (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 31320

Home prices YoY
-9.7%
Active inventory
211
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,833 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$84 /mo · $1,010/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$232

Break-even live

Break-even rent $1,540
Max offer price $199,999
Occupancy floor 82%

Sensitivity live

Price -10% $345 -5% $289 +0% $232 +5% $175 +10% $119
Rent -10% $87 -5% $160 +0% $232 +5% $304 +10% $377
Rate -1.0pp $333 -0.5pp $283 base $232 +0.5pp $180 +1.0pp $127

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
$50,000
Closing costs
$6,000
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 16 events

  1. 2026-04-15
    status Pending
  2. 2026-04-08
    historical Active Under Contract
  3. 2026-03-22
    price $199,999
  4. 2026-03-16
    price $210,000
  5. 2026-02-19
    price $220,000
  6. 2026-02-19
    listed $215,000 Active
  7. 2025-09-30
    soldstatus $70,000
  8. 2025-09-26
    soldstatus $70,000 410-char remark
    Show marketing remark (410 chars)

    Great opportunity for investors or savvy buyers! With a brand-new roof and new HVAC system already in place, this home has a solid head start and is prepped for the finishing touches. Whether you're looking to renovate and resell or customize your dream home, the heavy lifting is done—just bring your vision to life. Don't miss your chance to turn this ready-to-renovate property into something special!

  9. 2025-06-26
    listed $77,500 410-char remark
    Show marketing remark (410 chars)

    Great opportunity for investors or savvy buyers! With a brand-new roof and new HVAC system already in place, this home has a solid head start and is prepped for the finishing touches. Whether you're looking to renovate and resell or customize your dream home, the heavy lifting is done—just bring your vision to life. Don't miss your chance to turn this ready-to-renovate property into something special!

  10. 2025-06-25
    soldstatus $51,490
  11. 2023-04-25
    soldstatus $70,000
  12. 2023-04-21
    soldstatus $70,000 Closed 266-char remark
    Show marketing remark (266 chars)

    Calling All First-time home buyers. Investor Choice! This Affordable 3 bedrooms and 1 bathroom home is a pillar of the community. Large 0.68 acre lot located in Midway, Georgia just a short commute from Fort Stewart, Georgia. NO HOA!!! Well established neighborhood.

  13. 2023-04-06
    historical Active Under Contract 266-char remark
    Show marketing remark (266 chars)

    Calling All First-time home buyers. Investor Choice! This Affordable 3 bedrooms and 1 bathroom home is a pillar of the community. Large 0.68 acre lot located in Midway, Georgia just a short commute from Fort Stewart, Georgia. NO HOA!!! Well established neighborhood.

  14. 2023-03-27
    status Active 266-char remark
    Show marketing remark (266 chars)

    Calling All First-time home buyers. Investor Choice! This Affordable 3 bedrooms and 1 bathroom home is a pillar of the community. Large 0.68 acre lot located in Midway, Georgia just a short commute from Fort Stewart, Georgia. NO HOA!!! Well established neighborhood.

  15. 2023-03-20
    listed Active Under Contract 266-char remark
    Show marketing remark (266 chars)

    Calling All First-time home buyers. Investor Choice! This Affordable 3 bedrooms and 1 bathroom home is a pillar of the community. Large 0.68 acre lot located in Midway, Georgia just a short commute from Fort Stewart, Georgia. NO HOA!!! Well established neighborhood.

  16. 2023-02-27
    listed $75,000 266-char remark
    Show marketing remark (266 chars)

    Calling All First-time home buyers. Investor Choice! This Affordable 3 bedrooms and 1 bathroom home is a pillar of the community. Large 0.68 acre lot located in Midway, Georgia just a short commute from Fort Stewart, Georgia. NO HOA!!! Well established neighborhood.

ⓘ 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
$1,010 · $84/mo
Projected year-2 tax
$1,840 · $153/mo
Expected delta
+$830/yr (+$69/mo · 82.2%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$21,999
− Mortgage interest
−$11,203
− Property taxes
−$1,010
− Insurance
−$1,000
− Repairs & maintenance
−$1,760
− Management
−$1,760
− Depreciation
−$5,818
Taxable loss
−$552
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$133
After-tax cash flow
$2,916/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
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

Livability — Midway

Score
65/100
State rank
#219
US rank
#12952

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Liberty County · 58,565 people
City population
10,794
Metro
Hinesville, GA
Population (ZIP)
10,794
Household income
$77,195
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
136.0

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 0.57)
Race & ethnicity
White 56% Black 33% Two or more races 8% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 3%
Common ancestry
Italian 2% Slovak 2% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3% 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
▼ -25.67%
Current HPI
239.3136
Rent YoY
Metro
Hinesville, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+166.7% since first listed
16 events — show timeline
  • 2026-04-15 Pending HABR
  • 2026-04-08 Contingent HABR
  • 2026-03-22 Price Changed $199,999 HABR
  • 2026-03-16 Price Changed $210,000 HABR
  • 2026-02-19 Price Changed $220,000 HABR
  • 2026-02-19 Listed $215,000 HABR
  • 2025-09-30 Sold (Public Records) $70,000 Public Records
  • 2025-09-26 Sold (MLS) $70,000 Hive MLS
  • 2025-06-26 Listed $77,500 Hive MLS
  • 2025-06-25 Sold (Public Records) $51,490 Public Records
  • 2023-04-25 Sold (Public Records) $70,000 Public Records
  • 2023-04-21 Sold (MLS) $70,000 HABR
  • 2023-04-06 Contingent HABR
  • 2023-03-27 Relisted HABR
  • 2023-03-20 Listed HABR
  • 2023-02-27 Listed $75,000 HABR

Property tax history

+116.0%/yr

Latest (2025): $1,010 · +43.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…