CashFlowRE
Sign in Sign up
41 Whatever Way
D+ Composite 48.14
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 +18.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.9/10.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

41 Whatever Way · Blairsville, GA 30512
3 bd · 3.0 ba · 2,400 sqft · SingleFamily public records · 26 Days on market
Built 1999 0.75 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Perfect retirement home with lots of space in the home and three metal carports and a 16 x 16 fully enclosed wood storage building or workshop. Home has 4 bedrooms and three full baths. Complete full finished basement w/ two bedrooms, full bath, new flooring. Large open floorplan with stone fireplace in the open kitchen, livingroom area. Enclosed loft bedroom, main entrance main level and full finished basement. Sunroom, Very pleasant landscaping and fully fenced backyard for the dog. Lots of rooms for storage or office. Very close to downtown Blairsville, 25 minutes to Blue Ridge, 15 minutes to Nottely Lake. Septic system is permited for two bedrooms.

Key facts

  • Country kitchen
  • Metal roof
  • Storage building

Tags

ROCKING CHAIR FRONT PORCHWRAP AROUND DECKMETAL ROOFLIVINGROOM WITH FIREPLACECOUNTRY KITCHENSTORAGE BUILDING

Property features AI

Finance

  • Other: Property located at 41 Whatever Way, Blairsville, GA 30512; Lot is approximately 0.75 acres
  • Financial info: Listing offered As-Is and is government owned; Acceptable financing: Cash or Conventional
  • HOA & community: No association

Exterior

  • Parking: Carport (detached)
  • Utilities: Public water; Septic tank; Electricity available on property
  • Home design: Single-family residence; House with three or more levels; Resale property
  • Construction: Built in 1999; Vinyl siding; Metal roof
  • Exterior features: Sloped lot

Interior

  • Kitchen: Dishwasher
  • Bedrooms: 4 bedrooms total (1 on main level, 2 on lower level)
  • Flooring: Laminate and other flooring
  • Bathrooms: 3 full bathrooms (1 on main level, 1 on lower level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Vaulted ceilings; Partial basement; Fireplace (1)
  • Laundry & utility: Laundry in basement

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/3.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $178 ($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 $197k (1.3% below list).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 2.6% in Blairsville — 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 72/100 on livability (#73 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: housing C-, amenities D, commute F.
  • Union County (rural): math 37% / reading 42% proficiency, ranked #48 of 174 in GA (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Union County Primary School (776 students, 57% FRL).
  • Market conditions: 789 active listings in the ZIP; 281 units permitted in Union 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.
  • Union County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,901 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.99%
Cap rate
7.36%
Cash-on-cash
3.81%
DSCR
1.17
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$487,200
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
145 Hamilton Pl 0.26mi 3/3.0 2,288 (-5%) 8mo $345,000 $151 73
119 Wilson Way 0.07mi 3/2.0 2,584 (+8%) 14mo $525,000 $203 68
998 Hamilton Rd 0.17mi 3/4.0 2,041 (-15%) 8mo $570,000 $279 57

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
-10.3%
Equity multiple
0.62×
Total profit
$-21,054
Equity at exit
$29,806
10-year hold
IRR
-0.9%
Equity multiple
0.93×
Total profit
$-3,650
Equity at exit
$17,284

Cash invested: $55,972 (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 30512

Home prices YoY
-12.8%
Active inventory
789
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,973 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$178

Break-even live

Break-even rent $1,749
Max offer price $199,900
Occupancy floor 86%

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
$49,975
Closing costs
$5,997
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 26 events

  1. 2026-06-18
    days on market $199,900 Active 26 DOM
  2. 2026-06-17
    days on market $199,900 Active 25 DOM
  3. 2026-06-16
    days on market $199,900 Active 24 DOM
  4. 2026-06-15
    days on market $199,900 Active 23 DOM
  5. 2026-06-14
    remarks 671-char remark
  6. 2026-06-14
    statusdays on market $199,900 Active 21 DOM
  7. 2026-06-10
    remarks 589-char remark
  8. 2026-06-10
    pricestatusdays on market $199,900 Price Change 18 DOM
  9. 2026-06-09
    days on market $209,000 Active 17 DOM
  10. 2026-06-08
    days on market $209,000 Active 16 DOM
  11. 2026-06-07
    statusdays on market $209,000 Active 15 DOM
  12. 2026-04-30
    status Under Contract
  13. 2026-04-19
    status Pending Offer Approval
  14. 2026-04-08
    price $209,000
  15. 2026-04-07
    listed $220,000 New
  16. 2026-01-03
    status Pending Offer Approval
  17. 2026-01-02
    historical
  18. 2025-12-18
    listed $220,000 New
  19. 2018-06-19
    soldstatus $174,600
  20. 2018-06-11
    soldstatus $174,600 660-char remark
    Show marketing remark (660 chars)

    Perfect retirement home with lots of space in the home and three metal carports and a 16 x 16 fully enclosed wood storage building or workshop. Home has 4 bedrooms and three full baths. Complete full finished basement w/ two bedrooms, full bath, new flooring. Large open floorplan with stone fireplace in the open kitchen, livingroom area. Enclosed loft bedroom, main entrance main level and full finished basement. Sunroom, Very pleasant landscaping and fully fenced backyard for the dog. Lots of rooms for storage or office. Very close to downtown Blairsville, 25 minutes to Blue Ridge, 15 minutes to Nottely Lake. Septic system is permited for two bedrooms.

  21. 2017-05-31
    listed $178,600 660-char remark
    Show marketing remark (660 chars)

    Perfect retirement home with lots of space in the home and three metal carports and a 16 x 16 fully enclosed wood storage building or workshop. Home has 4 bedrooms and three full baths. Complete full finished basement w/ two bedrooms, full bath, new flooring. Large open floorplan with stone fireplace in the open kitchen, livingroom area. Enclosed loft bedroom, main entrance main level and full finished basement. Sunroom, Very pleasant landscaping and fully fenced backyard for the dog. Lots of rooms for storage or office. Very close to downtown Blairsville, 25 minutes to Blue Ridge, 15 minutes to Nottely Lake. Septic system is permited for two bedrooms.

  22. 2014-11-26
    soldstatus $161,000
  23. 2014-05-02
    soldstatus $144,000
  24. 2014-05-02
    soldstatus $143,000
  25. 2013-05-12
    listed $142,800
  26. 2005-10-25
    soldstatus $178,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 4 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
$23,681
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,000
− Repairs & maintenance
−$1,895
− Management
−$1,895
− Depreciation
−$5,815
Taxable loss
−$1,118
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$268
After-tax cash flow
$2,399/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
Union County
NCES district ID
1305250
Math proficiency
37% ▼ -19.00%
Reading proficiency
42% ▼ -12.00%
Median HH income
$41,487
Composite
33.25/100
National rank
#5514
State rank
#48 of 174 in GA

Livability — Blairsville

Score
72/100
State rank
#73
US rank
#6374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
24,226

Population outlook (Union County) Hauer SSP2

Today (2025)
23,917 people
By 2030
24,582 · +2.8%
By 2040
25,370 · +6.1%
By 2050
25,697 · +7.4%
By 2075
26,629 · +11.3%
By 2100
26,162 · +9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Slovak 4% Serbian 4% Iranian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Union

2024 margin
Solid R (+62.5) · D 18.5% · R 81.0%
2008→2024 swing
-10.5pp toward R · 2008: -52.0pp · 2024: -62.5pp
All cycles
2024: R+62.5 2020: R+63.3 2016: R+65.5 2012: R+59.9 2008: R+52.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.27%
Current HPI
362.7971
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

+17.4% since first listed
15 events — show timeline
  • 2026-04-30 Pending GAMLS
  • 2026-04-19 Pending GAMLS
  • 2026-04-08 Price Changed $209,000 GAMLS
  • 2026-04-07 Listed $220,000 GAMLS
  • 2026-01-03 Pending GAMLS
  • 2026-01-02 Listing Removed GAMLS
  • 2025-12-18 Listed $220,000 GAMLS
  • 2018-06-19 Sold (Public Records) $174,600 Public Records
  • 2018-06-11 Sold (MLS) $174,600 NEGBOR
  • 2017-05-31 Listed $178,600 NEGBOR
  • 2014-11-26 Sold (Public Records) $161,000 Public Records
  • 2014-05-02 Sold (Public Records) $143,000 Public Records
  • 2014-05-02 Sold (MLS) $144,000 NEGBOR
  • 2013-05-12 Listed $142,800 NEGBOR
  • 2005-10-25 Sold (Public Records) $178,000 Public Records

Property tax history

-20.8%/yr

Latest (2025): $91 · -91.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…