CashFlowRE
Sign in Sign up
34 Kight St
C Composite 58.37
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 +21.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.4/10.0
  • DSCR +6.9/10.0
  • 1% rule +4.3/10.0
  • Livability +3.1/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$134,900

34 Kight St · Homerville, GA 31634
3 bd · 2.0 ba · 1,792 sqft · Manufactured public records · 121 Days on market
Built 1990 0.74 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious 4 bed 2 bath mobile home sits on 0.72 acres in Homerville GA. There is 2 lots and one could be sold for Cash return or could be workspace built on it. Move In ready mobile Home is priced to sell at only $99,900. Sellers will leave some furniture, making the home "move in ready" for you and your family. This home has been took care of and loved by the sellers. This would be a great starter home or investment property for your portfolio. Call an agent today and don't let this home slip by you.

Key facts

  • Fully fenced
  • Laundry area
  • Back porch

Tags

CORNER LOTFULLY FENCEDDEDICATED DINING ROOMLAUNDRY AREABACK PORCHWORKSHOP

Property features AI

Finance

  • HOA & community: No HOA; Near shopping

Exterior

  • Parking: No designated parking listed
  • Utilities: Public water; Public sewer (sewer connected)
  • Home design: Mobile home (house structure); Single-story; Resale property; Corner city lot
  • Construction: Built in 1990; Vinyl siding; Composition roof; 1792 square feet above-grade living area
  • Exterior features: Front porch; Fenced yard; Workshop on the property

Interior

  • Kitchen: Breakfast area; Microwave; Refrigerator; Stainless steel appliances
  • Bedrooms: Four bedrooms on the main level
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: High ceilings; Den and family room
  • Laundry & utility: Washer and dryer included; Laundry closet; Electric water heater

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 manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $204 ($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 $126k (6.8% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#303 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Clinch County (rural): math 34% / reading 30% proficiency, ranked #90 of 174 in GA (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 30 active listings in the ZIP.

Forward outlook

  • In year one you build about $7k of equity ($933 loan paydown + $6k appreciation (4.8% local appreciation)).
  • At projected returns (4.8% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $85k; list at $135k implies a 59% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  6. 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.
  7. 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
0.93%
Cap rate
8.11%
Cash-on-cash
6.49%
DSCR
1.29
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.79% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.9%
Equity multiple
2.12×
Total profit
$42,421
Equity at exit
$74,739
10-year hold
IRR
18.1%
Equity multiple
4.12×
Total profit
$117,668
Equity at exit
$127,601

Cash invested: $37,772 (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 31634

Home prices YoY
2.9%
Active inventory
30
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,257 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$25 /mo · $302/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$204

Break-even live

Break-even rent $998
Max offer price $134,900
Occupancy floor 79%

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
$33,725
Closing costs
$4,047
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 5 events

  1. 2026-06-18
    days on market $134,900 Active 121 DOM
  2. 2026-06-17
    statusdays on market $134,900 Active 120 DOM
  3. 2026-06-16
    days on market $134,900 Back On Market 119 DOM
  4. 2026-06-15
    remarks 699-char remark
  5. 2026-06-15
    listed $134,900 Back On Market 118 DOM

ⓘ 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
$302 · $25/mo
Projected year-2 tax
$1,241 · $103/mo
Expected delta
+$939/yr (+$78/mo · 310.8%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 8/10 Severe 17 unhealthy d/yr today · 21 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
$15,083
− Mortgage interest
−$7,556
− Property taxes
−$302
− Insurance
−$674
− Repairs & maintenance
−$1,207
− Management
−$1,207
− Depreciation
−$3,924
Taxable income
$212
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$51
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
Clinch County
NCES district ID
1301260
Math proficiency
34% ▲ 8.00%
Reading proficiency
30% ▼ -2.00%
Median HH income
$31,048
Composite
26.08/100
National rank
#7295
State rank
#90 of 174 in GA

Livability — Homerville

Score
62/100
State rank
#303
US rank
#16493

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homerville, GA
Population (ZIP)
5,178

Population outlook (Clinch County) Hauer SSP2

Today (2025)
7,052 people
By 2030
7,091 · +0.6%
By 2040
7,116 · +0.9%
By 2050
7,170 · +1.7%
By 2075
7,495 · +6.3%
By 2100
7,828 · +11.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 27% Two or more races 4%
Common ancestry
Serbian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Clinch

2024 margin
Solid R (+51.5) · D 24.1% · R 75.7%
2008→2024 swing
-26.0pp toward R · 2008: -25.6pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+47.6 2016: R+42.5 2012: R+30.2 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.79%
Current HPI
168.9842
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

+92.7% since first listed
8 events — show timeline
  • 2026-06-14 Relisted GAMLS
  • 2026-05-15 Delisted GAMLS
  • 2026-04-26 Contingent GAMLS
  • 2026-01-13 Listed $134,900 GAMLS
  • 2023-06-15 Sold (Public Records) $85,000 Public Records
  • 2023-06-08 Sold (MLS) $85,000 SEGAMLS
  • 2023-02-02 Listed $99,900 SEGAMLS
  • 2017-10-13 Sold (Public Records) $70,000 Public Records

Property tax history

-2.0%/yr

Latest (2025): $302 · -13.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…