CashFlowRE
Sign in Sign up
1201 Sid Hunter Rd
D Composite 40.36
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 +13.0/30.0
  • ARV discount +9.4/15.0
  • DSCR +3.9/10.0
  • Schools +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$289,900

1201 Sid Hunter Rd · Turin, GA 30276
3 bd · 2.0 ba · 1,200 sqft · SingleFamily public records · 78 Days on market
Built 1990 2.94 ac lot $242/sqft · at area comps Est $303k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Serious Seller, REASONABLE Offers will be considered! Unique Senoia Opportunity! Nearly 3 private acres, NO HOA, and a stunning 2-story barn with endless potential-all located in a USDA-eligible area offering the POSSIBILTY of 100% financing for those who QUALIFY! This 3-bedroom, 2-bath site-built Ranch home is tucked into a peaceful, wooded setting just minutes from downtown Senoia. Inside, vaulted ceilings create an open, airy feel in the main living area, complemented by a roommate-style floorplan and three comfortably sized bedrooms. Step outside to a spacious deck overlooking the trees-perfect for relaxing, entertaining, or simply enjoying the quiet surroundings. A long driveway leads you in, offering both privacy and plenty of parking. The standout feature? An impressive two-story barn with a concrete lower level and upstairs loft-ideal for a workshop, studio, storage, or even future guest space. The property is connected to public water and also includes a private well, perfect for gardening, animals, or additional outdoor use. Conveniently located just 12 minutes to Downtown Senoia, 20 minutes to Ashley Park, and approximately 40 minutes to Hartsfield-Jackson Atlanta International Airport, this property offers the perfect balance of peaceful country living and accessibility. Whether you're looking for space to spread out, room for hobbies or animals, or a private retreat with potential, this one is full of opportunity. Don't miss it!

Key facts

  • Usda eligible area
  • Almost 3 acres
  • 2 story barn

Tags

ALMOST 3 ACRES2 STORY BARNUSDA ELIGIBLE AREAWOODED SETTINGSPACIOUS DECKLONG DRIVEWAY

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 $290k.

Deal economics

  • At list price, monthly cash flow is $-14 ($-166/yr) — negative.
  • To cash-flow at today's rent, offer at most $287k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $216k (25.6% below list).
  • Recommended offer: $216k (25.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 2.4% in Turin — 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 60/100 on livability (#360 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools F, amenities F, commute F.
  • Coweta County (rural): math 37% / reading 43% proficiency, ranked #36 of 174 in GA (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 273 active listings in the ZIP; solid renter incomes; 963 units permitted in Coweta County in 2024 (8 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.
  • Coweta County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 45% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,778 (25.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.74%
Cap rate
6.24%
Cash-on-cash
-0.20%
DSCR
0.99
GRM
11.2

CMA / ARV

ARV (median comp)
$302,652
List price
$289,900
Delta
-4.21%
Verdict
FAIR
Comps
6 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
53 Apache Pointe Dr 0.14mi 3/2.0 1,262 (+5%) 16mo $295,000 $234 71
148 Apache Pt 0.32mi 3/2.0 1,092 (-9%) 4mo $310,000 $284 67

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
-16.7%
Equity multiple
0.41×
Total profit
$-47,998
Equity at exit
$43,225
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-43,506
Equity at exit
$25,065

Cash invested: $81,172 (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 30276

Home prices YoY
-23.3%
Active inventory
273
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,158 medium interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$77 /mo · $929/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$-14

Break-even live

Break-even rent $2,175
Max offer price $287,462
Occupancy floor 96%

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
$72,475
Closing costs
$8,697
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 33 events

  1. 2026-06-18
    days on market $289,900 Active 78 DOM
  2. 2026-06-17
    days on market $289,900 Active 77 DOM
  3. 2026-06-16
    days on market $289,900 Active 76 DOM
  4. 2026-06-16
    status $289,900 Active 75 DOM
  5. 2026-06-15
    days on market $289,900 Price Change 75 DOM
  6. 2026-06-13
    pricedays on market $289,900 Price Change 73 DOM
  7. 2026-06-09
    days on market $299,900 Price Change 69 DOM
  8. 2026-06-08
    pricestatusdays on market $299,900 Price Change 68 DOM
  9. 2026-06-07
    days on market $315,000 Active 67 DOM
  10. 2026-06-04
    days on market $315,000 Active 64 DOM
  11. 2026-06-03
    days on market $315,000 Active 63 DOM
  12. 2026-06-02
    days on market $315,000 Active 62 DOM
  13. 2026-06-01
    days on market $315,000 Active 61 DOM
  14. 2026-05-31
    days on market $315,000 Active 60 DOM
  15. 2026-05-18
    price $315,000 1468-char remark
    Show marketing remark (1468 chars)

    Serious Seller, REASONABLE Offers will be considered! Unique Senoia Opportunity! Nearly 3 private acres, NO HOA, and a stunning 2-story barn with endless potential-all located in a USDA-eligible area offering the POSSIBILTY of 100% financing for those who QUALIFY! This 3-bedroom, 2-bath site-built Ranch home is tucked into a peaceful, wooded setting just minutes from downtown Senoia. Inside, vaulted ceilings create an open, airy feel in the main living area, complemented by a roommate-style floorplan and three comfortably sized bedrooms. Step outside to a spacious deck overlooking the trees-perfect for relaxing, entertaining, or simply enjoying the quiet surroundings. A long driveway leads you in, offering both privacy and plenty of parking. The standout feature? An impressive two-story barn with a concrete lower level and upstairs loft-ideal for a workshop, studio, storage, or even future guest space. The property is connected to public water and also includes a private well, perfect for gardening, animals, or additional outdoor use. Conveniently located just 12 minutes to Downtown Senoia, 20 minutes to Ashley Park, and approximately 40 minutes to Hartsfield-Jackson Atlanta International Airport, this property offers the perfect balance of peaceful country living and accessibility. Whether you're looking for space to spread out, room for hobbies or animals, or a private retreat with potential, this one is full of opportunity. Don't miss it!

  16. 2026-04-01
    listed $319,900 New 1468-char remark
    Show marketing remark (1468 chars)

    Serious Seller, REASONABLE Offers will be considered! Unique Senoia Opportunity! Nearly 3 private acres, NO HOA, and a stunning 2-story barn with endless potential-all located in a USDA-eligible area offering the POSSIBILTY of 100% financing for those who QUALIFY! This 3-bedroom, 2-bath site-built Ranch home is tucked into a peaceful, wooded setting just minutes from downtown Senoia. Inside, vaulted ceilings create an open, airy feel in the main living area, complemented by a roommate-style floorplan and three comfortably sized bedrooms. Step outside to a spacious deck overlooking the trees-perfect for relaxing, entertaining, or simply enjoying the quiet surroundings. A long driveway leads you in, offering both privacy and plenty of parking. The standout feature? An impressive two-story barn with a concrete lower level and upstairs loft-ideal for a workshop, studio, storage, or even future guest space. The property is connected to public water and also includes a private well, perfect for gardening, animals, or additional outdoor use. Conveniently located just 12 minutes to Downtown Senoia, 20 minutes to Ashley Park, and approximately 40 minutes to Hartsfield-Jackson Atlanta International Airport, this property offers the perfect balance of peaceful country living and accessibility. Whether you're looking for space to spread out, room for hobbies or animals, or a private retreat with potential, this one is full of opportunity. Don't miss it!

  17. 2025-09-26
    historical
  18. 2025-09-12
    price $324,900
  19. 2025-08-22
    historical
  20. 2025-07-14
    price $334,000
  21. 2025-07-02
    price $334,500
  22. 2025-06-06
    listed $332,900 New
  23. 2025-06-06
    listed $339,500 New
  24. 2022-06-24
    status Pending
  25. 2022-06-24
    soldstatus $275,000
  26. 2022-06-23
    soldstatus $275,000 Closed
  27. 2022-06-23
    soldstatus $275,000 Sold
  28. 2022-06-13
    status Pending
  29. 2022-06-13
    status Under Contract
  30. 2022-06-09
    listed $275,000 Active
  31. 2022-06-09
    listed $275,000 New
  32. 2022-05-10
    soldstatus $130,000
  33. 2005-01-07
    soldstatus $120,000

ⓘ 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
$929 · $77/mo
Projected year-2 tax
$2,667 · $222/mo
Expected delta
+$1,738/yr (+$145/mo · 187.2%)

ⓘ 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 5/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 45% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 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
$25,893
− Mortgage interest
−$16,239
− Property taxes
−$929
− Insurance
−$1,450
− Repairs & maintenance
−$2,071
− Management
−$2,071
− Depreciation
−$8,433
Taxable loss
−$5,300
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,272
After-tax cash flow
$1,106/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
Coweta County
NCES district ID
1301500
Math proficiency
37% ▼ -16.00%
Reading proficiency
43% ▼ -11.00%
Median HH income
$62,978
Composite
35.72/100
National rank
#4860
State rank
#36 of 174 in GA

Livability — Turin

Score
60/100
State rank
#360
US rank
#18505

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Coweta County · 148,589 people
City population
13
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
19,945
Household income
$107,525
Rent vs Own
4.7% rent · 95.3% own
Severe rent burden
63.0

Population outlook (Coweta County) Hauer SSP2

Today (2025)
162,063 people
By 2030
173,373 · +7.0%
By 2040
194,658 · +20.1%
By 2050
212,246 · +31.0%
By 2075
246,544 · +52.1%
By 2100
257,059 · +58.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 13% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Lithuanian 3% Italian 3% Slovak 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Coweta

2024 margin
Solid R (+33.9) · D 32.7% · R 66.6%
2008→2024 swing
+7.3pp toward D · 2008: -41.2pp · 2024: -33.9pp
All cycles
2024: R+33.9 2020: R+35.5 2016: R+42.3 2012: R+44.1 2008: R+41.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.80%
Current HPI
289.3748
Rent YoY
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+162.5% since first listed
19 events — show timeline
  • 2026-05-18 Price Changed $315,000 GAMLS
  • 2026-04-01 Listed $319,900 GAMLS
  • 2025-09-26 Listing Removed GAMLS
  • 2025-09-12 Price Changed $324,900 GAMLS
  • 2025-08-22 Listing Removed GAMLS
  • 2025-07-14 Price Changed $334,000 GAMLS
  • 2025-07-02 Price Changed $334,500 GAMLS
  • 2025-06-06 Listed $339,500 GAMLS
  • 2025-06-06 Listed $332,900 GAMLS
  • 2022-06-24 Pending FMLS
  • 2022-06-24 Sold (Public Records) $275,000 Public Records
  • 2022-06-23 Sold (MLS) $275,000 GAMLS
  • 2022-06-23 Sold (MLS) $275,000 FMLS
  • 2022-06-13 Pending FMLS
  • 2022-06-13 Pending GAMLS
  • 2022-06-09 Listed $275,000 GAMLS
  • 2022-06-09 Listed $275,000 FMLS
  • 2022-05-10 Sold (Public Records) $130,000 Public Records
  • 2005-01-07 Sold (Public Records) $120,000 Public Records

Property tax history

-1.8%/yr

Latest (2025): $929 · +14.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…