CashFlowRE
Sign in Sign up
112 Cheryl Ct
B Composite 72.04
Why this score? — see what drove the B 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 +26.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.0/10.0
  • Appreciation +5.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$199,900

112 Cheryl Ct · Gumbranch, GA 31316
4 bd · 2.0 ba · 2,432 sqft · Manufactured public records · 179 Days on market
Built 2002 0.78 ac lot $82/sqft · 18% below area Est $245k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BACK ON THE MARKET! IMPROVED PRICE! Spacious & Stylish Retreat in Long County - No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout-from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. The primary suite features a spacious bedroom and a private bath with a double vanity, offering both convenience and luxury. Three additional bedrooms provide room for family, guests, or a home office. Outside, enjoy the covered front porch and rear deck-perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions, you have the freedom to make this property truly your own. Whether you're looking for a family home or a peaceful retreat, this gem in Long County checks all the boxes.

Key facts

  • Covered front porch
  • Modern updates
  • Rear deck

Tags

0.78-ACRE LOTMODERN UPDATESWELCOMING LIVING ROOMWELL-APPOINTED KITCHENCOVERED FRONT PORCHREAR DECK

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 4-bed/2.0-bath manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $514 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 5.6% in Gumbranch — 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 (#365 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: schools F, crime D-, amenities F.
  • Long County (rural): math 26% / reading 26% proficiency, ranked #115 of 174 in GA (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 409 active listings in the ZIP; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $2k appreciation (1.2% local appreciation)).
  • Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.2% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 179 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $200k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; moderate 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 $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 179 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. 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
1.10%
Cap rate
9.38%
Cash-on-cash
11.02%
DSCR
1.49
GRM
7.6

CMA / ARV

ARV (median comp)
$245,000
List price
$199,900
Delta
-18.41%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1795 Wilkinson Rd NE 0.40mi 4/2.0 2,432 (0%) 0mo $280,000 $115 81
60 Tin Cup Ln NE 0.52mi 4/2.0 2,432 (0%) 1mo $210,000 $86 75

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.2%
Equity multiple
1.68×
Total profit
$37,977
Equity at exit
$69,896
10-year hold
IRR
16.6%
Equity multiple
3.04×
Total profit
$114,453
Equity at exit
$94,179

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 31316

Home prices YoY
0.6%
Active inventory
409
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,206 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$97 /mo · $1,167/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$463
Net cashflow
$514

Break-even live

Break-even rent $1,555
Max offer price $199,900
Occupancy floor 72%

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 34 events

  1. 2026-06-19
    days on market $199,900 Active 179 DOM
  2. 2026-06-18
    days on market $199,900 Active 178 DOM
  3. 2026-06-17
    days on market $199,900 Active 177 DOM
  4. 2026-06-16
    days on market $199,900 Active 176 DOM
  5. 2026-06-15
    days on market $199,900 Active 175 DOM
  6. 2026-06-14
    days on market $199,900 Active 173 DOM
  7. 2026-06-13
    days on market $199,900 Active 172 DOM
  8. 2026-06-10
    days on market $199,900 Active 170 DOM
  9. 2026-06-09
    days on market $199,900 Active 169 DOM
  10. 2026-06-08
    days on market $199,900 Active 168 DOM
  11. 2026-06-07
    days on market $199,900 Active 167 DOM
  12. 2026-06-05
    days on market $199,900 Active 164 DOM
  13. 2026-06-03
    days on market $199,900 Active 163 DOM
  14. 2026-06-02
    days on market $199,900 Active 162 DOM
  15. 2026-06-01
    days on market $199,900 Active 161 DOM
  16. 2026-05-31
    days on market $199,900 Active 160 DOM
  17. 2026-05-30
    days on market $199,900 Active 159 DOM
  18. 2026-05-11
    status Back On Market 1258-char remark
    Show marketing remark (1258 chars)

    BACK ON THE MARKET! IMPROVED PRICE! Spacious & Stylish Retreat in Long County - No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout-from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. The primary suite features a spacious bedroom and a private bath with a double vanity, offering both convenience and luxury. Three additional bedrooms provide room for family, guests, or a home office. Outside, enjoy the covered front porch and rear deck-perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions, you have the freedom to make this property truly your own. Whether you're looking for a family home or a peaceful retreat, this gem in Long County checks all the boxes.

  19. 2026-05-09
    status Active 887-char remark
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  20. 2026-05-09
    status Active
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  21. 2026-04-28
    status Pending
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  22. 2026-04-28
    status Under Contract 1258-char remark
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  23. 2026-04-28
    status Pending 887-char remark
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  24. 2026-02-28
    price $199,900
  25. 2026-02-27
    price $199,900 1258-char remark
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  26. 2026-02-27
    price $199,900 887-char remark
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  27. 2026-02-09
    price $204,900 887-char remark
    Show marketing remark (1258 chars)

    BACK ON THE MARKET! IMPROVED PRICE! Spacious & Stylish Retreat in Long County - No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout-from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. The primary suite features a spacious bedroom and a private bath with a double vanity, offering both convenience and luxury. Three additional bedrooms provide room for family, guests, or a home office. Outside, enjoy the covered front porch and rear deck-perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions, you have the freedom to make this property truly your own. Whether you're looking for a family home or a peaceful retreat, this gem in Long County checks all the boxes.

  28. 2026-02-09
    price $204,900
    Show marketing remark (1258 chars)

    BACK ON THE MARKET! IMPROVED PRICE! Spacious & Stylish Retreat in Long County - No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout-from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. The primary suite features a spacious bedroom and a private bath with a double vanity, offering both convenience and luxury. Three additional bedrooms provide room for family, guests, or a home office. Outside, enjoy the covered front porch and rear deck-perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions, you have the freedom to make this property truly your own. Whether you're looking for a family home or a peaceful retreat, this gem in Long County checks all the boxes.

  29. 2026-02-09
    price $204,900 1258-char remark
    Show marketing remark (1258 chars)

    BACK ON THE MARKET! IMPROVED PRICE! Spacious & Stylish Retreat in Long County - No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout-from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. The primary suite features a spacious bedroom and a private bath with a double vanity, offering both convenience and luxury. Three additional bedrooms provide room for family, guests, or a home office. Outside, enjoy the covered front porch and rear deck-perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions, you have the freedom to make this property truly your own. Whether you're looking for a family home or a peaceful retreat, this gem in Long County checks all the boxes.

  30. 2025-10-02
    listed $219,900 New 1258-char remark
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  31. 2025-10-02
    listed $219,900 Active 887-char remark
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  32. 2025-10-02
    listed $219,900 Active
    Show marketing remark (887 chars)

    IMPROVED PRICE! Spacious & Stylish Retreat in Long County – No HOA! Welcome to this beautifully refreshed 4-bedroom, 2-bath mobile home nestled on a serene 0.78-acre lot in Long County. With 2,432 sq ft of living space, this home offers the perfect blend of comfort, style, and privacy. Step inside to discover modern updates throughout—from sleek fixtures and contemporary flooring to thoughtful finishes that elevate every room. The expansive layout includes a welcoming living room, a cozy den for added flexibility, a well-appointed kitchen with ample cabinetry, and a dining space ideal for gatherings. Outside, enjoy the covered front porch and rear deck—perfect for relaxing or entertaining. The mostly fenced backyard includes a utility shed for extra storage and plenty of space to garden, play, or unwind under the Georgia sky. With no HOA restrictions.

  33. 2024-04-19
    soldstatus $80,000
  34. 2003-05-23
    soldstatus $15,000

ⓘ 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
$1,167 · $97/mo
Projected year-2 tax
$1,839 · $153/mo
Expected delta
+$672/yr (+$56/mo · 57.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% 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
$26,475
− Mortgage interest
−$11,198
− Property taxes
−$1,167
− Insurance
−$1,000
− Repairs & maintenance
−$2,118
− Management
−$2,118
− Depreciation
−$5,815
Taxable income
$3,060
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$734
After-tax cash flow
$5,435/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
Long County
NCES district ID
1303360
Math proficiency
26% ▼ -14.00%
Reading proficiency
26% ▼ -13.00%
Median HH income
$45,958
Composite
22.51/100
National rank
#8090
State rank
#115 of 174 in GA

Livability — Gumbranch

Score
60/100
State rank
#365
US rank
#18664

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Long County · 13,812 people
Metro
Hinesville, GA
Population (ZIP)
13,812
Household income
$74,766
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
109.0

Population outlook (Long County) Hauer SSP2

Today (2025)
24,669 people
By 2030
28,223 · +14.4%
By 2040
35,430 · +43.6%
By 2050
42,403 · +71.9%
By 2075
56,996 · +131.0%
By 2100
64,185 · +160.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 61% Black 23% Hispanic / Latino 8% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Serbian 1% Italian 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Long

2024 margin
Strong R (+29.5) · D 35.1% · R 64.6%
2008→2024 swing
-5.4pp toward R · 2008: -24.1pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+26.4 2016: R+30.8 2012: R+22.9 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.16%
Current HPI
195.2978
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

+1232.7% since first listed
17 events — show timeline
  • 2026-05-11 Relisted GAMLS
  • 2026-05-09 Relisted Hive MLS
  • 2026-05-09 Relisted HABR
  • 2026-04-28 Pending HABR
  • 2026-04-28 Pending GAMLS
  • 2026-04-28 Pending Hive MLS
  • 2026-02-28 Price Changed $199,900 HABR
  • 2026-02-27 Price Changed $199,900 GAMLS
  • 2026-02-27 Price Changed $199,900 Hive MLS
  • 2026-02-09 Price Changed $204,900 Hive MLS
  • 2026-02-09 Price Changed $204,900 HABR
  • 2026-02-09 Price Changed $204,900 GAMLS
  • 2025-10-02 Listed $219,900 HABR
  • 2025-10-02 Listed $219,900 Hive MLS
  • 2025-10-02 Listed $219,900 GAMLS
  • 2024-04-19 Sold (Public Records) $80,000 Public Records
  • 2003-05-23 Sold (Public Records) $15,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,167 · -8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…