CashFlowRE
Sign in Sign up
910 Crooked Crk
B- Composite 67.14
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.0/5.0
  • Appreciation +0.0/10.0

$139,000

910 Crooked Crk · Crooked Creek, GA 31024
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 84 Days on market
Built 1998 3.29 ac lot $114/sqft · 63% below area

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

Listing remarks MLS

Escape to tranquility with this delightful mobile home nestled on a sprawling 3+ acre lot. Perfectly situated for those who value privacy and nature, this property offers the best of country living with modern comforts. Features Spacious Living - This well-maintained mobile home features 1200+ sq ft of living space, including 3 bedrooms and 2 bathrooms. The open floor plan is perfect for entertaining, with a cozy living room, dining area, and a kitchen equipped with modern appliances. Expansive Outdoor Space - Enjoy your own slice of paradise with over 3 acres of lush land. Whether you're looking to garden, build a workshop, or simply enjoy the peace and quiet, this property provides endless possibilities. The lot is partially wooded, offering both open space and privacy. Convenient Location - While you'll feel worlds away from the hustle and bustle, this property is just a short drive from local amenities. Additional Features - The home includes central heating and air, a spacious deck perfect for outdoor gatherings, and ample storage space. Don't miss the opportunity to own this charming retreat. Whether you're seeking a peaceful weekend getaway or a permanent residence, this property offers endless potential.

Key facts

  • 3 acre lot
  • Open floor plan
  • Partially wooded lot

Tags

3 ACRE LOTOPEN FLOOR PLANMODERN APPLIANCESEXPANSIVE OUTDOOR SPACEPARTIALLY WOODED LOTCENTRAL HEATING AND AIR

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 $139k.

Deal economics

  • At list price, monthly cash flow is $727 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $131k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.1% vs local median 1.6% in Crooked Creek — 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 39/100 on livability (#613 in GA) — a limited-amenity area; tenant pool skews transient or value-seeking. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • Putnam County (rural): math 33% / reading 30% proficiency, ranked #86 of 174 in GA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 522 active listings in the ZIP; 129 units permitted in Putnam County in 2024 (50 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Putnam County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $11k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $9k; list at $139k implies a 1444% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wind risk, 51% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,659 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
1.60%
Cap rate
13.15%
Cash-on-cash
24.47%
DSCR
2.09
GRM
5.2

CMA / ARV

ARV (median comp)
$378,189
List price
$139,000
Delta
-63.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
15.3%
Equity multiple
1.61×
Total profit
$23,870
Equity at exit
$20,725
10-year hold
IRR
24.0%
Equity multiple
3.07×
Total profit
$80,731
Equity at exit
$12,018

Cash invested: $38,920 (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 31024

Active inventory
522
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,221 medium interval (Pro) →
Mortgage (P&I)
$729
Tax est. 1.5%
$174 /mo · $2,085/yr
Insurance
$58
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$727

Break-even live

Break-even rent $1,300
Max offer price $139,000
Occupancy floor 62%

Sensitivity live

Price -10% $823 -5% $775 +0% $727 +5% $679 +10% $631
Rent -10% $552 -5% $640 +0% $727 +5% $815 +10% $903
Rate -1.0pp $797 -0.5pp $763 base $727 +0.5pp $691 +1.0pp $655

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
$34,750
Closing costs
$4,170
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 23 events

  1. 2026-06-19
    days on market $139,000 Active 84 DOM
  2. 2026-06-18
    days on market $139,000 Active 83 DOM
  3. 2026-06-17
    days on market $139,000 Active 82 DOM
  4. 2026-06-16
    days on market $139,000 Active 81 DOM
  5. 2026-06-15
    days on market $139,000 Active 80 DOM
  6. 2026-06-14
    days on market $139,000 Active 78 DOM
  7. 2026-06-12
    days on market $139,000 Active 77 DOM
  8. 2026-06-09
    days on market $139,000 Active 74 DOM
  9. 2026-06-08
    days on market $139,000 Active 73 DOM
  10. 2026-06-07
    days on market $139,000 Active 72 DOM
  11. 2026-06-05
    days on market $139,000 Active 69 DOM
  12. 2026-06-03
    days on market $139,000 Active 68 DOM
  13. 2026-06-02
    days on market $139,000 Active 67 DOM
  14. 2026-06-01
    days on market $139,000 Active 66 DOM
  15. 2026-05-31
    days on market $139,000 Active 65 DOM
  16. 2026-05-30
    days on market $139,000 Active 64 DOM
  17. 2026-04-02
    price $139,000 1231-char remark
    Show marketing remark (1231 chars)

    Escape to tranquility with this delightful mobile home nestled on a sprawling 3+ acre lot. Perfectly situated for those who value privacy and nature, this property offers the best of country living with modern comforts. Features Spacious Living - This well-maintained mobile home features 1200+ sq ft of living space, including 3 bedrooms and 2 bathrooms. The open floor plan is perfect for entertaining, with a cozy living room, dining area, and a kitchen equipped with modern appliances. Expansive Outdoor Space - Enjoy your own slice of paradise with over 3 acres of lush land. Whether you're looking to garden, build a workshop, or simply enjoy the peace and quiet, this property provides endless possibilities. The lot is partially wooded, offering both open space and privacy. Convenient Location - While you'll feel worlds away from the hustle and bustle, this property is just a short drive from local amenities. Additional Features - The home includes central heating and air, a spacious deck perfect for outdoor gatherings, and ample storage space. Don't miss the opportunity to own this charming retreat. Whether you're seeking a peaceful weekend getaway or a permanent residence, this property offers endless potential.

  18. 2026-04-02
    price $139,000 1231-char remark
    Show marketing remark (1231 chars)

    Escape to tranquility with this delightful mobile home nestled on a sprawling 3+ acre lot. Perfectly situated for those who value privacy and nature, this property offers the best of country living with modern comforts. Features Spacious Living - This well-maintained mobile home features 1200+ sq ft of living space, including 3 bedrooms and 2 bathrooms. The open floor plan is perfect for entertaining, with a cozy living room, dining area, and a kitchen equipped with modern appliances. Expansive Outdoor Space - Enjoy your own slice of paradise with over 3 acres of lush land. Whether you're looking to garden, build a workshop, or simply enjoy the peace and quiet, this property provides endless possibilities. The lot is partially wooded, offering both open space and privacy. Convenient Location - While you'll feel worlds away from the hustle and bustle, this property is just a short drive from local amenities. Additional Features - The home includes central heating and air, a spacious deck perfect for outdoor gatherings, and ample storage space. Don't miss the opportunity to own this charming retreat. Whether you're seeking a peaceful weekend getaway or a permanent residence, this property offers endless potential.

  19. 2026-03-27
    listed $150,000 New 1231-char remark
    Show marketing remark (1231 chars)

    Escape to tranquility with this delightful mobile home nestled on a sprawling 3+ acre lot. Perfectly situated for those who value privacy and nature, this property offers the best of country living with modern comforts. Features Spacious Living - This well-maintained mobile home features 1200+ sq ft of living space, including 3 bedrooms and 2 bathrooms. The open floor plan is perfect for entertaining, with a cozy living room, dining area, and a kitchen equipped with modern appliances. Expansive Outdoor Space - Enjoy your own slice of paradise with over 3 acres of lush land. Whether you're looking to garden, build a workshop, or simply enjoy the peace and quiet, this property provides endless possibilities. The lot is partially wooded, offering both open space and privacy. Convenient Location - While you'll feel worlds away from the hustle and bustle, this property is just a short drive from local amenities. Additional Features - The home includes central heating and air, a spacious deck perfect for outdoor gatherings, and ample storage space. Don't miss the opportunity to own this charming retreat. Whether you're seeking a peaceful weekend getaway or a permanent residence, this property offers endless potential.

  20. 2026-03-27
    listed $150,000 Active 1231-char remark
    Show marketing remark (1231 chars)

    Escape to tranquility with this delightful mobile home nestled on a sprawling 3+ acre lot. Perfectly situated for those who value privacy and nature, this property offers the best of country living with modern comforts. Features Spacious Living - This well-maintained mobile home features 1200+ sq ft of living space, including 3 bedrooms and 2 bathrooms. The open floor plan is perfect for entertaining, with a cozy living room, dining area, and a kitchen equipped with modern appliances. Expansive Outdoor Space - Enjoy your own slice of paradise with over 3 acres of lush land. Whether you're looking to garden, build a workshop, or simply enjoy the peace and quiet, this property provides endless possibilities. The lot is partially wooded, offering both open space and privacy. Convenient Location - While you'll feel worlds away from the hustle and bustle, this property is just a short drive from local amenities. Additional Features - The home includes central heating and air, a spacious deck perfect for outdoor gatherings, and ample storage space. Don't miss the opportunity to own this charming retreat. Whether you're seeking a peaceful weekend getaway or a permanent residence, this property offers endless potential.

  21. 2025-02-18
    historical
  22. 2024-08-23
    listed $129,900 New
  23. 2018-10-12
    soldstatus $9,000

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$26,648
− Mortgage interest
−$7,786
− Property taxes
−$2,085
− Insurance
−$1,492
− Repairs & maintenance
−$2,132
− Management
−$2,132
− Depreciation
−$4,044
Taxable income
$6,977
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,674
After-tax cash flow
$7,053/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
Putnam County
NCES district ID
1304260
Math proficiency
33% ▼ -5.00%
Reading proficiency
30% ▼ -1.00%
Median HH income
$44,038
Composite
26.9/100
National rank
#7088
State rank
#86 of 174 in GA

Livability — Crooked Creek

Score
39/100
State rank
#613
US rank
#27435

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Putnam County · 21,601 people
Metro
nan
Population (ZIP)
21,601
Household income
$65,971
Rent vs Own
19.9% rent · 80.1% own
Severe rent burden
696.0

Population outlook (Putnam County) Hauer SSP2

Today (2025)
20,747 people
By 2030
20,163 · -2.8%
By 2040
18,680 · -10.0%
By 2050
17,117 · -17.5%
By 2075
13,269 · -36.0%
By 2100
9,234 · -55.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 26% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 1% Italian 1% Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Putnam

2024 margin
Solid R (+42.2) · D 28.7% · R 71.0%
2008→2024 swing
-10.9pp toward R · 2008: -31.4pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+40.9 2016: R+40.0 2012: R+35.8 2008: R+31.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.84%
Current HPI
269.8265
Rent YoY
Metro
nan
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+1444.4% since first listed
7 events — show timeline
  • 2026-04-02 Price Changed $139,000 LCBR
  • 2026-04-02 Price Changed $139,000 GAMLS
  • 2026-03-27 Listed $150,000 LCBR
  • 2026-03-27 Listed $150,000 GAMLS
  • 2025-02-18 Listing Removed GAMLS
  • 2024-08-23 Listed $129,900 GAMLS
  • 2018-10-12 Sold (Public Records) $9,000 Public Records

Property tax history

+8.8%/yr

Latest (2025): $263 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…