CashFlowRE
Sign in Sign up
47 Tobacco Pouch Creek Rd
C+ Composite 61.14
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 +22.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.5/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$254,900

47 Tobacco Pouch Creek Rd · Dahlonega, GA 30533
3 bd · 2.0 ba · 1,196 sqft · Manufactured public records · 84 Days on market
Built 1998 1.66 ac lot $213/sqft · 18% below area Est $312k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 47 Tobacco Pouch Creek Rd - a charming 3-bedroom, 2-bathroom home tucked away on 1.66 private, wooded acres offering the peace and seclusion of country living while keeping you close to everything North Georgia has to offer. With a retired title on a permanent foundation, this property offers the affordability of modular construction with the security and financing options of traditional real estate. Step inside and you'll find a surprisingly spacious open-concept layout with rich hardwood flooring throughout, coffered ceilings with decorative beam detail, and a flowing great room that connects seamlessly to the kitchen and dining area. The kitchen features warm natural wood cabinetry, granite-look countertops, and plenty of prep space - practical and full of character. A dedicated laundry area with Samsung washer and dryer adds convenience right off the dining space. The primary suite offers a private en-suite bath with dual vanity and shower, plus a generously sized walk-in closet. Two additional bedrooms with crown molding provide comfortable space for kids, guests, or a home office. A second full bath serves the remaining bedrooms with ease. Out front, a large covered deck with a vaulted ceiling and outdoor lighting is the perfect place to unwind and soak in the peaceful wooded surroundings. A second rear deck offers additional outdoor living space, and a storage shed rounds out the property. Major systems are solid - new metal roof, well-maintained HVAC and septic, all on 1.66 private acres just minutes from the University of North Georgia campus. Whether you're an investor looking for reliable rental income, a student needing an affordable off-campus home, or a first-time buyer ready to plant roots in the North Georgia mountains, this one delivers exceptional value. Privacy, acreage, and affordability - a rare combination at this price point. Schedule your showing today!

Key facts

  • 1.66 acre lot
  • Built 1998
  • Listed 84 days

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 $255k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/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 $243k (4.7% below list).
  • Recommended offer: $240k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.1% in Dahlonega — 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 65/100 on livability (#241 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, health & safety A+; Watch: schools D+, employment D, housing D.
  • Lumpkin County (rural): math 38% / reading 45% proficiency, ranked #41 of 174 in GA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 378 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 277 units permitted in Lumpkin County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($74k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lumpkin County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($240k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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 $165k; list at $255k implies a 54% gain — meaningful room to come down on a strong offer.
Recommended offer $239,606 (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. 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 D-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
0.95%
Cap rate
8.34%
Cash-on-cash
7.30%
DSCR
1.32
GRM
8.7

CMA / ARV

ARV (median comp)
$312,328
List price
$254,900
Delta
-18.39%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.2%
Equity multiple
0.81×
Total profit
$-13,803
Equity at exit
$38,006
10-year hold
IRR
4.4%
Equity multiple
1.32×
Total profit
$23,024
Equity at exit
$22,039

Cash invested: $71,372 (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 30533

Home prices YoY
-3.3%
Active inventory
378
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,430 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$43 /mo · $513/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$510
Net cashflow
$434

Break-even live

Break-even rent $1,881
Max offer price $254,900
Occupancy floor 77%

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
$63,725
Closing costs
$7,647
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
194 Frank Christian Rd Dahlonega, GA 3.0 2.0 1400 $2,100 $1.50 2d 1 0.93mi
100 Dickerson Rd Dahlonega, GA 3.0 2.0 1400 $1,900 $1.36 2d 1 1.01mi

Listing history 29 events

  1. 2026-06-19
    price $254,900 Active 84 DOM
  2. 2026-06-18
    days on market $259,900 Active 84 DOM
  3. 2026-06-17
    days on market $259,900 Active 83 DOM
  4. 2026-06-16
    days on market $259,900 Active 82 DOM
  5. 2026-06-15
    days on market $259,900 Active 81 DOM
  6. 2026-06-14
    days on market $259,900 Active 79 DOM
  7. 2026-06-10
    days on market $259,900 Active 76 DOM
  8. 2026-06-09
    days on market $259,900 Active 75 DOM
  9. 2026-06-08
    days on market $259,900 Active 74 DOM
  10. 2026-06-07
    days on market $259,900 Active 73 DOM
  11. 2026-06-05
    days on market $259,900 Active 70 DOM
  12. 2026-06-03
    days on market $259,900 Active 69 DOM
  13. 2026-06-02
    days on market $259,900 Active 68 DOM
  14. 2026-06-01
    days on market $259,900 Active 67 DOM
  15. 2026-05-31
    days on market $259,900 Active 66 DOM
  16. 2026-05-31
    days on market $259,900 Active 65 DOM
  17. 2026-04-27
    price $259,900 1925-char remark
    Show marketing remark (2008 chars)

    Welcome to 47 Tobacco Pouch Creek Rd — a charming 3-bedroom, 2-bathroom home tucked away on 1.66 private, wooded acres offering the peace and seclusion of country living while keeping you close to everything North Georgia has to offer. With a retired title on a permanent foundation, this property offers the affordability of modular construction with the security and financing options of traditional real estate. Step inside and you'll find a surprisingly spacious open-concept layout with rich flooring throughout, coffered ceilings with decorative beam detail, and a flowing great room that connects seamlessly to the kitchen and dining area. The kitchen features warm natural wood cabinetry, granite-look countertops, and plenty of prep space — practical and full of character. A dedicated laundry area with Samsung washer and dryer adds convenience right off the dining space. The primary suite offers a private en-suite bath with large vanity and shower, plus a generously sized closet. Two additional bedrooms with crown molding provide comfortable space for kids, guests, or a home office. A second full bath serves the remaining bedrooms with ease. Out front, a large covered deck with a vaulted ceiling and outdoor lighting is the perfect place to unwind and soak in the peaceful wooded surroundings. A second rear deck offers additional outdoor living space, and a storage shed rounds out the property. Major systems are solid — new metal roof, well-maintained HVAC and septic, all on 1.66 private acres just minutes from the University of North Georgia campus. Whether you're an investor looking for reliable rental income, a student needing an affordable off-campus home, or a first-time buyer ready to plant roots in the North Georgia mountains, this one delivers exceptional value. There is also an assumable FHA mortgage with a low rate on this property! Privacy, acreage, and affordability — a rare combination at this price point. Schedule your showing today!

  18. 2026-04-27
    price $259,900 2008-char remark
    Show marketing remark (2008 chars)

    Welcome to 47 Tobacco Pouch Creek Rd — a charming 3-bedroom, 2-bathroom home tucked away on 1.66 private, wooded acres offering the peace and seclusion of country living while keeping you close to everything North Georgia has to offer. With a retired title on a permanent foundation, this property offers the affordability of modular construction with the security and financing options of traditional real estate. Step inside and you'll find a surprisingly spacious open-concept layout with rich flooring throughout, coffered ceilings with decorative beam detail, and a flowing great room that connects seamlessly to the kitchen and dining area. The kitchen features warm natural wood cabinetry, granite-look countertops, and plenty of prep space — practical and full of character. A dedicated laundry area with Samsung washer and dryer adds convenience right off the dining space. The primary suite offers a private en-suite bath with large vanity and shower, plus a generously sized closet. Two additional bedrooms with crown molding provide comfortable space for kids, guests, or a home office. A second full bath serves the remaining bedrooms with ease. Out front, a large covered deck with a vaulted ceiling and outdoor lighting is the perfect place to unwind and soak in the peaceful wooded surroundings. A second rear deck offers additional outdoor living space, and a storage shed rounds out the property. Major systems are solid — new metal roof, well-maintained HVAC and septic, all on 1.66 private acres just minutes from the University of North Georgia campus. Whether you're an investor looking for reliable rental income, a student needing an affordable off-campus home, or a first-time buyer ready to plant roots in the North Georgia mountains, this one delivers exceptional value. There is also an assumable FHA mortgage with a low rate on this property! Privacy, acreage, and affordability — a rare combination at this price point. Schedule your showing today!

  19. 2026-03-26
    listed $264,900 New 1925-char remark
    Show marketing remark (2008 chars)

    Welcome to 47 Tobacco Pouch Creek Rd — a charming 3-bedroom, 2-bathroom home tucked away on 1.66 private, wooded acres offering the peace and seclusion of country living while keeping you close to everything North Georgia has to offer. With a retired title on a permanent foundation, this property offers the affordability of modular construction with the security and financing options of traditional real estate. Step inside and you'll find a surprisingly spacious open-concept layout with rich flooring throughout, coffered ceilings with decorative beam detail, and a flowing great room that connects seamlessly to the kitchen and dining area. The kitchen features warm natural wood cabinetry, granite-look countertops, and plenty of prep space — practical and full of character. A dedicated laundry area with Samsung washer and dryer adds convenience right off the dining space. The primary suite offers a private en-suite bath with large vanity and shower, plus a generously sized closet. Two additional bedrooms with crown molding provide comfortable space for kids, guests, or a home office. A second full bath serves the remaining bedrooms with ease. Out front, a large covered deck with a vaulted ceiling and outdoor lighting is the perfect place to unwind and soak in the peaceful wooded surroundings. A second rear deck offers additional outdoor living space, and a storage shed rounds out the property. Major systems are solid — new metal roof, well-maintained HVAC and septic, all on 1.66 private acres just minutes from the University of North Georgia campus. Whether you're an investor looking for reliable rental income, a student needing an affordable off-campus home, or a first-time buyer ready to plant roots in the North Georgia mountains, this one delivers exceptional value. There is also an assumable FHA mortgage with a low rate on this property! Privacy, acreage, and affordability — a rare combination at this price point. Schedule your showing today!

  20. 2026-03-26
    listed $264,900 Active 2008-char remark
    Show marketing remark (2008 chars)

    Welcome to 47 Tobacco Pouch Creek Rd — a charming 3-bedroom, 2-bathroom home tucked away on 1.66 private, wooded acres offering the peace and seclusion of country living while keeping you close to everything North Georgia has to offer. With a retired title on a permanent foundation, this property offers the affordability of modular construction with the security and financing options of traditional real estate. Step inside and you'll find a surprisingly spacious open-concept layout with rich flooring throughout, coffered ceilings with decorative beam detail, and a flowing great room that connects seamlessly to the kitchen and dining area. The kitchen features warm natural wood cabinetry, granite-look countertops, and plenty of prep space — practical and full of character. A dedicated laundry area with Samsung washer and dryer adds convenience right off the dining space. The primary suite offers a private en-suite bath with large vanity and shower, plus a generously sized closet. Two additional bedrooms with crown molding provide comfortable space for kids, guests, or a home office. A second full bath serves the remaining bedrooms with ease. Out front, a large covered deck with a vaulted ceiling and outdoor lighting is the perfect place to unwind and soak in the peaceful wooded surroundings. A second rear deck offers additional outdoor living space, and a storage shed rounds out the property. Major systems are solid — new metal roof, well-maintained HVAC and septic, all on 1.66 private acres just minutes from the University of North Georgia campus. Whether you're an investor looking for reliable rental income, a student needing an affordable off-campus home, or a first-time buyer ready to plant roots in the North Georgia mountains, this one delivers exceptional value. There is also an assumable FHA mortgage with a low rate on this property! Privacy, acreage, and affordability — a rare combination at this price point. Schedule your showing today!

  21. 2022-04-08
    soldstatus $165,000
  22. 2022-04-07
    soldstatus $165,000 Closed
  23. 2022-03-07
    status Pending
  24. 2022-03-03
    listed $164,900 Active
  25. 2012-06-26
    soldstatus $16,000
  26. 2012-02-02
    listed $21,119
  27. 2005-03-31
    soldstatus $52,500
  28. 2001-05-14
    soldstatus $232,900
  29. 1997-01-15
    soldstatus $75,000

ⓘ 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
$513 · $43/mo
Projected year-2 tax
$2,345 · $195/mo
Expected delta
+$1,832/yr (+$153/mo · 357.1%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$29,158
− Mortgage interest
−$14,278
− Property taxes
−$513
− Insurance
−$1,274
− Repairs & maintenance
−$2,333
− Management
−$2,333
− Depreciation
−$7,415
Taxable income
$1,012
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$243
After-tax cash flow
$4,964/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
Lumpkin County
NCES district ID
1303420
Math proficiency
38% ▼ -10.00%
Reading proficiency
45% ▼ -3.00%
Median HH income
$43,380
Composite
35.08/100
National rank
#5023
State rank
#41 of 174 in GA

Livability — Dahlonega

Score
65/100
State rank
#241
US rank
#13603

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lumpkin County · 28,049 people
City population
28,049
Metro
nan
Population (ZIP)
28,049
Household income
$74,035
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
710.0

Population outlook (Lumpkin County) Hauer SSP2

Today (2025)
33,244 people
By 2030
34,108 · +2.6%
By 2040
35,346 · +6.3%
By 2050
36,017 · +8.3%
By 2075
38,305 · +15.2%
By 2100
38,739 · +16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Italian 3% Serbian 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 1% French/Haitian/Cajun 1%

Political lean MEDSL · Lumpkin

2024 margin
Solid R (+61.7) · D 18.9% · R 80.5%
2008→2024 swing
-9.8pp toward R · 2008: -51.8pp · 2024: -61.7pp
All cycles
2024: R+61.7 2020: R+58.2 2016: R+60.0 2012: R+60.5 2008: R+51.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -10.95%
Current HPI
316.4948
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

+246.5% since first listed
13 events — show timeline
  • 2026-04-27 Price Changed $259,900 GAMLS
  • 2026-04-27 Price Changed $259,900 FMLS
  • 2026-03-26 Listed $264,900 FMLS
  • 2026-03-26 Listed $264,900 GAMLS
  • 2022-04-08 Sold (Public Records) $165,000 Public Records
  • 2022-04-07 Sold (MLS) $165,000 FMLS
  • 2022-03-07 Pending FMLS
  • 2022-03-03 Listed $164,900 FMLS
  • 2012-06-26 Sold (MLS) $16,000 GAMLS
  • 2012-02-02 Listed $21,119 GAMLS
  • 2005-03-31 Sold (Public Records) $52,500 Public Records
  • 2001-05-14 Sold (Public Records) $232,900 Public Records
  • 1997-01-15 Sold (Public Records) $75,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $513 · -5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…