CashFlowRE
Sign in Sign up
194 Deer Chase Dr
D Composite 40.89
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.6/30.0
  • ARV discount +6.3/15.0
  • Livability +3.3/5.0
  • 1% rule +2.7/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0

$210,500

194 Deer Chase Dr · Canon, GA 30520
4 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 20 Days on market
Built 2024 1.10 ac lot $157/sqft · at area comps Est $205k · at est.

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

Listing remarks

Nestled on a serene 1.16-acre lot in Canon, Georgia, Hart County, this 2024 Fleetwood mobile home is ready to welcome you! This thoughtfully designed four-bedroom, two-bathroom home boasts a spacious living, dining, and kitchen area, complemented by a split bedroom plan. Conveniently located off the kitchen at the back entrance is the laundry and "mud room. " A large back deck offers a picturesque view of the backyard. Surrounded by a beautiful wooded lot, this home provides ample space for an outbuilding. Built to FHA standards, it qualifies for FHA, USDA, VA, or conventional financing for eligible buyers. The title has been retired.

Key facts

  • Large back deck
  • Wooded lot
  • Laundry and mud room

Tags

LARGE BACK DECKWOODED LOTLAUNDRY AND MUD ROOMSPLIT BEDROOM PLANAMPLE SPACE FOR OUTBUILDING

Property features AI

Finance

  • Other: Lot size approximately 1.1 acres; Address: 194 Deer Chase Drive, Canon, GA 30520; Coordinates: -83.097841,34.350789
  • Financial info: Listing sold As Is; Financing options: Cash, Conventional, FHA, VA, USDA
  • HOA & community: No HOA

Exterior

  • Parking: Parking pad; Open parking
  • Utilities: Public water available; Septic tank; Electricity available
  • Home design: Manufactured home / single-family manufactured house; One story; New construction (2024)
  • Construction: Vinyl siding; Composition roof; Built in 2024
  • Exterior features: Private lot; Other lot features; Underground utilities available

Interior

  • Kitchen: Dishwasher; Kitchen island; Breakfast area; Pantry
  • Bedrooms: Four bedrooms on the main level
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Electric heating with heat pump; Central electric air conditioning
  • Interior features: One-level living; Living area 1,344 (above grade); Resale condition; Dining room and living room combo; Breakfast area, kitchen island and pantry; No basement; Laundry room
  • Laundry & utility: Laundry room; 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 4-bed/2.0-bath manufactured listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-182 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (12.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (23.5% below list).
  • Recommended offer: $161k (23.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#189 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Hart County (town): math 32% / reading 33% proficiency, ranked #82 of 174 in GA (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North Hart Elementary School (math 38% / reading 35%, grade F, #509 of 1,228 statewide, top 42%, 656 students, 57% FRL); Hart County Middle School (math 34% / reading 37%, grade F, #185 of 470 statewide, top 40%, 816 students, 60% FRL); Hart County High School (math 18% / reading 17%, grade F, #264 of 424 statewide, top 63%, 1,077 students, 49% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: 28 active listings in the ZIP; 170 units permitted in Hart County in 2024 (8 in 5+ unit buildings).

Forward outlook

  • In year one you build about $23k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Hart County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.
Recommended offer $161,136 (23.5% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.77%
Cap rate
5.26%
Cash-on-cash
-3.70%
DSCR
0.84
GRM
10.9

CMA / ARV

ARV (median comp)
$205,000
List price
$210,500
Delta
1.46%
Verdict
FAIR
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
566 Hoke Hill Rd 0.12mi 3/2.0 (-1) 1,350 (+0%) 3mo $205,000 $152 86

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.7%
Equity multiple
2.75×
Total profit
$103,093
Equity at exit
$189,635
10-year hold
IRR
19.5%
Equity multiple
6.31×
Total profit
$312,743
Equity at exit
$408,955

Cash invested: $58,940 (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 30520

Home prices YoY
9.0%
Active inventory
28
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,611 medium interval (Pro) →
Mortgage (P&I)
$1,104
Tax est. 1.5%
$263 /mo · $3,158/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$-182

Break-even live

Break-even rent $1,841
Max offer price $184,201
Occupancy floor

Sensitivity live

Price -10% $-36 -5% $-109 +0% $-182 +5% $-254 +10% $-327
Rent -10% $-309 -5% $-245 +0% $-182 +5% $-118 +10% $-54
Rate -1.0pp $-76 -0.5pp $-128 base $-182 +0.5pp $-236 +1.0pp $-292

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
$52,625
Closing costs
$6,315
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. 2026-06-22
    days on market $210,500 Active 20 DOM
  2. 2026-06-19
    days on market $210,500 Active 18 DOM
  3. 2026-06-18
    days on market $210,500 Active 17 DOM
  4. 2026-06-17
    days on market $210,500 Active 16 DOM
  5. 2026-06-16
    days on market $210,500 Active 15 DOM
  6. 2026-06-15
    statusdays on market $210,500 Active 14 DOM
  7. 2026-06-14
    days on market $210,500 Price Change 12 DOM
  8. 2026-06-13
    pricestatusdays on market $210,500 Price Change 11 DOM
  9. 2026-06-10
    days on market $208,000 New 9 DOM
  10. 2026-06-09
    days on market $208,000 New 8 DOM
  11. 2026-06-08
    days on market $208,000 New 7 DOM
  12. 2026-06-07
    days on market $208,000 New 6 DOM
  13. 2026-06-02
    remarks 643-char remark
  14. 2026-06-02
    statusdays on marketlisting id $208,000 New 1 DOM
  15. 2026-04-30
    price $208,000 586-char remark
  16. 2026-04-16
    historical
  17. 2026-04-15
    listed $209,000 New 586-char remark
  18. 2026-04-08
    price $215,000
  19. 2026-02-25
    listed $220,000 New
  20. 2024-04-04
    soldstatus $198,000 Sold
  21. 2024-04-04
    soldstatus $198,000
  22. 2024-03-06
    status Under Contract
  23. 2024-01-11
    listed $195,000 New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,336
− Mortgage interest
−$11,791
− Property taxes
−$3,158
− Insurance
−$1,052
− Repairs & maintenance
−$1,547
− Management
−$1,547
− Depreciation
−$6,124
Taxable loss
−$5,882
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,412
After-tax cash flow
$-769/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
Hart County
NCES district ID
1302730
Math proficiency
32% ▼ -6.00%
Reading proficiency
33% ▼ -6.00%
Median HH income
$37,494
Composite
27.08/100
National rank
#7047
State rank
#82 of 174 in GA

Livability — Canon

Score
66/100
State rank
#189
US rank
#11742

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canon, GA
Population (ZIP)
4,617

Population outlook (Hart County) Hauer SSP2

Today (2025)
25,855 people
By 2030
25,887 · +0.1%
By 2040
25,627 · -0.9%
By 2050
24,939 · -3.5%
By 2075
23,150 · -10.5%
By 2100
19,492 · -24.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 12% Two or more races 4%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Slovak 3% Hungarian 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 8%

Political lean MEDSL · Hart

2024 margin
Solid R (+54.8) · D 22.4% · R 77.2%
2008→2024 swing
-23.1pp toward R · 2008: -31.7pp · 2024: -54.8pp
All cycles
2024: R+54.8 2020: R+49.6 2016: R+46.7 2012: R+38.4 2008: R+31.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 29.72%
Current HPI
361.1507
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

+7.9% since first listed
12 events — show timeline
  • 2026-06-11 Price Changed $210,500 GAMLS
  • 2026-06-01 Listed $208,000 GAMLS
  • 2026-05-29 Listing Removed GAMLS
  • 2026-04-30 Price Changed $208,000 GAMLS
  • 2026-04-16 Listing Removed GAMLS
  • 2026-04-15 Listed $209,000 GAMLS
  • 2026-04-08 Price Changed $215,000 GAMLS
  • 2026-02-25 Listed $220,000 GAMLS
  • 2024-04-04 Sold (Public Records) $198,000 Public Records
  • 2024-04-04 Sold (MLS) $198,000 GAMLS
  • 2024-03-06 Pending GAMLS
  • 2024-01-11 Listed $195,000 GAMLS

Property tax history

+0.6%/yr

Latest (2025): $409 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…