CashFlowRE
Sign in Sign up
995 Highway 101 S
C- Composite 51.73
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 +13.6/30.0
  • Appreciation +10.0/10.0
  • ARV discount +9.3/15.0
  • DSCR +4.1/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$240,000

995 Highway 101 S · Temple, GA 30179
3 bd · 2.0 ba · 1,456 sqft · Manufactured public records · 97 Days on market
Built 1986 1.00 ac lot $165/sqft · at area comps Est $250k · at est.

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

Listing remarks MLS

Welcome to 995 Highway 101 S, a beautifully updated and move-in ready home that blends modern finishes with timeless charm. Enjoy a smart roommate-style floor plan with well-separated bedrooms for privacy and flexibility. Inside, elegant arched door frames add architectural character, while luxury vinyl flooring flows throughout for a clean, low-maintenance look. The kitchen shines with granite countertops and brand-new cabinets, and the master bathroom features a separate shower and a relaxing soaking tub. Outdoor living is effortless with a welcoming front porch and a private rear deck, plus a large concrete driveway that provides ample parking. A large workshop shed offers excellent space for hobbies, storage, or a home workshop. Located adjacent to the local baseball park, you'll have easy access to recreation and community events right outside your door. Retired mobile-home title. Schedule your showing today!

Key facts

  • Brand-new cabinets
  • Soaking tub
  • Separate shower

Tags

ELEGANT ARCHED DOOR FRAMESLUXURY VINYL FLOORINGGRANITE COUNTERTOPSBRAND-NEW CABINETSSEPARATE SHOWERSOAKING TUB

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 $240k.

Deal economics

  • At list price, monthly cash flow is $14 ($162/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 $179k (25.3% below list).
  • Recommended offer: $179k (25.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.8% in Temple — 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 72/100 on livability (#60 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Paulding County (suburban): math 39% / reading 42% proficiency, ranked #33 of 174 in GA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 190 active listings in the ZIP; solid renter incomes; 1,458 units permitted in Paulding County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • Paulding County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $67k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $60k; list at $240k implies a 300% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $179,298 (25.3% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 25% 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
0.75%
Cap rate
6.36%
Cash-on-cash
0.24%
DSCR
1.01
GRM
11.2

CMA / ARV

ARV (median comp)
$250,257
List price
$240,000
Delta
-4.10%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.4%
Equity multiple
2.96×
Total profit
$131,442
Equity at exit
$216,211
10-year hold
IRR
21.6%
Equity multiple
6.75×
Total profit
$386,139
Equity at exit
$466,267

Cash invested: $67,200 (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 30179

Home prices YoY
6.7%
Active inventory
190
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,793 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$44 /mo · $532/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$14

Break-even live

Break-even rent $1,776
Max offer price $240,000
Occupancy floor 94%

Sensitivity live

Price -10% $149 -5% $81 +0% $14 +5% $-54 +10% $-122
Rent -10% $-128 -5% $-57 +0% $14 +5% $84 +10% $155
Rate -1.0pp $134 -0.5pp $75 base $14 +0.5pp $-49 +1.0pp $-112

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
$60,000
Closing costs
$7,200
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 28 events

  1. 2026-06-21
    days on market $240,000 Active 97 DOM
  2. 2026-06-18
    days on market $240,000 Active 94 DOM
  3. 2026-06-17
    days on market $240,000 Active 93 DOM
  4. 2026-06-16
    days on market $240,000 Active 92 DOM
  5. 2026-06-15
    days on market $240,000 Active 91 DOM
  6. 2026-06-13
    days on market $240,000 Active 89 DOM
  7. 2026-06-13
    days on market $240,000 Active 88 DOM
  8. 2026-06-09
    days on market $240,000 Active 85 DOM
  9. 2026-06-08
    days on market $240,000 Active 84 DOM
  10. 2026-06-07
    pricedays on market $240,000 Active 83 DOM
  11. 2026-06-04
    days on market $250,000 Active 80 DOM
  12. 2026-06-03
    days on market $250,000 Active 79 DOM
  13. 2026-06-02
    days on market $250,000 Active 78 DOM
  14. 2026-06-01
    days on market $250,000 Active 77 DOM
  15. 2026-05-31
    days on market $250,000 Active 76 DOM
  16. 2026-03-16
    listed $250,000 New 930-char remark
    Show marketing remark (935 chars)

    Welcome to 995 Highway 101 S, a beautifully updated and move-in ready home that blends modern finishes with timeless charm. Enjoy a smart roommate-style floor plan with well-separated bedrooms for privacy and flexibility. Inside, elegant arched door frames add architectural character, while luxury vinyl flooring flows throughout for a clean, low-maintenance look. The kitchen shines with granite countertops and brand-new cabinets, and the master bathroom features a separate shower and a relaxing soaking tub. Outdoor living is effortless with a welcoming front porch and a private rear deck, plus a large concrete driveway that provides ample parking. A large workshop shed offers excellent space for hobbies, storage, or a home workshop. Located adjacent to the local baseball park, you’ll have easy access to recreation and community events right outside your door. Retired mobile-home title. Schedule your showing today!

  17. 2026-03-16
    listed $250,000 Active 935-char remark
    Show marketing remark (935 chars)

    Welcome to 995 Highway 101 S, a beautifully updated and move-in ready home that blends modern finishes with timeless charm. Enjoy a smart roommate-style floor plan with well-separated bedrooms for privacy and flexibility. Inside, elegant arched door frames add architectural character, while luxury vinyl flooring flows throughout for a clean, low-maintenance look. The kitchen shines with granite countertops and brand-new cabinets, and the master bathroom features a separate shower and a relaxing soaking tub. Outdoor living is effortless with a welcoming front porch and a private rear deck, plus a large concrete driveway that provides ample parking. A large workshop shed offers excellent space for hobbies, storage, or a home workshop. Located adjacent to the local baseball park, you’ll have easy access to recreation and community events right outside your door. Retired mobile-home title. Schedule your showing today!

  18. 2025-09-09
    historical
  19. 2025-09-08
    historical
  20. 2025-08-22
    price $199,899
  21. 2025-08-22
    price $199,899
  22. 2025-07-24
    price $199,900
  23. 2025-07-24
    price $199,900
  24. 2025-07-21
    price $229,900
  25. 2025-07-21
    price $229,900
  26. 2025-06-25
    listed $249,900 Active
  27. 2025-06-25
    listed $249,900 New
  28. 2022-12-29
    soldstatus $60,000

ⓘ 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
$532 · $44/mo
Projected year-2 tax
$2,208 · $184/mo
Expected delta
+$1,676/yr (+$140/mo · 315.0%)

ⓘ 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 ≥102°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$21,516
− Mortgage interest
−$13,444
− Property taxes
−$532
− Insurance
−$1,200
− Repairs & maintenance
−$1,721
− Management
−$1,721
− Depreciation
−$6,982
Taxable loss
−$4,084
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$980
After-tax cash flow
$1,143/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
Paulding County
NCES district ID
1304020
Math proficiency
39% ▼ -6.00%
Reading proficiency
42% ▼ -7.00%
Median HH income
$61,447
Composite
36.0/100
National rank
#4784
State rank
#33 of 174 in GA

Livability — Temple

Score
72/100
State rank
#60
US rank
#5802

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carroll County · 124,888 people
City population
19,882
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
19,882
Household income
$76,571
Rent vs Own
15.1% rent · 84.9% own
Severe rent burden
396.0

Population outlook (Paulding County) Hauer SSP2

Today (2025)
175,714 people
By 2030
186,082 · +5.9%
By 2040
204,414 · +16.3%
By 2050
217,040 · +23.5%
By 2075
236,980 · +34.9%
By 2100
238,314 · +35.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 15% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Italian 1% Lithuanian 1% Serbian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Paulding

2024 margin
Strong R (+24.1) · D 37.6% · R 61.7%
2008→2024 swing
+14.4pp toward D · 2008: -38.5pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+29.1 2016: R+41.2 2012: R+43.6 2008: R+38.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 27.16%
Current HPI
435.3863
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

+316.7% since first listed
13 events — show timeline
  • 2026-03-16 Listed $250,000 FMLS
  • 2026-03-16 Listed $250,000 GAMLS
  • 2025-09-09 Listing Removed FMLS
  • 2025-09-08 Listing Removed GAMLS
  • 2025-08-22 Price Changed $199,899 GAMLS
  • 2025-08-22 Price Changed $199,899 FMLS
  • 2025-07-24 Price Changed $199,900 GAMLS
  • 2025-07-24 Price Changed $199,900 FMLS
  • 2025-07-21 Price Changed $229,900 FMLS
  • 2025-07-21 Price Changed $229,900 GAMLS
  • 2025-06-25 Listed $249,900 GAMLS
  • 2025-06-25 Listed $249,900 FMLS
  • 2022-12-29 Sold (Public Records) $60,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $532 · -2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…