314 Quail Run Way SE

Walthourville, GA 31301

$302,625D

4 bd · 2.5 ba · 2,151 sqft · Built 2026 · SingleFamily · Active · 51 DOM

Cashflow @ list (25.0% down · 7.5%)

• Estimated rent: $2,574/mo
• Mortgage (P&I): −$1,494
• Tax + insurance: −$475
• HOA: −$34
• Vac / Maint / Mgmt: −$540
• Net cashflow: $31/mo
• Annual: $369/yr
• Cap rate: 6.42%
• Cash-on-cash: 0.46%
• DSCR: 1.02
• 1% rule: 0.90%
• Cash to close: $79,756

Investor read

• This is a 4-bed/2.5-bath single-family listed at $303k. Condition is rated fair.
• At list price, monthly cash flow is $31 ($369/yr) — positive.
• To cash-flow at today's rent, offer at most $289k (4.4% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (15.0% below list).
• It's been on market 51 days — a 3% lower offer ($294k) is reasonable based on typical stale-listing flexibility.
• Recommended offer: $257k (15.0% below list) — sets the bar for 1% rule.
• In year one you build about $2k of equity ($2k loan paydown + $442 appreciation (0.2% local appreciation)).
• Location reads 64/100 on livability (#255 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment D, schools F, 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: 141 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).
• Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
• At $2,574/mo this rent would consume 47% of the median local household income ($65k/yr) (locally 121% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Questions for listing agent

• It's been on market 51 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
• Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
• What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
• Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
• 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?
• 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?
• 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.
• 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.

Repairs flagged (vision-AI assessment)

• Minor: Kitchen countertops — Minor discoloration and scratches are visible on the countertops.
• Minor: Bathroom fixtures — Standard fixtures in need of replacement or updating.
• Minor: Exterior siding — Weathered appearance may benefit from repainting or minor repairs.
• Minor: Windows — May need new or updated hardware.