CashFlowRE
Sign in Sign up
155 Pine Crossing St
C+ Composite 60.2
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 +15.6/30.0
  • ARV discount +13.7/15.0
  • Appreciation +10.0/10.0
  • DSCR +4.8/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$239,900

155 Pine Crossing St · Kingsland, GA 31569
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 47 Days on market
Built 1986 1.08 ac lot $167/sqft · 14% below area Est $278k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the charm of this beautifully renovated 1986 manufactured home, nestled on a generous 1.08 acre lot at the end of a cul-de-sac. . You'll be greeted by a fresh and bright atmosphere, thanks to the complete interior renovation. The Sellers have added solid panel doors, new flooring and updated bathrooms. The remodeled kitchen and laundry room featuring easy-to-clean exterior stained cabinets complemented by sleek stainless hardware. All appliances are included in addition the washer and dryer. The large family room has a fireplace and new French doors that lead to a spacious back porch, ideal for entertaining or simply unwinding by the firepit under the stars. For added security, this home comes equipped with three exterior Ring cameras and a Ring doorbell, along with a Starlink satellite and router, ensuring you stay connected while enjoying your tranquil surroundings. All of the maintenance has been completed by the Seller, 2-year-old metal roof and a 1 year old water heater, both ensuring reliability and comfort for years to come. The exterior has been upgraded with new skirting, fresh paint on the home and porches and a new electrical panel that includes a generator hookup. This home sits on a concrete slab providing level stability. (No shifting block piers underneath) THIS HOME QULAIFIES FOR BOTH USDA AND VA FINANCING WITH ZERO MONEY DOWN. .. .. .because all four corners have Anchors and straps along with 2 Oliver Engineering systems. Meeting all Lender requirements, saving the Buyer delays and expense at closing. The Title to this home has been retired making it the same as a builder grade home. Everything is done for you. .. .. Come see for yourself.

Key facts

  • New flooring
  • Interior renovation
  • Updated bathrooms

Tags

RENOVATED MANUFACTURED HOME1 ACRE LOTCUL-DE-SACINTERIOR RENOVATIONNEW FLOORINGUPDATED BATHROOMS

Property features AI

Finance

  • Other: Lot size approximately 1.08 acres; Property condition: resale; Residential property subtypes: manufactured home, single family residence
  • HOA & community: No homeowners association

Exterior

  • Parking: Off-street parking; Kitchen-level parking access
  • Utilities: Private water; Septic tank; Electricity available
  • Home design: Manufactured home / Single family residence; Manufactured house structure; Built in 1986
  • Construction: Vinyl siding; Metal roof; No finished below-grade area
  • Exterior features: Patio; Porch; Level, open lot

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Ice maker
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms (on the main level)
  • Fireplaces: 1 fireplace
  • Heating & cooling: Central heating; Central air
  • Interior features: Rear stairs; Walk-in closet(s); Crawl space basement; Family room; Laundry room; One level
  • Laundry & utility: Washer; Dryer; Electric water heater; Laundry area (other)

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 $100 ($1k/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 $190k (20.8% below list).
  • Recommended offer: $190k (20.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.5% in Kingsland — 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 69/100 on livability (#111 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, amenities F, commute F.
  • Camden County (town): math 56% / reading 54% proficiency, ranked #9 of 174 in GA (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Woodbine Elementary School (math 67% / reading 52%, grade B-, #130 of 1,228 statewide, top 11%, 342 students, 55% FRL); Camden Middle School (math 47% / reading 53%, grade C, #68 of 470 statewide, top 15%, 1,125 students, 49% FRL).
  • Market conditions: 112 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 383 units permitted in Camden 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)).
  • Camden County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • 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 47 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 12 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.
  • Current owner paid $180k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $190,000 (20.8% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.79%
Cap rate
6.80%
Cash-on-cash
1.79%
DSCR
1.08
GRM
10.5

CMA / ARV

ARV (median comp)
$278,491
List price
$239,900
Delta
-13.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
25.5%
Equity multiple
3.04×
Total profit
$136,922
Equity at exit
$216,121
10-year hold
IRR
22.5%
Equity multiple
6.92×
Total profit
$397,926
Equity at exit
$466,073

Cash invested: $67,172 (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 31569

Home prices YoY
6.7%
Active inventory
112
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,900 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$43 /mo · $511/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$100

Break-even live

Break-even rent $1,773
Max offer price $239,900
Occupancy floor 90%

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
$59,975
Closing costs
$7,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
196 Wood Duck Dr Woodbine, GA 3.0 2.0 1200 $1,900 $1.58 43d 1 0.66mi

Listing history 41 events

  1. 2026-06-18
    days on market $239,900 Active 47 DOM
  2. 2026-06-17
    days on market $239,900 Active 46 DOM
  3. 2026-06-16
    days on market $239,900 Active 45 DOM
  4. 2026-06-15
    days on market $239,900 Active 44 DOM
  5. 2026-06-13
    days on market $239,900 Active 42 DOM
  6. 2026-06-13
    days on market $239,900 Active 41 DOM
  7. 2026-06-09
    days on market $239,900 Active 38 DOM
  8. 2026-06-08
    days on market $239,900 Active 37 DOM
  9. 2026-06-07
    days on market $239,900 Active 36 DOM
  10. 2026-06-05
    days on market $239,900 Active 33 DOM
  11. 2026-06-03
    days on market $239,900 Active 32 DOM
  12. 2026-06-02
    days on market $239,900 Active 31 DOM
  13. 2026-06-01
    days on market $239,900 Active 30 DOM
  14. 2026-05-31
    days on market $239,900 Active 29 DOM
  15. 2026-05-17
    price $239,900 2130-char remark
  16. 2026-04-29
    listed $249,900 New 2130-char remark
    Show marketing remark (1696 chars)

    Discover the charm of this beautifully renovated 1986 manufactured home, nestled on a generous 1.08 acre lot at the end of a cul-de-sac. . You'll be greeted by a fresh and bright atmosphere, thanks to the complete interior renovation. The Sellers have added solid panel doors, new flooring and updated bathrooms. The remodeled kitchen and laundry room featuring easy-to-clean exterior stained cabinets complemented by sleek stainless hardware. All appliances are included in addition the washer and dryer. The large family room has a fireplace and new French doors that lead to a spacious back porch, ideal for entertaining or simply unwinding by the firepit under the stars. For added security, this home comes equipped with three exterior Ring cameras and a Ring doorbell, along with a Starlink satellite and router, ensuring you stay connected while enjoying your tranquil surroundings. All of the maintenance has been completed by the Seller, 2-year-old metal roof and a 1 year old water heater, both ensuring reliability and comfort for years to come. The exterior has been upgraded with new skirting, fresh paint on the home and porches and a new electrical panel that includes a generator hookup. This home sits on a concrete slab providing level stability. (No shifting block piers underneath) THIS HOME QULAIFIES FOR BOTH USDA AND VA FINANCING WITH ZERO MONEY DOWN. .. .. .because all four corners have Anchors and straps along with 2 Oliver Engineering systems. Meeting all Lender requirements, saving the Buyer delays and expense at closing. The Title to this home has been retired making it the same as a builder grade home. Everything is done for you. .. .. Come see for yourself.

  17. 2026-04-29
    listed $249,900 Active 1868-char remark
    Show marketing remark (1696 chars)

    Discover the charm of this beautifully renovated 1986 manufactured home, nestled on a generous 1.08 acre lot at the end of a cul-de-sac. . You'll be greeted by a fresh and bright atmosphere, thanks to the complete interior renovation. The Sellers have added solid panel doors, new flooring and updated bathrooms. The remodeled kitchen and laundry room featuring easy-to-clean exterior stained cabinets complemented by sleek stainless hardware. All appliances are included in addition the washer and dryer. The large family room has a fireplace and new French doors that lead to a spacious back porch, ideal for entertaining or simply unwinding by the firepit under the stars. For added security, this home comes equipped with three exterior Ring cameras and a Ring doorbell, along with a Starlink satellite and router, ensuring you stay connected while enjoying your tranquil surroundings. All of the maintenance has been completed by the Seller, 2-year-old metal roof and a 1 year old water heater, both ensuring reliability and comfort for years to come. The exterior has been upgraded with new skirting, fresh paint on the home and porches and a new electrical panel that includes a generator hookup. This home sits on a concrete slab providing level stability. (No shifting block piers underneath) THIS HOME QULAIFIES FOR BOTH USDA AND VA FINANCING WITH ZERO MONEY DOWN. .. .. .because all four corners have Anchors and straps along with 2 Oliver Engineering systems. Meeting all Lender requirements, saving the Buyer delays and expense at closing. The Title to this home has been retired making it the same as a builder grade home. Everything is done for you. .. .. Come see for yourself.

  18. 2024-10-10
    soldstatus $180,000
  19. 2024-10-09
    soldstatus $180,000 Sold
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  20. 2024-10-09
    soldstatus $180,000 Closed
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  21. 2024-09-11
    historical
  22. 2024-09-11
    listed $172,000
  23. 2024-08-10
    status Under Contract
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  24. 2024-08-10
    status Pending
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  25. 2024-08-10
    historical
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  26. 2024-08-05
    status Back On Market
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  27. 2024-08-05
    status Active
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  28. 2024-08-03
    status Under Contract
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  29. 2024-08-03
    status Pending
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  30. 2024-07-29
    status Back On Market
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  31. 2024-07-29
    status Active
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  32. 2024-06-19
    status Under Contract
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  33. 2024-06-19
    status Pending
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  34. 2024-06-19
    listed $172,000 Active
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  35. 2024-06-15
    listed $172,000 New
    Show marketing remark (612 chars)

    Back on the market at no fault of the seller! Charming 3 bed, 2 bath mobile home nestled on a spacious 1.08-acre lot, built in 1986. This cozy abode boasts a welcoming fireplace in the living room, a convenient shed for extra storage, a generous pantry, and new luxury vinyl plank flooring throughout. Enjoy the convenience of a cooktop and refrigerator. Recently updated electrical outlets, light fixtures, ceiling fans, interior and exterior doors & fresh paint make this home ready for a new family to make it theirs! Outside, revel in the expansive yard perfect for sports, activities, and entertainment.

  36. 2024-05-29
    historical
  37. 2024-05-29
    historical
  38. 2024-03-06
    listed $162,000 Active
  39. 2024-02-29
    listed $162,000 New
  40. 2024-02-29
    listed $162,000 New
  41. 2012-03-20
    soldstatus $40,000

ⓘ 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
$511 · $43/mo
Projected year-2 tax
$2,207 · $184/mo
Expected delta
+$1,696/yr (+$141/mo · 332.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 53% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 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
$22,800
− Mortgage interest
−$13,438
− Property taxes
−$511
− Insurance
−$1,200
− Repairs & maintenance
−$1,824
− Management
−$1,824
− Depreciation
−$6,979
Taxable loss
−$2,975
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$714
After-tax cash flow
$1,919/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
Camden County
NCES district ID
1300780
Math proficiency
56% ▼ -3.00%
Reading proficiency
54% ▼ -4.00%
Median HH income
$51,668
Composite
47.1/100
National rank
#2331
State rank
#9 of 174 in GA

Livability — Kingsland

Score
69/100
State rank
#111
US rank
#8436

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
24,070
Population (ZIP)
4,998

Population outlook (Camden County) Hauer SSP2

Today (2025)
54,358 people
By 2030
54,841 · +0.9%
By 2040
54,295 · -0.1%
By 2050
51,529 · -5.2%
By 2075
42,990 · -20.9%
By 2100
33,094 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 28% Two or more races 3%
Common ancestry
Slovak 3% Lithuanian 1% Portuguese 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Camden

2024 margin
Solid R (+35.7) · D 31.9% · R 67.5%
2008→2024 swing
-12.1pp toward R · 2008: -23.5pp · 2024: -35.7pp
All cycles
2024: R+35.7 2020: R+30.7 2016: R+33.9 2012: R+27.7 2008: R+23.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 20.51%
Current HPI
326.5284
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

+499.7% since first listed
28 events — show timeline
  • 2026-05-18 Price Changed $239,900 GIAR
  • 2026-05-17 Price Changed $239,900 GAMLS
  • 2026-04-29 Listed $249,900 GIAR
  • 2026-04-29 Listed $249,900 GAMLS
  • 2024-10-10 Sold (Public Records) $180,000 Public Records
  • 2024-10-09 Sold (MLS) $180,000 GIAR
  • 2024-10-09 Sold (MLS) $180,000 GAMLS
  • 2024-09-11 Listing Removed GIAR
  • 2024-09-11 Listed $172,000 GIAR
  • 2024-08-10 Pending GAMLS
  • 2024-08-10 Pending GIAR
  • 2024-08-10 Listing Removed GIAR
  • 2024-08-05 Relisted GAMLS
  • 2024-08-05 Relisted GIAR
  • 2024-08-03 Pending GAMLS
  • 2024-08-03 Pending GIAR
  • 2024-07-29 Relisted GAMLS
  • 2024-07-29 Relisted GIAR
  • 2024-06-19 Pending GAMLS
  • 2024-06-19 Pending GIAR
  • 2024-06-19 Listed $172,000 GIAR
  • 2024-06-15 Listed $172,000 GAMLS
  • 2024-05-29 Listing Removed GAMLS
  • 2024-05-29 Listing Removed GAMLS
  • 2024-03-06 Listed $162,000 GIAR
  • 2024-02-29 Listed $162,000 GAMLS
  • 2024-02-29 Listed $162,000 GAMLS
  • 2012-03-20 Sold (Public Records) $40,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $511 · +16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…