CashFlowRE
Sign in Sign up
4243 Alabama Hwy
B- Composite 69.59
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

4243 Alabama Hwy · Rome, GA 30165
2 bd · 1.0 ba · 722 sqft · SingleFamily · 158 Days on market
Built 1955 0.25 ac lot $83/sqft · 59% below area

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

Listing remarks MLS

Investment opportunity in Coosa! This two bedroom, one bathroom home has solid concrete block construction and a private lot. Conveniently located on Alabama Hwy, the home could be renovated and expanded. Home currently has temporary power pole in yard with no electricity inside. Water meter at street.

Key facts

  • Private lot
  • 0.25 acre lot
  • Built 1955

Tags

PRIVATE LOTRENOVATED AND EXPANDED

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 2-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $488 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.1% vs local median 3.3% in Rome — 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 64/100 on livability (#266 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Floyd County (rural): math 41% / reading 40% proficiency, ranked #45 of 174 in GA (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.7%/yr); 369 active listings in the ZIP; 355 units permitted in Floyd County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Floyd County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.91%
Cap rate
16.06%
Cash-on-cash
34.90%
DSCR
2.55
GRM
4.4

CMA / ARV

ARV (median comp)
$147,596
List price
$59,900
Delta
-59.42%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4151 Alabama Hwy SW 0.19mi 2/1.5 688 (-5%) 10mo $129,900 $189 73
60 Turner Bend Rd SW 0.39mi 2/1.0 813 (+13%) 20mo $147,000 $181 44

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

Projected returns pro-forma

-3.0% appreciation · 1.71% rent growth · sell at horizon

5-year hold
IRR
29.0%
Equity multiple
2.19×
Total profit
$19,912
Equity at exit
$8,931
10-year hold
IRR
35.6%
Equity multiple
4.07×
Total profit
$51,561
Equity at exit
$5,179

Cash invested: $16,772 (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 30165

Home prices YoY
-24.6%
Rents YoY
1.7%
Active inventory
369
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,141 medium interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$488

Break-even live

Break-even rent $524
Max offer price $59,900
Occupancy floor 52%

Sensitivity live

Price -10% $529 -5% $508 +0% $488 +5% $467 +10% $446
Rent -10% $398 -5% $443 +0% $488 +5% $533 +10% $578
Rate -1.0pp $518 -0.5pp $503 base $488 +0.5pp $472 +1.0pp $456

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
$14,975
Closing costs
$1,797
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. 2026-06-18
    days on market $59,900 Active 158 DOM
  2. 2026-06-17
    days on market $59,900 Active 157 DOM
  3. 2026-06-16
    days on market $59,900 Active 156 DOM
  4. 2026-06-15
    days on market $59,900 Active 155 DOM
  5. 2026-06-14
    days on market $59,900 Active 153 DOM
  6. 2026-06-13
    days on market $59,900 Active 152 DOM
  7. 2026-06-10
    days on market $59,900 Active 150 DOM
  8. 2026-06-09
    days on market $59,900 Active 149 DOM
  9. 2026-06-08
    days on market $59,900 Active 148 DOM
  10. 2026-06-07
    days on market $59,900 Active 147 DOM
  11. 2026-06-03
    days on market $59,900 Active 143 DOM
  12. 2026-06-02
    days on market $59,900 Active 142 DOM
  13. 2026-06-01
    days on market $59,900 Active 141 DOM
  14. 2026-05-31
    days on market $59,900 Active 140 DOM
  15. 2026-05-30
    days on market $59,900 Active 139 DOM
  16. 2026-01-11
    listed $59,900 New 303-char remark
    Show marketing remark (303 chars)

    Investment opportunity in Coosa! This two bedroom, one bathroom home has solid concrete block construction and a private lot. Conveniently located on Alabama Hwy, the home could be renovated and expanded. Home currently has temporary power pole in yard with no electricity inside. Water meter at street.

  17. 2018-08-01
    historical
  18. 2018-06-19
    price $19,800
  19. 2018-05-08
    price $20,000
  20. 2018-03-27
    price $24,900
  21. 2018-03-02
    price $26,500
  22. 2018-02-11
    price $29,995
  23. 2018-01-31
    listed $35,000 New

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$13,697
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,096
− Management
−$1,096
− Depreciation
−$1,743
Taxable income
$5,209
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,250
After-tax cash flow
$4,603/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
Floyd County
NCES district ID
1302190
Math proficiency
41% ▼ -5.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$47,083
Composite
34.64/100
National rank
#5143
State rank
#45 of 174 in GA

Livability — Rome

Score
64/100
State rank
#266
US rank
#14459

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Floyd County · 77,706 people
City population
77,706
Metro
Rome, GA
Population (ZIP)
43,001
Household income
$68,089
Rent vs Own
40.8% rent · 59.2% own
Severe rent burden
1311.0

Population outlook (Floyd County) Hauer SSP2

Today (2025)
96,321 people
By 2030
95,532 · -0.8%
By 2040
93,332 · -3.1%
By 2050
90,850 · -5.7%
By 2075
84,989 · -11.8%
By 2100
76,097 · -21.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 61% Hispanic / Latino 21% Black 12% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
11% · Canada, Vietnam, South Korea
Languages at home
82% English-only · Spanish 16% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Floyd

2024 margin
Solid R (+42.0) · D 28.8% · R 70.7%
2008→2024 swing
-5.6pp toward R · 2008: -36.4pp · 2024: -42.0pp
All cycles
2024: R+42.0 2020: R+41.1 2016: R+43.5 2012: R+39.9 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -82.79%
Current HPI
254.3732
Rent YoY
▲ 1.71%
Metro
Rome, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+71.1% since first listed
8 events — show timeline
  • 2026-01-11 Listed $59,900 GAMLS
  • 2018-08-01 Listing Removed GAMLS
  • 2018-06-19 Price Changed $19,800 GAMLS
  • 2018-05-08 Price Changed $20,000 GAMLS
  • 2018-03-27 Price Changed $24,900 GAMLS
  • 2018-03-02 Price Changed $26,500 GAMLS
  • 2018-02-11 Price Changed $29,995 GAMLS
  • 2018-01-31 Listed $35,000 GAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…