4243 Alabama Hwy · Rome, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 6/10 · Moderate
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 15.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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?
- 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?
- 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.
- 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
- IRR
- 29.0%
- Equity multiple
- 2.19×
- Total profit
- $19,912
- Equity at exit
- $8,931
- 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
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
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
-
2026-06-18days on market $59,900 Active 158 DOM
-
2026-06-17days on market $59,900 Active 157 DOM
-
2026-06-16days on market $59,900 Active 156 DOM
-
2026-06-15days on market $59,900 Active 155 DOM
-
2026-06-14days on market $59,900 Active 153 DOM
-
2026-06-13days on market $59,900 Active 152 DOM
-
2026-06-10days on market $59,900 Active 150 DOM
-
2026-06-09days on market $59,900 Active 149 DOM
-
2026-06-08days on market $59,900 Active 148 DOM
-
2026-06-07days on market $59,900 Active 147 DOM
-
2026-06-03days on market $59,900 Active 143 DOM
-
2026-06-02days on market $59,900 Active 142 DOM
-
2026-06-01days on market $59,900 Active 141 DOM
-
2026-05-31days on market $59,900 Active 140 DOM
-
2026-05-30days on market $59,900 Active 139 DOM
-
2026-01-11$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.
-
2018-08-01historical
-
2018-06-19price $19,800
-
2018-05-08price $20,000
-
2018-03-27price $24,900
-
2018-03-02price $26,500
-
2018-02-11price $29,995
-
2018-01-31$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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+71.1% since first listed8 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…