CashFlowRE
Sign in Sign up
132 Plantation Rd Ne. Lot #19
C Composite 58.4
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 +23.6/30.0
  • ARV discount +11.2/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$155,000

132 Plantation Rd Ne. Lot #19 · Glennville, GA 30427
3 bd · 2.0 ba · 1,792 sqft · Other · 60 Days on market
Built 1996 1.00 ac lot $86/sqft · 8% below area Est $169k · 8% under

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

Listing remarks MLS

Attention investors or buyers looking to take on a light TLC project. This 3 bed, 2 bath mobile home offers nearly 1,800 sqft of space with a large layout, oversized rooms, walk-in closet, a spacious kitchen, and double vanities. Plenty of room to add value and make it your own. Recent upgrades include a new roof, new HVAC system, and updated ductwork, giving you a solid head start. The home also features a large front porch, perfect for grilling and relaxing, plus two rear exits with stairs already in place. Situated on 1 acre with septic and well water, offering privacy and country living. This property has strong potential for the right buyer ready to put in some work and build equity. Come take a look and lock it in.

Key facts

  • Large front porch
  • Two rear exits
  • 1 acre

Tags

NEW ROOFNEW HVAC SYSTEMUPDATED DUCTWORKLARGE FRONT PORCHTWO REAR EXITS1 ACRE

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 other listed at $155k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.9% in Glennville — 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 63/100 on livability (#280 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; 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: 76 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $155k implies a 1450% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; severe 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 $150,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% 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 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?
  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
1.06%
Cap rate
8.56%
Cash-on-cash
8.08%
DSCR
1.36
GRM
7.8

CMA / ARV

ARV (median comp)
$168,699
List price
$155,000
Delta
-8.12%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-6,516
Equity at exit
$23,111
10-year hold
IRR
5.7%
Equity multiple
1.42×
Total profit
$18,245
Equity at exit
$13,402

Cash invested: $43,400 (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 30427

Home prices YoY
-7.3%
Active inventory
76
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,650 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$134 /mo · $1,606/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$292

Break-even live

Break-even rent $1,280
Max offer price $155,000
Occupancy floor 77%

Sensitivity live

Price -10% $380 -5% $336 +0% $292 +5% $248 +10% $204
Rent -10% $162 -5% $227 +0% $292 +5% $357 +10% $423
Rate -1.0pp $370 -0.5pp $332 base $292 +0.5pp $252 +1.0pp $211

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
$38,750
Closing costs
$4,650
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
5448 GA Highway 196 Glennville, GA 4.0 2.0 1901 $1,650 $0.87 44d 1 0.41mi

Listing history 19 events

  1. 2026-06-19
    days on market $155,000 Active 60 DOM
  2. 2026-06-18
    days on market $155,000 Active 59 DOM
  3. 2026-06-17
    days on market $155,000 Active 58 DOM
  4. 2026-06-16
    days on market $155,000 Active 57 DOM
  5. 2026-06-15
    days on market $155,000 Active 56 DOM
  6. 2026-06-14
    days on market $155,000 Active 54 DOM
  7. 2026-06-13
    days on market $155,000 Active 53 DOM
  8. 2026-06-10
    days on market $155,000 Active 51 DOM
  9. 2026-06-09
    days on market $155,000 Active 50 DOM
  10. 2026-06-08
    days on market $155,000 Active 49 DOM
  11. 2026-06-07
    days on market $155,000 Active 48 DOM
  12. 2026-06-05
    days on market $155,000 Active 45 DOM
  13. 2026-06-03
    days on market $155,000 Active 44 DOM
  14. 2026-06-02
    days on market $155,000 Active 43 DOM
  15. 2026-06-01
    days on market $155,000 Active 42 DOM
  16. 2026-05-31
    days on market $155,000 Active 41 DOM
  17. 2026-05-30
    days on market $155,000 Active 40 DOM
  18. 2026-04-20
    listed $155,000 New 733-char remark
    Show marketing remark (733 chars)

    Attention investors or buyers looking to take on a light TLC project. This 3 bed, 2 bath mobile home offers nearly 1,800 sqft of space with a large layout, oversized rooms, walk-in closet, a spacious kitchen, and double vanities. Plenty of room to add value and make it your own. Recent upgrades include a new roof, new HVAC system, and updated ductwork, giving you a solid head start. The home also features a large front porch, perfect for grilling and relaxing, plus two rear exits with stairs already in place. Situated on 1 acre with septic and well water, offering privacy and country living. This property has strong potential for the right buyer ready to put in some work and build equity. Come take a look and lock it in.

  19. 1991-03-01
    soldstatus $10,000

ⓘ 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
$1,606 · $134/mo
Projected year-2 tax
$1,606 · $134/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$19,800
− Mortgage interest
−$8,682
− Property taxes
−$1,606
− Insurance
−$775
− Repairs & maintenance
−$1,584
− Management
−$1,584
− Depreciation
−$4,509
Taxable income
$1,059
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$254
After-tax cash flow
$3,253/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
Long County
NCES district ID
1303360
Math proficiency
26% ▼ -14.00%
Reading proficiency
26% ▼ -13.00%
Median HH income
$45,958
Composite
22.51/100
National rank
#8090
State rank
#115 of 174 in GA

Livability — Glennville

Score
63/100
State rank
#280
US rank
#15005

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,892

Population outlook (Long County) Hauer SSP2

Today (2025)
24,669 people
By 2030
28,223 · +14.4%
By 2040
35,430 · +43.6%
By 2050
42,403 · +71.9%
By 2075
56,996 · +131.0%
By 2100
64,185 · +160.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Black 23% Hispanic / Latino 13% Two or more races 4%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Long

2024 margin
Strong R (+29.5) · D 35.1% · R 64.6%
2008→2024 swing
-5.4pp toward R · 2008: -24.1pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+26.4 2016: R+30.8 2012: R+22.9 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.04%
Current HPI
240.8632
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

+1450.0% since first listed
2 events — show timeline
  • 2026-04-20 Listed $155,000 GAMLS
  • 1991-03-01 Sold (Public Records) $10,000 Public Records

Property tax history

+11.1%/yr

Latest (2025): $1,606 · +169.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…