34 Blue Gill Ln · Ludowici, GA 31316

$309,900

4 bd · 2.5 ba · 1,849 sqft · SingleFamily · 32 Days on market

Built 2026 0.54 ac lot Est $288k · 7% over $39/mo HOA · 2% of rent

---

Why this score? — see what drove the D- 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 +9.1/30.0
• Appreciation +5.6/10.0
• ARV discount +4.2/15.0
• Livability +3.6/5.0
• 1% rule +2.9/10.0
• DSCR +2.5/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.3/10.0

Listing remarks

Scheduled completion is June 30th, 2026. Nestled in the heart of Ludowici, Georgia, The Cottages at Lanier Ridge offers a welcoming community of new homes. Designed with comfort, quality, and convenience in mind. Thoughtful planning and modern design come together to create a neighborhood that feels both connected and private, with community street lighting providing safety and peace of mind. This four-bedroom cutie is the Katie plan. We think you'll love the layout and the gorgeous materials used to create this stunning home. Interior decorating is made easy with 9-foot ceiling throughout the first floor, a designer lighting package, and luxury vinyl plank flooring in main living areas. Th

Key facts

• Custom cabinets
• 9 foot ceiling
• Granite countertops

Tags

• CUSTOM CABINETS
• GRANITE COUNTERTOPS
• CERAMIC BACKSPLASH
• STAINLESS STEEL APPLIANCES
• LUXURY VINYL PLANK FLOORING
• 9 FOOT CEILING

Property features AI

Finance

• HOA & community: Homeowners association with annual fee of $468 (about $39/month); Subdivision: Cottages At Lanier; Community sidewalks

Exterior

• Parking: 2 total parking spaces; 2 covered spaces; 2-car garage
• Security: Smoke detector(s)
• Utilities: Septic tank
• Home design: Single family residence; Two stories; Under construction
• Construction: Vinyl siding and wood siding; Frame construction; Spray foam insulation; Shingle roof; Slab foundation; Built in 2026 (under construction)
• Exterior features: Landscaped yard; Irrigation equipment; Other exterior features; Other fencing

Interior

• Kitchen: Electric oven; Electric range; Microwave; Range hood
• Flooring: Vinyl
• Bathrooms: 2 full bathrooms; 1 half bathroom
• Heating & cooling: Central heating; Central air
• Interior features: Built-in features; Kitchen island; Pantry; Recessed lighting; High ceilings; Smoke detector(s)
• Laundry & utility: Washer hookup; Electric water heater

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $310k.

Deal economics

• At list price, monthly cash flow is $-238 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $275k (11.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $246k (20.6% below list).
• Recommended offer: $246k (20.6% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 72/100 on livability (#74 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: schools D, employment D, 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: 409 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).
• This rent runs 39% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $6k of equity ($2k loan paydown + $4k appreciation (1.2% local appreciation)).
• Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 6, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 32 days — a 3% lower offer ($301k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $245,923 (20.6% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are D-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. 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?
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: 0.79% ✗
• Cap rate: 5.37%
• Cash-on-cash: -3.29%
• DSCR: 0.85
• GRM: 10.5

CMA / ARV

• ARV (on-the-fly): $288,444
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
627 Doctor's Creek Rd NE	0.16mi	4/2.5	1,810 (-2%)	2mo	$282,750	$156	87
591 Doctor's Creek Rd NE	0.21mi	4/2.5	1,810 (-2%)	3mo	$281,850	$156	84
665 Doctor's Creek Rd NE	0.16mi	4/2.0	1,926 (+4%)	1mo	$320,910	$167	83
509 Doctor's Creek Rd NE	0.21mi	4/2.5	2,002 (+8%)	4mo	$299,775	$150	74
612 Doctor's Creek Rd NE	0.16mi	4/2.0	1,620 (-12%)	2mo	$281,325	$174	68
535 Doctor's Creek Rd NE	0.21mi	4/2.5	2,065 (+12%)	4mo	$288,625	$140	68
453 Lanier Rd NE	0.37mi	4/2.0	1,926 (+4%)	9mo	$304,425	$158	67
14 Pintail Ct NE	0.34mi	4/2.5	2,065 (+12%)	9mo	$293,425	$142	57
95 Doctor's Creek Rd NE	0.37mi	4/2.5	2,065 (+12%)	9mo	$294,375	$143	56
68 Pintail Ct NE	0.41mi	4/2.5	2,065 (+12%)	7mo	$308,925	$150	56
55 Pintail Ct NE	0.38mi	4/2.0	1,620 (-12%)	8mo	$276,625	$171	53
10 Rimes Ave Ave SE	0.69mi	4/2.5	2,072 (+12%)	0mo	$293,900	$142	47

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

Projected returns pro-forma

1.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -1.6%
• Equity multiple: 0.92×
• Total profit: $-6,882
• Equity at exit: $108,359

10-year hold

• IRR: 3.3%
• Equity multiple: 1.41×
• Total profit: $35,931
• Equity at exit: $146,003

Cash invested: $86,772 (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.

Methodology + full state rankings →

ZIP-level market 31316

• Home prices YoY: 0.6%
• Active inventory: 409
• Price-to-rent: 10.5×

Monthly cashflow live

• Estimated rent: $2,459 medium
• Mortgage (P&I): −$1,625
• Tax est. 1.5%: −$387 /mo · $4,648/yr
• Insurance: −$129
• HOA: −$39
• Vacancy / Maint / Mgmt: −$516
• Net cashflow: $-238

Break-even live

Break-even rent $2,760

Max offer price $275,483

Occupancy floor —

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: $77,475
• Closing costs: $9,297
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
15 Clark St Ludowici, GA	3.0	2.0	1497	$1,995	$1.33	43d	1	0.87mi
59 Forest St NE Ludowici, GA	4.0	2.0	1800	$1,900	$1.06	43d	1	1.33mi

HOA detail

• Monthly dues: $39 · $468/yr

Listing history 18 events

1. 2026-06-19
   days on market $309,900 Active 32 DOM
2. 2026-06-18
   days on market $309,900 Active 31 DOM
3. 2026-06-17
   days on market $309,900 Active 30 DOM
4. 2026-06-16
   days on market $309,900 Active 29 DOM
5. 2026-06-15
   days on market $309,900 Active 28 DOM
6. 2026-06-14
   days on market $309,900 Active 26 DOM
7. 2026-06-13
   days on market $309,900 Active 25 DOM
8. 2026-06-10
   days on market $309,900 Active 23 DOM
9. 2026-06-09
   days on market $309,900 Active 22 DOM
10. 2026-06-08
    days on market $309,900 Active 21 DOM
11. 2026-06-07
    days on market $309,900 Active 20 DOM
12. 2026-06-05
    days on market $309,900 Active 17 DOM
13. 2026-06-03
    days on market $309,900 Active 16 DOM
14. 2026-06-02
    days on market $309,900 Active 15 DOM
15. 2026-06-01
    days on market $309,900 Active 14 DOM
16. 2026-05-31
    days on market $309,900 Active 13 DOM
17. 2026-05-30
    days on market $309,900 Active 12 DOM
18. 2026-04-28
    listed $309,900 Active

ⓘ 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 7/10 Severe
• 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 18 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

Taxation est. · year 1

• Rental income: $29,511
• − Mortgage interest: −$17,359
• − Property taxes: −$4,648
• − Insurance: −$1,550
• − Repairs & maintenance: −$2,361
• − Management: −$2,361
• − HOA: −$468
• − Depreciation: −$9,015
• Taxable loss: −$8,251
• Est. tax savings @ 24.0%: +$1,980
• After-tax cash flow: $-874/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 — Ludowici

• Score: 72/100
• State rank: #74
• US rank: #6449

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Long County · 13,812 people
• City population: 13,812
• Metro: Hinesville, GA
• Population (ZIP): 13,812
• Household income: $74,766
• Rent vs Own: 29.6% rent · 70.4% own
• Severe rent burden: 109.0

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 0.56)
• Race & ethnicity: White 61% Black 23% Hispanic / Latino 8% Two or more races 8%
• Hispanic origin (detail): Mexican 2% Puerto Rican 5%
• Common ancestry: Serbian 1% Italian 1% Romanian 1%
• Foreign-born: 3% · Canada
• Languages at home: 92% English-only · Spanish 6% Other Asian/Pacific 1% German/W. Germanic 1%

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: ▲ 1.16%
• Current HPI: 195.2978
• Rent YoY: —
• Metro: Hinesville, 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

1 event — show timeline

• 2026-04-28 Listed $309,900 HABR