CashFlowRE
Sign in Sign up
706 Bar J Rd
C Composite 58.39
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 +15.2/30.0
  • ARV discount +12.7/15.0
  • Appreciation +10.0/10.0
  • DSCR +4.7/10.0
  • 1% rule +3.7/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$230,000

706 Bar J Rd · Temple, GA 30179
3 bd · 2.0 ba · 1,698 sqft · SingleFamily public records · 38 Days on market
Built 1999 0.63 ac lot Est $260k · 11% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

Key facts

  • 0.63 acre lot
  • 2 garage spots
  • Built 1999

Property features AI

Finance

  • Other: Below-grade unfinished area and basement: daylight, partial, driveway access, exterior entry, walk-out access

Exterior

  • Parking: Attached garage with 2 garage spaces; 220-volt outlet in garage
  • Utilities: Public water; Septic tank; Electricity available; Natural gas available; Cable available; Phone available; Underground utilities; Sewer available; Water available
  • Home design: Multi/split level; Entry level information not specified; Facing direction not specified; Property listed as fixer
  • Construction: Aluminum siding; Vinyl siding; Shingle roof; Concrete perimeter foundation; Built with fee simple ownership
  • Exterior features: Private yard; Rear stairs; Storage; Covered rear porch; Chain link fencing

Interior

  • Kitchen: Dishwasher; Disposal; Gas cooktop; Gas range; Microwave; Refrigerator; Cabinets; Pantry; Solid surface counters; Other surface counters
  • Bedrooms: Three upper-level bedrooms
  • Flooring: Hardwood floors
  • Bathrooms: Two full bathrooms (both located on upper level); Master bathroom: none listed
  • Heating & cooling: Central heating; Central air
  • Interior features: Disappearing attic stairs; One fireplace with gas starter; No common/shared walls; Attic storage/room
  • Laundry & utility: Electric dryer hookup; Laundry in basement (laundry closet); Gas water heater

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 single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $80 ($963/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 $200k (13.1% below list).
  • Recommended offer: $200k (13.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.8% in Temple — 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 72/100 on livability (#60 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Carroll County (rural): math 42% / reading 41% proficiency, ranked #38 of 174 in GA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Temple Elementary School (math 37% / reading 38%, grade F, #474 of 1,228 statewide, top 39%, 662 students, 75% FRL); Temple Middle School (math 31% / reading 36%, grade F, #206 of 470 statewide, top 45%, 621 students, 67% FRL); Temple High School (math 22% / reading 22%, grade F, #213 of 424 statewide, top 51%, 746 students, 62% FRL).
  • Market conditions: 189 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 876 units permitted in Carroll County in 2024 (150 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($77k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (10.0% local appreciation)).
  • Carroll County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $64k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 18y 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

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,962 (13.1% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 13% 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 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?
  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
0.87%
Cap rate
6.71%
Cash-on-cash
1.50%
DSCR
1.07
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$259,794
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
68 Villa Rosa Dr 0.51mi 3/2.0 1,723 (+2%) 4mo $241,000 $140 70
148 White Pine Ln 0.27mi 3/2.0 1,805 (+6%) 10mo $229,900 $127 69
211 White Pine Ln 0.46mi 4/3.0 (+1) 1,718 (+1%) 1mo $260,000 $151 66
400 Bar J Rd 0.56mi 3/3.0 1,716 (+1%) 3mo $265,000 $154 66
120 Blue Spruce Dr 0.32mi 4/3.0 (+1) 1,602 (-6%) 4mo $285,000 $178 63
325 Villa Rosa Pl 0.60mi 3/2.0 1,739 (+2%) 8mo $259,900 $149 61
55 Etheridge Rd 0.31mi 3/2.0 1,530 (-10%) 11mo $352,000 $230 60
123 Wildwood Dr 0.72mi 3/2.0 1,693 (-0%) 12mo $420,000 $248 56
255 N Loblolly Xing 0.73mi 4/2.0 (+1) 1,708 (+1%) 13mo $261,000 $153 49
98 W Lakeview Dr 0.57mi 3/2.0 1,456 (-14%) 5mo $130,000 $89 45
357 S Red Oak Way 0.59mi 4/2.0 (+1) 1,540 (-9%) 14mo $265,000 $172 41
390 Bar J Rd 0.58mi 4/2.0 (+1) 1,925 (+13%) 6mo $279,900 $145 41

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

Projected returns pro-forma

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

5-year hold
IRR
25.3%
Equity multiple
3.02×
Total profit
$130,349
Equity at exit
$207,202
10-year hold
IRR
22.3%
Equity multiple
6.90×
Total profit
$379,788
Equity at exit
$446,839

Cash invested: $64,400 (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 30179

Home prices YoY
6.7%
Active inventory
189
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,000 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$197 /mo · $2,370/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$80

Break-even live

Break-even rent $1,898
Max offer price $230,000
Occupancy floor 91%

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
$57,500
Closing costs
$6,900
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
186 S Red Oak Way Temple, GA 4.0 3.0 1736 $1,790 $1.03 43d 1 0.33mi
269 Villa Rosa Way Temple, GA 3.0 2.0 1664 $1,925 $1.16 1d 1 0.64mi
395 Villa Rosa Rd Temple, GA 2.0 1.5–2.5 1119 $1,418 $1.27 1d 5 0.68mi
273 Patriot Dr Temple, GA 3.0 2.0 1720 $2,100 $1.22 12d 1 0.70mi
121 Breckenridge Pt Temple, GA 3.0 2.0 1687 $1,800 $1.07 19d 1 0.97mi
261 Stagecoach Pass Temple, GA 3.0 2.0 2205 $1,779 $0.81 43d 1 0.99mi
125 Fawn Ln Temple, GA 3.0 3.0 1234 $1,649 $1.34 43d 1 1.08mi
142 Waters Edge Pkwy Temple, GA 4.0 2.5 2185 $1,999 $0.91 43d 1 1.22mi
321 Sue Ct Temple, GA 4.0 3.0 1621 $2,111 $1.30 12d 1 1.46mi

Listing history 21 events

  1. 2026-05-20
    soldstatus $218,000 Sold 380-char remark
    Show marketing remark (380 chars)

    Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

  2. 2026-05-19
    status Pending
  3. 2026-04-27
    historical Active Under Contract
    Show marketing remark (380 chars)

    Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

  4. 2026-04-27
    status Under Contract 380-char remark
    Show marketing remark (380 chars)

    Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

  5. 2026-04-10
    listed $230,000 New 380-char remark
    Show marketing remark (380 chars)

    Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

  6. 2026-04-10
    listed $230,000 Active
    Show marketing remark (380 chars)

    Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

  7. 2026-04-06
    historical $230,000 380-char remark
    Show marketing remark (380 chars)

    Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

  8. 2026-04-06
    historical $230,000
    Show marketing remark (380 chars)

    Tucked away in Temple, this charming home offers hardwood floors and a covered rear deck built for everyday enjoyment. Whether you're sipping your morning coffee or hosting friends, the outdoor space delivers. Inside, the hardwoods add a timeless touch, creating a warm and welcoming feel throughout. Conveniently located with easy access to schools, shopping, and the interstate.

  9. 2018-05-18
    soldstatus $144,000
  10. 2018-05-14
    soldstatus $144,000 Sold 594-char remark
    Show marketing remark (594 chars)

    Move in ready split foyer home on .63 acre lot. Property has hardwood laminate in the living room, hall and bedrooms, wood grain vinyl in both baths, gas logs in the fireplace, large finished bonus/4th bedroom in the basement, 2 car garage, square above ground swimming pool, large covered/uncovered rear deck, fenced back yard, outbuilding and concrete drive. This property qualifies for USDA financing. City of Temple Recreation Department has an active Senior Center, children's softball, baseball, soccer and basketball. Also has walking track, gymnasium, tennis courts and picnic area.

  11. 2018-04-16
    status Under Contract 594-char remark
    Show marketing remark (594 chars)

    Move in ready split foyer home on .63 acre lot. Property has hardwood laminate in the living room, hall and bedrooms, wood grain vinyl in both baths, gas logs in the fireplace, large finished bonus/4th bedroom in the basement, 2 car garage, square above ground swimming pool, large covered/uncovered rear deck, fenced back yard, outbuilding and concrete drive. This property qualifies for USDA financing. City of Temple Recreation Department has an active Senior Center, children's softball, baseball, soccer and basketball. Also has walking track, gymnasium, tennis courts and picnic area.

  12. 2018-04-10
    status Back on Market 594-char remark
    Show marketing remark (594 chars)

    Move in ready split foyer home on .63 acre lot. Property has hardwood laminate in the living room, hall and bedrooms, wood grain vinyl in both baths, gas logs in the fireplace, large finished bonus/4th bedroom in the basement, 2 car garage, square above ground swimming pool, large covered/uncovered rear deck, fenced back yard, outbuilding and concrete drive. This property qualifies for USDA financing. City of Temple Recreation Department has an active Senior Center, children's softball, baseball, soccer and basketball. Also has walking track, gymnasium, tennis courts and picnic area.

  13. 2018-04-04
    status Under Contract 594-char remark
    Show marketing remark (594 chars)

    Move in ready split foyer home on .63 acre lot. Property has hardwood laminate in the living room, hall and bedrooms, wood grain vinyl in both baths, gas logs in the fireplace, large finished bonus/4th bedroom in the basement, 2 car garage, square above ground swimming pool, large covered/uncovered rear deck, fenced back yard, outbuilding and concrete drive. This property qualifies for USDA financing. City of Temple Recreation Department has an active Senior Center, children's softball, baseball, soccer and basketball. Also has walking track, gymnasium, tennis courts and picnic area.

  14. 2018-03-30
    listed $149,900 New 594-char remark
    Show marketing remark (594 chars)

    Move in ready split foyer home on .63 acre lot. Property has hardwood laminate in the living room, hall and bedrooms, wood grain vinyl in both baths, gas logs in the fireplace, large finished bonus/4th bedroom in the basement, 2 car garage, square above ground swimming pool, large covered/uncovered rear deck, fenced back yard, outbuilding and concrete drive. This property qualifies for USDA financing. City of Temple Recreation Department has an active Senior Center, children's softball, baseball, soccer and basketball. Also has walking track, gymnasium, tennis courts and picnic area.

  15. 2008-10-01
    soldstatus $110,000
  16. 2008-09-30
    soldstatus $110,000
  17. 2008-05-26
    listed $124,900
  18. 1999-06-07
    soldstatus $87,900
  19. 1999-02-01
    soldstatus $12,500
  20. 1999-02-01
    soldstatus $16,000
  21. 1998-12-23
    soldstatus $250,000

ⓘ 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
$2,370 · $197/mo
Projected year-2 tax
$2,370 · $197/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$23,995
− Mortgage interest
−$12,884
− Property taxes
−$2,370
− Insurance
−$1,150
− Repairs & maintenance
−$1,920
− Management
−$1,920
− Depreciation
−$6,691
Taxable loss
−$2,938
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$705
After-tax cash flow
$1,668/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
Carroll County
NCES district ID
1300840
Math proficiency
42% ▼ -7.00%
Reading proficiency
41% ▼ -8.00%
Median HH income
$48,692
Composite
35.62/100
National rank
#4888
State rank
#38 of 174 in GA

Livability — Temple

Score
72/100
State rank
#60
US rank
#5802

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carroll County · 124,888 people
City population
19,882
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
19,882
Household income
$76,571
Rent vs Own
15.1% rent · 84.9% own
Severe rent burden
396.0

Population outlook (Carroll County) Hauer SSP2

Today (2025)
123,370 people
By 2030
127,186 · +3.1%
By 2040
133,534 · +8.2%
By 2050
137,612 · +11.5%
By 2075
142,892 · +15.8%
By 2100
136,294 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 15% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Italian 1% Lithuanian 1% Serbian 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Carroll

2024 margin
Solid R (+41.2) · D 29.1% · R 70.3%
2008→2024 swing
-8.2pp toward R · 2008: -32.9pp · 2024: -41.2pp
All cycles
2024: R+41.2 2020: R+39.0 2016: R+40.1 2012: R+37.7 2008: R+32.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 27.16%
Current HPI
435.3863
Rent YoY
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-12.8% since first listed
21 events — show timeline
  • 2026-05-20 Sold (MLS) $218,000 GAMLS
  • 2026-05-19 Pending FMLS
  • 2026-04-27 Contingent FMLS
  • 2026-04-27 Pending GAMLS
  • 2026-04-10 Listed $230,000 GAMLS
  • 2026-04-10 Listed $230,000 FMLS
  • 2026-04-06 Coming Soon $230,000 GAMLS
  • 2026-04-06 Coming Soon $230,000 FMLS
  • 2018-05-18 Sold (Public Records) $144,000 Public Records
  • 2018-05-14 Sold (MLS) $144,000 GAMLS
  • 2018-04-16 Pending GAMLS
  • 2018-04-10 Relisted GAMLS
  • 2018-04-04 Pending GAMLS
  • 2018-03-30 Listed $149,900 GAMLS
  • 2008-10-01 Sold (Public Records) $110,000 Public Records
  • 2008-09-30 Sold (MLS) $110,000 FMLS
  • 2008-05-26 Listed $124,900 FMLS
  • 1999-06-07 Sold (Public Records) $87,900 Public Records
  • 1999-02-01 Sold (Public Records) $16,000 Public Records
  • 1999-02-01 Sold (Public Records) $12,500 Public Records
  • 1998-12-23 Sold (Public Records) $250,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $2,370 · -10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…