CashFlowRE
Sign in Sign up
3640 Macon Darien Rd
B Composite 70.27
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 +23.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.0/10.0
  • Appreciation +5.6/10.0
  • Condition / age +4.8/5.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0

$229,985

3640 Macon Darien Rd · Ludowici, GA 31316
4 bd · 3.0 ba · 1,976 sqft · SingleFamily · 90 Days on market
Built 2026 Excellent condition 1.00 ac lot $116/sqft · 20% below area Est $286k · 20% under ↓ 4% since listing

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

Listing remarks MLS

TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

Key facts

  • Brand new appliances
  • 1 acre
  • Golf cart included

Tags

ENERGY EFFICIENT HOMEGOLF CART INCLUDEDOPEN AND INVITING FLOOR PLANBRAND NEW APPLIANCES1 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 4-bed/3.0-bath single-family listed at $230k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $414 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 5.4% in Ludowici — 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 (#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: 412 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% 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 $4k of equity ($2k loan paydown + $3k appreciation (1.2% local appreciation)).
  • Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.2% appreciation + 3.0% rent growth), your $64k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
Recommended offer $216,185 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.10%
Cap rate
8.45%
Cash-on-cash
7.71%
DSCR
1.34
GRM
7.6

CMA / ARV

ARV (median comp)
$286,126
List price
$229,985
Delta
-19.62%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12 Rimes Ave SE 0.13mi 4/2.5 1,997 (+1%) 10mo $297,000 $149 82
38 SE Rimes Ave 0.16mi 4/2.5 2,008 (+2%) 18mo $290,000 $144 73
23 Thomas Way SE 0.17mi 4/2.0 1,946 (-2%) 16mo $270,000 $139 72
6 Forman Way Way SE 0.14mi 4/2.0 1,887 (-4%) 13mo $285,900 $152 71
24 Anna Way Way SE 0.31mi 4/2.5 1,983 (+0%) 14mo $282,900 $143 71
233 Vickers Pass SE 0.30mi 4/2.5 1,858 (-6%) 4mo $247,000 $133 71
232 Archibald Ave SE 0.18mi 4/2.5 2,080 (+5%) 16mo $296,000 $142 68
54 Allen Rawls Way SE 0.36mi 4/3.5 2,104 (+6%) 12mo $300,000 $143 60
339 Archibald Ave SE 0.09mi 4/2.0 1,704 (-14%) 14mo $285,000 $167 58
233 Hoffer Ln SE 0.70mi 4/3.0 2,072 (+5%) 3mo $351,000 $169 57
66 Forman Way SE 0.18mi 4/2.0 1,696 (-14%) 16mo $281,000 $166 50
73 Bubba Perry Ln SE 0.70mi 4/2.0 1,702 (-14%) 13mo $295,000 $173 30

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
9.8%
Equity multiple
1.50×
Total profit
$32,485
Equity at exit
$80,416
10-year hold
IRR
13.6%
Equity multiple
2.67×
Total profit
$107,786
Equity at exit
$108,353

Cash invested: $64,396 (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 31316

Home prices YoY
0.6%
Active inventory
412
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,536 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax est. 1.5%
$287 /mo · $3,450/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$532
Net cashflow
$414

Break-even live

Break-even rent $2,012
Max offer price $229,985
Occupancy floor 79%

Sensitivity live

Price -10% $573 -5% $493 +0% $414 +5% $334 +10% $255
Rent -10% $214 -5% $314 +0% $414 +5% $514 +10% $614
Rate -1.0pp $530 -0.5pp $472 base $414 +0.5pp $354 +1.0pp $294

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
$57,496
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
53 Allen Rawls Way SE Ludowici, GA 5.0 3.0 2410 $2,650 $1.10 45d 1 0.38mi
147 Rimes Ave SE Ludowici, GA 4.0 2.0 1782 $2,100 $1.18 45d 1 0.43mi
171 Baker Field Ln SE Ludowici, GA 4.0 2.0 1807 $2,350 $1.30 45d 1 0.74mi
149 W Franklin St Ludowici, GA 3.0 2.5 1704 $2,250 $1.32 45d 1 0.76mi

Listing history 50 events

  1. 2026-06-21
    days on market $229,985 Active 90 DOM
  2. 2026-06-19
    days on market $229,985 Active 88 DOM
  3. 2026-06-18
    days on market $229,985 Active 87 DOM
  4. 2026-06-17
    days on market $229,985 Active 86 DOM
  5. 2026-06-16
    days on market $229,985 Active 85 DOM
  6. 2026-06-15
    days on market $229,985 Active 84 DOM
  7. 2026-06-14
    days on market $229,985 Active 82 DOM
  8. 2026-06-13
    pricedays on market $229,985 Active 81 DOM
  9. 2026-06-10
    pricedays on market $229,986 Active 79 DOM
  10. 2026-06-09
    days on market $229,987 Active 78 DOM
  11. 2026-06-08
    days on market $229,987 Active 77 DOM
  12. 2026-06-07
    pricedays on market $229,987 Active 76 DOM
  13. 2026-06-05
    pricedays on market $229,988 Active 73 DOM
  14. 2026-06-03
    days on market $229,989 Active 72 DOM
  15. 2026-06-03
    price $229,989 Active 71 DOM
  16. 2026-06-02
    days on market $229,990 Active 71 DOM
  17. 2026-06-01
    days on market $229,990 Active 70 DOM
  18. 2026-05-31
    days on market $229,990 Active 69 DOM
  19. 2026-05-30
    days on market $229,990 Active 68 DOM
  20. 2026-05-18
    price $229,993 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  21. 2026-05-16
    price $229,994 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  22. 2026-05-13
    price $229,995 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  23. 2026-05-13
    price $229,996 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  24. 2026-05-04
    price $229,997 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  25. 2026-05-02
    price $229,998 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  26. 2026-05-01
    price $239,951 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  27. 2026-05-01
    price $239,952 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  28. 2026-04-29
    price $239,953 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  29. 2026-04-28
    price $239,954 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  30. 2026-04-27
    price $239,955 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  31. 2026-04-24
    price $239,957 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  32. 2026-04-23
    price $2,399,586 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  33. 2026-04-23
    price $2,399,587 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  34. 2026-04-22
    price $2,399,588 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  35. 2026-04-21
    price $239,959 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  36. 2026-04-17
    price $239,960 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  37. 2026-04-16
    price $239,961 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  38. 2026-04-14
    price $239,962 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  39. 2026-04-10
    price $239,965 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  40. 2026-04-09
    price $239,966 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  41. 2026-04-08
    price $239,967 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  42. 2026-04-07
    price $239,968 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  43. 2026-04-07
    price $239,969 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  44. 2026-04-03
    price $239,970 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  45. 2026-04-02
    price $239,971 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  46. 2026-04-01
    price $239,972 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  47. 2026-03-31
    price $239,973 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  48. 2026-03-30
    price $239,974 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  49. 2026-03-26
    price $239,975 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

  50. 2026-03-24
    price $239,976 634-char remark
    Show marketing remark (634 chars)

    TRACT 3 SITS ON 1 ACRE!!! F! ENERGY EFFICIENT HOME!1 ACRE! GOLF CART INCLUDED ONLY UNDER CONTRACT MONTH OF FEBRUARY ! Don't miss out on this Charming NEW 4 bedroom / 3-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Grass seed has been planted. Homes qualify for FHA and VA loans with a permanent foundation.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,428
− Mortgage interest
−$12,883
− Property taxes
−$3,450
− Insurance
−$1,150
− Repairs & maintenance
−$2,434
− Management
−$2,434
− Depreciation
−$6,690
Taxable income
$1,387
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$333
After-tax cash flow
$4,633/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.

Condition & rehab AI · 1 photo

Excellent 95/100 None rehab

This energy-efficient home on a 1-acre lot is move-in ready with modern amenities and a well-maintained exterior. Minor landscaping and interior touch-ups would further enhance its value.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and property value.
  • Both Interior paint touch-ups — Maintains a fresh and inviting interior atmosphere.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhances curb appeal and property value.
  • Both Interior paint touch-ups — Maintains a fresh and inviting interior atmosphere.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Price history

-4.2% since first listed
35 events — show timeline
  • 2026-05-18 Price Changed $229,993 HABR
  • 2026-05-16 Price Changed $229,994 HABR
  • 2026-05-13 Price Changed $229,995 HABR
  • 2026-05-13 Price Changed $229,996 HABR
  • 2026-05-04 Price Changed $229,997 HABR
  • 2026-05-02 Price Changed $229,998 HABR
  • 2026-05-01 Price Changed $239,951 HABR
  • 2026-05-01 Price Changed $239,952 HABR
  • 2026-04-29 Price Changed $239,953 HABR
  • 2026-04-28 Price Changed $239,954 HABR
  • 2026-04-27 Price Changed $239,955 HABR
  • 2026-04-24 Price Changed $239,957 HABR
  • 2026-04-23 Price Changed $2,399,586 HABR
  • 2026-04-23 Price Changed $2,399,587 HABR
  • 2026-04-22 Price Changed $2,399,588 HABR
  • 2026-04-21 Price Changed $239,959 HABR
  • 2026-04-17 Price Changed $239,960 HABR
  • 2026-04-16 Price Changed $239,961 HABR
  • 2026-04-14 Price Changed $239,962 HABR
  • 2026-04-10 Price Changed $239,965 HABR
  • 2026-04-09 Price Changed $239,966 HABR
  • 2026-04-08 Price Changed $239,967 HABR
  • 2026-04-07 Price Changed $239,968 HABR
  • 2026-04-07 Price Changed $239,969 HABR
  • 2026-04-03 Price Changed $239,970 HABR
  • 2026-04-02 Price Changed $239,971 HABR
  • 2026-04-01 Price Changed $239,972 HABR
  • 2026-03-31 Price Changed $239,973 HABR
  • 2026-03-30 Price Changed $239,974 HABR
  • 2026-03-26 Price Changed $239,975 HABR
  • 2026-03-24 Price Changed $239,976 HABR
  • 2026-03-24 Price Changed $239,977 HABR
  • 2026-03-21 Price Changed $239,978 HABR
  • 2026-03-20 Price Changed $239,980 HABR
  • 2026-03-18 Listed $239,981 HABR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…