🌊 Lakefront
200 Becky St · Hinesville, 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 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 9/10 · Severe
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +14.6/30.0
- DSCR +4.4/10.0
- 1% rule +4.0/10.0
- Rent growth +3.9/5.0
- Condition / age +3.8/5.0
- Livability +3.7/5.0
- Schools +1.9/10.0
- Appreciation +0.0/10.0
$197,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
HUGE PRICE DROP — Don't Miss This Hinesville Gem! Priced to sell quickly! This charming 3-bedroom, 2-bath home on the outskirts of Hinesville offers an incredible combination of space, updates, and a hard-to-find oversized lot! Step inside to a spacious living room that flows into the eat-in kitchen, complete with stainless steel appliances and plenty of room for everyday living and entertaining. The generously sized bedrooms are conveniently located near the hall bath, while the private primary suite is tucked away at the back of the home and features its own private bathroom. You'll love the fresh paint and laminate flooring throughout, giving the home a clean, move-in-ready feel. Outside, the oversized yard provides plenty of space to play, garden, entertain, or simply enjoy the Georgia sunshine—a rare find in Hinesville! Additional features include a covered carport to keep your vehicle protected from the hot Georgia sun, a welcoming covered front porch perfect for morning coffee, and a large back patio ready for cookouts and gatherings. The seller states that the roof and HVAC system are newer, and the property has recently been connected and is ready for Fiber internet. With the significant price reduction, this home is an opportunity you won't want to miss. Come see it for yourself—this one is ready for its new owner! Easy to show and ready for your go-and-show appointments!
Key facts
- Covered front porch
- Large back patio
- Covered carport
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $197k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $46 ($551/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 $178k (9.6% below list).
- Recommended offer: $178k (9.6% below list) — sets the bar for 1% rule.
- Cap rate 6.6% vs local median 5.1% in Hinesville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 73/100 on livability (#51 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute D+, crime F, employment D-.
- Liberty County (urban): math 19% / reading 28% proficiency, ranked #133 of 174 in GA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Lyman Hall Elementary School (math 9% / reading 11%, grade F, #1,076 of 1,228 statewide, top 89%, 604 students, 86% FRL); Lewis Frasier Middle School (math 22% / reading 32%, grade F, #271 of 470 statewide, top 60%, 779 students, 73% FRL) — zoned schools average 80% FRL vs 54% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising fast (+5.4%/yr); 911 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 471 units permitted in Liberty County in 2024 (0 in 5+ unit buildings).
- This rent runs 35% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Liberty County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
Negotiation context
- It's been on market 20 days — a 2% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts 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: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
- What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
- Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
- 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
- 0.90% ✗
- Cap rate
- 6.57%
- Cash-on-cash
- 1.00%
- DSCR
- 1.04
- GRM
- 9.2
CMA / ARV
- ARV (median comp)
- $287,448
- List price
- $197,000
- Delta
- -31.47%
- 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 |
|---|---|---|---|---|---|---|---|
| 158 Sequoia Cir | 0.18mi | 3/1.5 | 1,291 (+5%) | 12mo | $170,000 | $132 | 72 |
| 1371 Forest Lake Dr | 0.55mi | 3/2.0 | 1,251 (+2%) | 4mo | $225,000 | $180 | 69 |
| 1407 Forest Lake Dr | 0.51mi | 3/2.0 | 1,236 (+0%) | 15mo | $218,000 | $176 | 63 |
| 1311 Tower Dr | 0.37mi | 3/2.0 | 1,292 (+5%) | 15mo | $224,000 | $173 | 62 |
| 154 Sequoia Cir | 0.15mi | 3/1.5 | 1,375 (+12%) | 18mo | $202,000 | $147 | 56 |
| 506 Idlewood Cir | 0.48mi | 3/1.0 | 1,178 (-4%) | 12mo | $147,500 | $125 | 56 |
| 235 Davis St | 0.58mi | 3/2.0 | 1,181 (-4%) | 18mo | $200,000 | $169 | 52 |
| 1352 Forest Lake Dr | 0.68mi | 3/1.0 | 1,286 (+4%) | 7mo | $199,999 | $156 | 51 |
| 1384 Forest Lake Dr | 0.51mi | 3/2.0 | 1,307 (+6%) | 18mo | $223,375 | $171 | 51 |
| 235 Davis St | 0.58mi | 3/2.0 | 1,181 (-4%) | 18mo | $200,000 | $169 | 51 |
| 166 Buckhead Loop | 0.67mi | 3/2.0 | 1,380 (+12%) | 16mo | $262,975 | $191 | 36 |
| 505 Whisper Ln | 0.56mi | 2/2.0 (-1) | 1,057 (-14%) | 15mo | $215,900 | $204 | 33 |
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 · 5.41% rent growth · sell at horizon
- IRR
- -12.0%
- Equity multiple
- 0.55×
- Total profit
- $-24,547
- Equity at exit
- $29,373
- IRR
- 0.4%
- Equity multiple
- 1.03×
- Total profit
- $1,573
- Equity at exit
- $17,033
Cash invested: $55,160 (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
Active competition Active MLS
- For sale now
- 13 active · 5 under contract
- Months of supply
- 15.6 mo (6%/mo absorbed)
- Median asking
- $225,000 ($172/sqft)
- Median days on market
- 73 d
- This list price
- 31% of active listings are priced below it
- ARV vs active asking
- +35.9% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 31313
- Home prices YoY
- -27.1%
- Rents YoY
- 5.4%
- Active inventory
- 911
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $1,781 high interval (Pro) →
- Mortgage (P&I)
- −$1,033
- Tax est. 1.5%
- −$246 /mo · $2,955/yr
- Insurance
- −$82
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$374
- Net cashflow
- $46
Break-even live
Sensitivity live
| Price | -10% $182 | -5% $114 | +0% $46 | +5% $-22 | +10% $-90 |
|---|---|---|---|---|---|
| Rent | -10% $-95 | -5% $-24 | +0% $46 | +5% $116 | +10% $187 |
| Rate | -1.0pp $145 | -0.5pp $96 | base $46 | +0.5pp $-5 | +1.0pp $-57 |
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
- $49,250
- Closing costs
- $5,910
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 33 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 149 Becky St Hinesville, GA | 3.0 | 2.0 | 1145 | $1,800 | $1.57 | 139d | 1 | 0.14mi |
| 226 Sequoia Cir Hinesville, GA | 3.0 | 2.0 | 1198 | $1,690 | $1.41 | 5d | 1 | 0.15mi |
| 200 Sequoia Cir Hinesville, GA | 3.0 | 1.0 | 1134 | $1,625 | $1.43 | 5d | 1 | 0.22mi |
| 196 Wayfair Ln Hinesville, GA | 3.0 | 2.5 | 1380 | $1,790 | $1.30 | 139d | 1 | 0.61mi |
| 1750 Latham Ct Hinesville, GA | 3.0 | 2.0 | 1490 | $1,650 | $1.11 | 4d | 1 | 0.71mi |
| 1635 Latham Ct Hinesville, GA | 3.0 | 2.0 | 1490 | $1,650 | $1.11 | 4d | 1 | 0.77mi |
| 1105 Stealth St Hinesville, GA | 3.0 | 2.0 | 1479 | $1,700 | $1.15 | 5d | 1 | 0.89mi |
| 49 Fletcher Rd Hinesville, GA | 3.0 | 2.0 | 1428 | $1,500 | $1.05 | 3d | 1 | 1.15mi |
| 49 Fletcher Rd Hinesville, GA | 3.0 | 2.0 | 1428 | $1,500 | $1.05 | 5d | 1 | 1.15mi |
| 1474 Kelly Dr Hinesville, GA | 2.0 | 2.0 | 962 | $1,550 | $1.61 | 139d | 1 | 1.15mi |
| 1458 Sheridan Pt Hinesville, GA | 3.0 | 2.0 | 1400 | $1,800 | $1.29 | 139d | 1 | 1.17mi |
| 1456 Coalition Cir Hinesville, GA | 3.0 | 2.0 | 1424 | $1,700 | $1.19 | 139d | 1 | 1.20mi |
| 1460 Flo Zechman Dr Hinesville, GA | 3.0 | 2.0 | 1161 | $1,600 | $1.38 | 5d | 1 | 1.21mi |
| 2007 Ossabaw Dr Hinesville, GA | 3.0 | 2.0 | 1291 | $1,975 | $1.53 | 139d | 1 | 1.24mi |
| 1469 Flo Zechman Dr Hinesville, GA | 4.0 | 2.0 | 1274 | $1,775 | $1.39 | 5d | 1 | 1.25mi |
| 355 McCumber Dr Allenhurst, GA | 3.0 | 2.0 | 1496 | $1,695 | $1.13 | 5d | 1 | 1.32mi |
| 286 Whitetail Cir Hinesville, GA | 3.0 | 2.0 | 1274 | $1,600 | $1.26 | 139d | 1 | 1.32mi |
| 291 Sabreena Cir Hinesville, GA | 3.0 | 2.0 | 1400 | $1,950 | $1.39 | 5d | 1 | 1.33mi |
| 172 Cherokee Cir Hinesville, GA | 3.0 | 2.0 | 1290 | $1,550 | $1.20 | 139d | 1 | 1.34mi |
| 145 Deerwood Ct Hinesville, GA | 3.0 | 1.5 | 1215 | $1,500 | $1.23 | 5d | 1 | 1.36mi |
| 179 Cherokee Cir Hinesville, GA | 3.0 | 2.0 | 1318 | $1,450 | $1.10 | 5d | 1 | 1.37mi |
| 82 Crosby Dr Hinesville, GA | 3.0 | 2.0 | 1087 | $1,599 | $1.47 | 5d | 1 | 1.39mi |
| 102 Crosby Dr Hinesville, GA | 3.0 | 2.0 | 1279 | $1,650 | $1.29 | 5d | 1 | 1.39mi |
| 131 Cherokee Cir Hinesville, GA | 3.0 | 2.0 | 1200 | $1,475 | $1.23 | 5d | 1 | 1.40mi |
| 1113 Kelly Dr Unit 8 Hinesville, GA | 2.0 | 2.0 | 858 | $1,200 | $1.40 | 5d | 1 | 1.40mi |
| 1113 Kelly Dr Hinesville, GA | 2.0 | 2.0 | 858 | $995 | $1.16 | 139d | 1 | 1.40mi |
| 108 Cherokee Cir Hinesville, GA | 3.0 | 2.0 | 1208 | $1,275 | $1.06 | 139d | 1 | 1.44mi |
| 49 Kamloops Dr Hinesville, GA | 3.0 | 2.5 | 1444 | $1,950 | $1.35 | 5d | 1 | 1.46mi |
| 61 Kamloops Dr Hinesville, GA | 3.0 | 2.5 | 1444 | $2,050 | $1.42 | 5d | 1 | 1.47mi |
| 69 Kamloops Dr Hinesville, GA | 3.0 | 2.5 | 1444 | $1,950 | $1.35 | 5d | 1 | 1.47mi |
| 79 Kamloops Dr Hinesville, GA | 3.0 | 2.5 | 1444 | $2,050 | $1.42 | 5d | 1 | 1.48mi |
| 255 Glenn Bryant Rd Hinesville, GA | 3.0 | 1.0 | 1075 | $1,700 | $1.58 | 139d | 1 | 1.49mi |
| 234 Deerwood Dr Hinesville, GA | 4.0 | 2.0 | 1128 | $1,850 | $1.64 | 5d | 1 | 1.50mi |
Property features AI
Finance
- Other
- Resale property
- HOA & community
- No HOA
Exterior
- Parking
- Carport
- Utilities
- Public waterPublic sewerCable availableSewer available
- Home design
- Single-family residence (house)Built in 1978One story
- Construction
- Brick constructionComposition roofSlab foundation
- Exterior features
- Chain link fencingOther exterior features
Interior
- Kitchen
- DishwasherRefrigeratorElectric water heater
- Bedrooms
- Three bedrooms on the main level
- Flooring
- Laminate flooring
- Bathrooms
- Two full bathrooms on the main level
- Heating & cooling
- Electric heatingHeat pumpCeiling fansElectric cooling (heat pump)
- Interior features
- One-level layoutFamily roomLaundry area (laundry closet)No basementOther interior features
- Laundry & utility
- Laundry closet
Listing history 50 events
-
2026-09-24days on market $197,000 Active 20 DOM
-
2026-09-22days on market $197,000 Active 19 DOM
-
2026-09-21days on market $197,000 Active 18 DOM
-
2026-09-20days on market $197,000 Active 17 DOM
-
2026-09-19statusdays on market $197,000 Active 16 DOM
-
2026-09-18days on market $197,000 Back On Market 15 DOM
-
2026-09-17statusdays on market $197,000 Back On Market 14 DOM
-
2026-09-16days on market $197,000 Active Under Contract 13 DOM
-
2026-09-15days on market $197,000 Active Under Contract 12 DOM
-
2026-09-14days on market $197,000 Active Under Contract 11 DOM
-
2026-09-13days on market $197,000 Active Under Contract 10 DOM
-
2026-09-12days on market $197,000 Active Under Contract 9 DOM
-
2026-09-11days on market $197,000 Active Under Contract 8 DOM
-
2026-09-05statusdays on market $197,000 Active Under Contract 2 DOM
-
2026-09-03statusdays on market $197,000 New 1 DOM
-
2026-09-02days on market $197,000 Active 86 DOM
-
2026-08-30days on market $197,000 Active 83 DOM
-
2026-08-29days on market $197,000 Active 82 DOM
-
2026-08-28days on market $197,000 Active 81 DOM
-
2026-08-27days on market $197,000 Active 80 DOM
-
2026-08-26days on market $197,000 Active 79 DOM
-
2026-08-25price $197,000 Active 78 DOM
Show marketing remark (1422 chars)
HUGE PRICE DROP — Don't Miss This Hinesville Gem! Priced to sell quickly! This charming 3-bedroom, 2-bath home on the outskirts of Hinesville offers an incredible combination of space, updates, and a hard-to-find oversized lot! Step inside to a spacious living room that flows into the eat-in kitchen, complete with stainless steel appliances and plenty of room for everyday living and entertaining. The generously sized bedrooms are conveniently located near the hall bath, while the private primary suite is tucked away at the back of the home and features its own private bathroom. You'll love the fresh paint and laminate flooring throughout, giving the home a clean, move-in-ready feel. Outside, the oversized yard provides plenty of space to play, garden, entertain, or simply enjoy the Georgia sunshine—a rare find in Hinesville! Additional features include a covered carport to keep your vehicle protected from the hot Georgia sun, a welcoming covered front porch perfect for morning coffee, and a large back patio ready for cookouts and gatherings. The seller states that the roof and HVAC system are newer, and the property has recently been connected and is ready for Fiber internet. With the significant price reduction, this home is an opportunity you won't want to miss. Come see it for yourself—this one is ready for its new owner! Easy to show and ready for your go-and-show appointments!
-
2026-08-25days on market $205,000 Active 78 DOM
Show marketing remark (1422 chars)
HUGE PRICE DROP — Don't Miss This Hinesville Gem! Priced to sell quickly! This charming 3-bedroom, 2-bath home on the outskirts of Hinesville offers an incredible combination of space, updates, and a hard-to-find oversized lot! Step inside to a spacious living room that flows into the eat-in kitchen, complete with stainless steel appliances and plenty of room for everyday living and entertaining. The generously sized bedrooms are conveniently located near the hall bath, while the private primary suite is tucked away at the back of the home and features its own private bathroom. You'll love the fresh paint and laminate flooring throughout, giving the home a clean, move-in-ready feel. Outside, the oversized yard provides plenty of space to play, garden, entertain, or simply enjoy the Georgia sunshine—a rare find in Hinesville! Additional features include a covered carport to keep your vehicle protected from the hot Georgia sun, a welcoming covered front porch perfect for morning coffee, and a large back patio ready for cookouts and gatherings. The seller states that the roof and HVAC system are newer, and the property has recently been connected and is ready for Fiber internet. With the significant price reduction, this home is an opportunity you won't want to miss. Come see it for yourself—this one is ready for its new owner! Easy to show and ready for your go-and-show appointments!
-
2026-08-24days on market $205,000 Active 77 DOM
-
2026-08-23days on market $205,000 Active 76 DOM
-
2026-08-22days on market $205,000 Active 75 DOM
-
2026-08-21days on market $205,000 Active 74 DOM
-
2026-08-20days on market $205,000 Active 73 DOM
-
2026-08-19days on market $205,000 Active 72 DOM
-
2026-08-18days on market $205,000 Active 71 DOM
-
2026-08-17days on market $205,000 Active 70 DOM
-
2026-08-16days on market $205,000 Active 69 DOM
-
2026-08-15days on market $205,000 Active 68 DOM
-
2026-08-14days on market $205,000 Active 67 DOM
-
2026-08-13days on market $205,000 Active 66 DOM
-
2026-08-12days on market $205,000 Active 65 DOM
-
2026-08-11days on market $205,000 Active 64 DOM
-
2026-08-10days on market $205,000 Active 63 DOM
-
2026-08-09days on market $205,000 Active 62 DOM
-
2026-08-08days on market $205,000 Active 61 DOM
-
2026-08-07days on market $205,000 Active 60 DOM
-
2026-08-06days on market $205,000 Active 59 DOM
-
2026-08-05days on market $205,000 Active 58 DOM
-
2026-08-04days on market $205,000 Active 57 DOM
-
2026-08-03days on market $205,000 Active 56 DOM
-
2026-07-31days on market $205,000 Active 53 DOM
-
2026-07-30days on market $205,000 Active 52 DOM
-
2026-07-29days on market $205,000 Active 51 DOM
-
2026-07-27days on market $205,000 Active 49 DOM
-
2026-07-25days on market $205,000 Active 47 DOM
ⓘ 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 3/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥110°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
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $21,378
- − Mortgage interest
- −$11,035
- − Property taxes
- −$2,955
- − Insurance
- −$985
- − Repairs & maintenance
- −$1,710
- − Management
- −$1,710
- − Depreciation
- −$5,731
- Taxable loss
- −$2,749
- Est. tax savings @ 24.0%
- +$660
- After-tax cash flow
- $1,211/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 · 6 photos
This property is in good condition with a fresh paint job and well-maintained exterior. Minor updates like painting and landscaping can significantly enhance its value.
Value-add opportunities
- Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
- Both Landscaping improvements — Well-maintained landscaping increases curb appeal and property value ↑
- Both Add a small front porch — A welcoming porch can increase both resale and rental value ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
Schools (NCES district)
- District
- Liberty County
- NCES district ID
- 1303300
- Math proficiency
- 19% ▼ -16.00%
- Reading proficiency
- 28% ▼ -13.00%
- Median HH income
- $43,911
- Composite
- 20.2/100
- National rank
- #8630
- State rank
- #133 of 174 in GA
Livability — Hinesville
- Score
- 73/100
- State rank
- #51
- US rank
- #5200
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Hinesville, GA
- County
- Liberty County · 58,689 people
- City population
- 42,838
- Metro
- Hinesville, GA
- Population (ZIP)
- 42,838
- Household income
- $60,233
- Rent vs Own
- Severe rent burden
- 8% of renters
Population outlook (Liberty County) Hauer SSP2
- Today (2025)
- 58,689 people
- By 2030
- 57,670 · -1.7%
- By 2040
- 55,750 · -5.0%
- By 2050
- 54,155 · -7.7%
- By 2075
- 58,947 · +0.4%
- By 2100
- 66,919 · +14.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.67)
- Race & ethnicity
- Black 47% White 31% Hispanic / Latino 13% Two or more races 11% Asian 2%
- Hispanic origin (detail)
- Mexican 4% Puerto Rican 7%
- Common ancestry
- Slovak 1% Italian 1% Lithuanian 1%
- Foreign-born
- 7% · Canada, South Korea
- Languages at home
- 86% English-only · Spanish 7% Other Indo-European 2% German/W. Germanic 1%
Political lean MEDSL · Liberty
- 2024 margin
- D (+17.4) · D 58.5% · R 41.0%
- 2008→2024 swing
- -10.9pp toward R · 2008: 28.4pp · 2024: 17.4pp
- All cycles
- 2024: D+17.4 2020: D+24.1 2016: D+21.2 2012: D+30.2 2008: D+28.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -77.50%
- Current HPI
- 208.0927
- Rent YoY
- ▲ 5.41%
- 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
-3.9% since first listed5 events — show timeline
- 2026-08-25 Price Changed $197,000 HABR
- 2026-06-15 Relisted — HABR
- 2026-06-08 Delisted — HABR
- 2026-06-06 Listed $197,000 GAMLS
- 2026-06-01 Listed $205,000 HABR
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…