CashFlowRE
Sign in Sign up
53 Stonebrook Ln
D+ Composite 45.06
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 +16.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.5/10.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

53 Stonebrook Ln · Blairsville, GA 30512
2 bd · 2.0 ba · 1,431 sqft · Manufactured public records · 99 Days on market
Built 2000 1.27 ac lot $140/sqft · 55% below area $17/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRING ALL OFFERS!!!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/tub. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

Key facts

  • Outdoor recreation
  • 1.27 acre property
  • Existing residence

Tags

1.27 ACRE PROPERTYEXISTING RESIDENCEMULTIPLE OUTBUILDINGSLAKE NOTTELYVOGEL STATE PARKOUTDOOR RECREATION

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 2-bed/2.0-bath manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $37 ($445/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 $190k (4.9% below list).
  • Recommended offer: $182k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.9% vs local median 2.6% in Blairsville — 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 (#73 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: housing C-, amenities D, commute F.
  • Union County (rural): math 37% / reading 42% proficiency, ranked #48 of 174 in GA (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 789 active listings in the ZIP; 281 units permitted in Union County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Union County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $59k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $200k implies a 1157% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.95%
Cap rate
6.91%
Cash-on-cash
2.22%
DSCR
1.10
GRM
8.8

CMA / ARV

ARV (median comp)
$441,329
List price
$199,900
Delta
-54.71%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.0%
Equity multiple
0.46×
Total profit
$-29,948
Equity at exit
$29,806
10-year hold
IRR
-6.3%
Equity multiple
0.59×
Total profit
$-22,709
Equity at exit
$17,284

Cash invested: $55,972 (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 30512

Home prices YoY
-12.8%
Active inventory
789
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,901 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$17
Vacancy / Maint / Mgmt
$399
Net cashflow
$37

Break-even live

Break-even rent $1,854
Max offer price $199,900
Occupancy floor 93%

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
$49,975
Closing costs
$5,997
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.

HOA detail

Monthly dues
$17 · $204/yr

Listing history 21 events

  1. 2026-06-14
    statusdays on market $199,900 Under Contract 99 DOM
  2. 2026-06-10
    days on market $199,900 Price Change 96 DOM
  3. 2026-06-09
    days on market $199,900 Price Change 95 DOM
  4. 2026-06-09
    pricestatus $199,900 Price Change 94 DOM
  5. 2026-06-08
    days on market $209,900 Active 94 DOM
  6. 2026-06-07
    days on market $209,900 Active 93 DOM
  7. 2026-06-03
    days on market $209,900 Active 89 DOM
  8. 2026-06-02
    days on market $209,900 Active 88 DOM
  9. 2026-06-01
    statusdays on market $209,900 Active 87 DOM
  10. 2026-05-31
    days on market $209,900 Price Change 86 DOM
  11. 2026-05-31
    pricestatusdays on market $209,900 Price Change 85 DOM
  12. 2026-05-14
    price $209,000 993-char remark
    Show marketing remark (993 chars)

    BRING ALL OFFERS!!!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/tub. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  13. 2026-04-02
    price $219,900 992-char remark
    Show marketing remark (992 chars)

    BRING ALL OFFERS!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/bath. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  14. 2026-04-01
    price $219,900 993-char remark
    Show marketing remark (993 chars)

    BRING ALL OFFERS!!!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/tub. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  15. 2026-03-24
    price $239,900 992-char remark
    Show marketing remark (993 chars)

    BRING ALL OFFERS!!!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/tub. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  16. 2026-03-24
    price $239,900 993-char remark
    Show marketing remark (993 chars)

    BRING ALL OFFERS!!!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/tub. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  17. 2026-03-23
    price $249,000 992-char remark
    Show marketing remark (992 chars)

    BRING ALL OFFERS!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/bath. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  18. 2026-03-11
    price $249,000 993-char remark
    Show marketing remark (993 chars)

    BRING ALL OFFERS!!!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/tub. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  19. 2026-03-06
    listed $259,000 Active 993-char remark
    Show marketing remark (992 chars)

    BRING ALL OFFERS!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/bath. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  20. 2026-03-06
    listed $259,000 New 992-char remark
    Show marketing remark (992 chars)

    BRING ALL OFFERS!!! Investor Special in the North Georgia Mountains! Opportunity knocks at 53 Stonebrook Ln in Blairsville. Located in the quiet Stone Brook Estates community off Ivylog Road, this 1.27 acre property offers tremendous potential for investors, flippers, or buyers looking for an affordable mountain property to renovate or improve. The property includes an existing residence and multiple outbuildings with plenty of space to create a mountain getaway. Property has handicap ramp, doors and shower/bath. With the growing demand for North Georgia mountain homes, this property is priced to move and ready for the right buyer to unlock its value. Conveniently located just minutes from downtown Blairsville, Lake Nottely, Vogel State Park, and outdoor recreation, this is an excellent opportunity to invest in one of North Georgia's most desirable mountain areas. Sold As-Is. Bring your vision and take advantage of this motivated seller opportunity! Property is pre-foreclosure.

  21. 2000-12-14
    soldstatus $15,900

ⓘ 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 7/10 Severe FEMA zone X (unshaded) · 96% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 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
$22,816
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,797
− Repairs & maintenance
−$1,825
− Management
−$1,825
− HOA
−$204
− Depreciation
−$5,815
Taxable loss
−$2,847
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$683
After-tax cash flow
$1,129/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
Union County
NCES district ID
1305250
Math proficiency
37% ▼ -19.00%
Reading proficiency
42% ▼ -12.00%
Median HH income
$41,487
Composite
33.25/100
National rank
#5514
State rank
#48 of 174 in GA

Livability — Blairsville

Score
72/100
State rank
#73
US rank
#6374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
24,226

Population outlook (Union County) Hauer SSP2

Today (2025)
23,917 people
By 2030
24,582 · +2.8%
By 2040
25,370 · +6.1%
By 2050
25,697 · +7.4%
By 2075
26,629 · +11.3%
By 2100
26,162 · +9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Slovak 4% Serbian 4% Iranian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Union

2024 margin
Solid R (+62.5) · D 18.5% · R 81.0%
2008→2024 swing
-10.5pp toward R · 2008: -52.0pp · 2024: -62.5pp
All cycles
2024: R+62.5 2020: R+63.3 2016: R+65.5 2012: R+59.9 2008: R+52.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.27%
Current HPI
362.7971
Rent YoY
Metro
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+1214.5% since first listed
10 events — show timeline
  • 2026-05-14 Price Changed $209,000 NEGBOR
  • 2026-04-02 Price Changed $219,900 GAMLS
  • 2026-04-01 Price Changed $219,900 NEGBOR
  • 2026-03-24 Price Changed $239,900 GAMLS
  • 2026-03-24 Price Changed $239,900 NEGBOR
  • 2026-03-23 Price Changed $249,000 GAMLS
  • 2026-03-11 Price Changed $249,000 NEGBOR
  • 2026-03-06 Listed $259,000 GAMLS
  • 2026-03-06 Listed $259,000 NEGBOR
  • 2000-12-14 Sold (Public Records) $15,900 Public Records

Property tax history

-4.8%/yr

Latest (2025): $213 · -7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…