242 Haisley Run · Guyton, GA 31312

$239,900

3 bd · 2.5 ba · 1,506 sqft · Townhouse · 332 Days on market

Built 2025 Good condition 4,356 sqft lot $159/sqft · 11% below area Est $271k · 11% under $323/mo HOA · 13% of rent ↓ 4% since listing

---

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).

• ARV discount +12.7/15.0
• Cash flow +11.5/30.0
• Schools +5.1/10.0
• 1% rule +5.0/10.0
• Condition / age +4.2/5.0
• Livability +3.5/5.0
• DSCR +3.4/10.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

WELCOME HOME TO 242 HAISLEY RUN Discover effortless living in the New Haven Townhome B at 242 Haisley Run. This 1,506 SQ FT residence combines a stylish two-story layout with energy-efficient technology, offering 3 bedrooms and 2.5 bathrooms in the premier New Haven at Belmont Glen community. CONTEMPORARY MAIN LEVEL: Designed for a seamless lifestyle, the first floor features a welcoming great room that opens into a chef-friendly kitchen. This heart of the home is outfitted with sleek quartz countertops, upgraded cabinetry, a custom tile backsplash, and stainless steel appliances. Whether grabbing a quick bite at the breakfast bar or enjoying a meal in the dining area, you'll love the direct access to the back patio and scenic grassy green space. UPSTAIRS SUITES & FINISHES: - Owner's Retreat: A private sanctuary featuring a dual-sink vanity with marble countertops and an expansive walk-in closet. - Additional Bedrooms: Two bright secondary bedrooms provide flexible space for guests, family, or a quiet home office. - Polished Details: High-profile upgraded baseboards throughout the home provide a clean, high-end look. - Convenient Laundry: Situated on the second floor near all bedrooms for maximum efficiency. COMMUNITY & AMENITIES: - Relax on the back patio, featuring a partial privacy fence for a secluded feel. - Enjoy full access to Belmont Glen's community pool, playground, and fitness center. - Ideally located within the highly-rated South Effingha. ..

Key facts

• Stainless appliances
• Marble counter tops
• Tile backsplash

Tags

• NEW CONSTRUCTION TOWNHOMES
• QUARTZ KITCHEN COUNTER TOPS
• UPGRADED CABINETS
• TILE BACKSPLASH
• STAINLESS APPLIANCES
• MARBLE COUNTER TOPS

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath townhouse listed at $240k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-77 ($-927/yr) — negative.
• To cash-flow at today's rent, offer at most $229k (4.7% below list).
• Meets the 1% rule at list price ($2k rent vs $240k).
• Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
• Cap rate 5.9% vs local median 4.8% in Guyton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 69/100 on livability (#128 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
• Effingham County (rural): math 49% / reading 48% proficiency, ranked #16 of 174 in GA (top 9%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: South Effingham Elementary School (math 72% / reading 63%, grade B+, #76 of 1,228 statewide, top 6%, 906 students, 26% FRL); South Effingham Middle School (math 51% / reading 58%, grade B-, #52 of 470 statewide, top 11%, 1,097 students, 32% FRL); South Effingham High School (math 33% / reading 27%, grade F, #135 of 424 statewide, top 32%, 1,888 students, 30% FRL) — zoned schools at 29% FRL track the district average.
• Market conditions: 629 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 836 units permitted in Effingham County in 2024 (46 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
• Effingham County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 332 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $46k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $211,112 (12.0% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 332 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. 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: 1.00% ✓
• Cap rate: 5.91%
• Cash-on-cash: -1.38%
• DSCR: 0.94
• GRM: 8.3

CMA / ARV

• ARV (median comp): $271,070
• List price: $239,900
• Delta: -11.50%
• 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
231 Haisley Run	0.05mi	3/2.5	1,506 (0%)	25mo	$287,500	$191	78
229 Haisley Run	0.05mi	3/2.5	1,506 (0%)	28mo	$282,500	$188	78
227 Haisley Run	0.11mi	3/2.5	1,506 (0%)	28mo	$288,730	$192	75
238 Haisley Run	0.01mi	4/2.5 (+1)	1,694 (+12%)	3mo	$269,000	$159	71
205 Haisley Run	0.12mi	3/2.0	1,544 (+2%)	24mo	$325,000	$210	69
110 Flat Creek Ln	0.62mi	3/2.0	1,551 (+3%)	1mo	$280,000	$181	63
248 Haisley Run	0.02mi	4/2.5 (+1)	1,694 (+12%)	15mo	$303,040	$179	61
124 Jamestown Dr	1.48mi	3/2.0	1,512 (+0%)	3mo	$326,000	$216	60
247 Haisley Run	0.04mi	4/2.5 (+1)	1,694 (+12%)	16mo	$308,040	$182	58
237 Haisley Run	0.04mi	4/2.5 (+1)	1,694 (+12%)	18mo	$303,000	$179	58
172 Jamestown Dr	1.40mi	3/2.0	1,691 (+12%)	16mo	$360,000	$213	29
120 Red Maple Ln	0.89mi	3/2.0	1,682 (+12%)	24mo	$330,000	$196	24

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -18.4%
• Equity multiple: 0.35×
• Total profit: $-43,559
• Equity at exit: $35,770

10-year hold

• IRR: -10.6%
• Equity multiple: 0.36×
• Total profit: $-43,311
• Equity at exit: $20,742

Cash invested: $67,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 90 Strongly Landlord-Friendly
• State Georgia: 90 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 12 active · 1 under contract
• Months of supply: 72.0 mo (1%/mo absorbed)
• Median asking: $239,900 ($159/sqft)
• Median days on market: 326 d
• This list price: 8% of active listings are priced below it
• ARV vs active asking: +13.0% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 31312

• Home prices YoY: -26.6%
• Active inventory: 629
• Price-to-rent: 8.3×

Monthly cashflow live

• Estimated rent: $2,410 medium
• Mortgage (P&I): −$1,258
• Tax est. 1.5%: −$300 /mo · $3,598/yr
• Insurance: −$100
• HOA: −$323
• Vacancy / Maint / Mgmt: −$506
• Net cashflow: $-77

Break-even live

Break-even rent $2,507

Max offer price $228,723

Occupancy floor 98%

Sensitivity live

Price	-10% $89	-5% $6	+0% $-77	+5% $-160	+10% $-243
Rent	-10% $-268	-5% $-172	+0% $-77	+5% $18	+10% $113
Rate	-1.0pp $44	-0.5pp $-16	base $-77	+0.5pp $-139	+1.0pp $-203

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: $59,975
• Closing costs: $7,197
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
208 Alyssa Ave Guyton, GA	3.0	2.0	1434	$2,300	$1.60	164d	1	0.13mi
1978 Goshen Rd Rincon, GA	4.0	2.0	1272	$2,195	$1.73	51d	1	1.50mi
1978 Goshen Rd Rincon, GA	4.0	2.0	1319	$2,195	$1.66	2d	1	1.50mi

HOA detail $323/mo · $3,876/yr

• Likely covers: poolgym

Listing history 50 events

1. 2026-11-08
   days on market $239,900 Active 332 DOM
2. 2026-11-07
   days on market $239,900 Active 331 DOM
3. 2026-11-06
   days on market $239,900 Active 330 DOM
4. 2026-11-05
   days on market $239,900 Active 329 DOM
5. 2026-11-04
   days on market $239,900 Active 328 DOM
6. 2026-11-02
   days on market $239,900 Active 326 DOM
7. 2026-11-01
   days on market $239,900 Active 325 DOM
8. 2026-10-31
   days on market $239,900 Active 324 DOM
9. 2026-10-30
   days on market $239,900 Active 323 DOM
10. 2026-10-29
    days on market $239,900 Active 322 DOM
11. 2026-10-28
    days on market $239,900 Active 321 DOM
12. 2026-10-27
    pricedays on market $239,900 Active 320 DOM
13. 2026-10-26
    days on market $246,900 Active 319 DOM
14. 2026-10-26
    days on market $246,900 Active 318 DOM
15. 2026-10-24
    days on market $246,900 Active 317 DOM
16. 2026-10-23
    days on market $246,900 Active 316 DOM
17. 2026-10-22
    days on market $246,900 Active 315 DOM
18. 2026-10-21
    days on market $246,900 Active 314 DOM
19. 2026-10-20
    days on market $246,900 Active 313 DOM
20. 2026-10-19
    days on market $246,900 Active 312 DOM
21. 2026-10-18
    days on market $246,900 Active 311 DOM
22. 2026-10-17
    days on market $246,900 Active 310 DOM
23. 2026-10-16
    days on market $246,900 Active 309 DOM
24. 2026-10-15
    days on market $246,900 Active 308 DOM
25. 2026-10-14
    days on market $246,900 Active 307 DOM
26. 2026-10-13
    days on market $246,900 Active 306 DOM
27. 2026-10-12
    days on market $246,900 Active 305 DOM
28. 2026-10-11
    days on market $246,900 Active 304 DOM
29. 2026-10-10
    days on market $246,900 Active 303 DOM
30. 2026-10-09
    days on market $246,900 Active 302 DOM
31. 2026-10-08
    days on market $246,900 Active 301 DOM
32. 2026-10-07
    days on market $246,900 Active 300 DOM
33. 2026-10-06
    days on market $246,900 Active 299 DOM
34. 2026-10-05
    days on market $246,900 Active 298 DOM
35. 2026-10-04
    days on market $246,900 Active 297 DOM
36. 2026-10-03
    days on market $246,900 Active 296 DOM
37. 2026-10-02
    days on market $246,900 Active 295 DOM
38. 2026-10-01
    days on market $246,900 Active 294 DOM
39. 2026-09-30
    days on market $246,900 Active 293 DOM
40. 2026-09-29
    days on market $246,900 Active 292 DOM
41. 2026-09-28
    days on market $246,900 Active 291 DOM
42. 2026-09-27
    days on market $246,900 Active 290 DOM
43. 2026-09-26
    days on market $246,900 Active 289 DOM
44. 2026-09-25
    days on market $246,900 Active 288 DOM
45. 2026-09-24
    days on market $246,900 Active 287 DOM
46. 2026-09-23
    days on market $246,900 Active 286 DOM
47. 2026-09-22
    days on market $246,900 Active 285 DOM
48. 2026-09-21
    days on market $246,900 Active 284 DOM
49. 2026-09-20
    days on market $246,900 Active 283 DOM
50. 2026-09-18
    days on market $246,900 Active 281 DOM

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

Taxation est. · year 1

• Rental income: $28,916
• − Mortgage interest: −$13,438
• − Property taxes: −$3,598
• − Insurance: −$1,200
• − Repairs & maintenance: −$2,313
• − Management: −$2,313
• − HOA: −$3,876
• − Depreciation: −$6,979
• Taxable loss: −$4,801
• Est. tax savings @ 24.0%: +$1,152
• After-tax cash flow: $225/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 · 13 photos

Good 85/100 None rehab

This move-in ready townhome is in excellent condition with no visible repairs or maintenance needed. The home features a well-maintained exterior, fresh paint, and high-quality interior finishes. The property is located in a desirable neighborhood with a functional layout and ample natural light. Potential buyers will appreciate the home's move-in ready condition and the opportunity to make minor updates to further enhance its curb appeal and value.

Value-add opportunities

• Resale Painting the exterior siding — Fresh paint can enhance curb appeal and property value ↑
• Resale Landscaping improvements — Enhanced landscaping can increase curb appeal and property value ↑

D Composite school gradezoned avg 51/100

Zoned Schools

Elementary South Effingham Elementary School B+ GA #76/1,228 Nat'l #4,272/41,679 Middle South Effingham Middle School B- GA #52/470 Nat'l #2,564/14,009 High South Effingham High School F GA #135/424 Nat'l #10,947/17,239

Schools (NCES district)

• District: Effingham County
• NCES district ID: 1301980
• Math proficiency: 49% ▼ -6.00%
• Reading proficiency: 48% ▼ -5.00%
• Median HH income: $60,503
• Composite: 42.56/100
• National rank: #3195
• State rank: #16 of 174 in GA

C Composite livability gradescore 69/100

Livability — Guyton

• Score: 69/100
• State rank: #128
• US rank: #9058

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Effingham County · 67,399 people
• City population: 25,991
• Metro: Savannah, GA
• Population (ZIP): 25,991
• Household income: $101,750
• Rent vs Own: 12.2% rent · 87.8% own
• Severe rent burden: 9% of renters

---

Population outlook (Effingham County) Hauer SSP2

• Today (2025): 67,399 people
• By 2030: 72,297 · +7.3%
• By 2040: 81,602 · +21.1%
• By 2050: 89,494 · +32.8%
• By 2075: 105,976 · +57.2%
• By 2100: 111,943 · +66.1%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (75%)
• Race & ethnicity: White 75% Black 11% Two or more races 9% Hispanic / Latino 7%
• Hispanic origin (detail): Mexican 3% Puerto Rican 2% Cuban 1%
• Languages at home: 96% English-only · Spanish 2%

---

Political lean MEDSL · Effingham

• 2024 margin: Solid R (+49.1) · D 25.2% · R 74.3%
• 2008→2024 swing: +1.6pp toward D · 2008: -50.7pp · 2024: -49.1pp
• All cycles: 2024: R+49.1 2020: R+49.5 2016: R+55.6 2012: R+51.2 2008: R+50.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -74.77%
• Current HPI: 205.9899
• Rent YoY: —
• Metro: Savannah, 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 listed

10 events — show timeline

• 2026-03-11 Price Changed $269,900 Zillow
• 2026-03-10 Price Changed $269,900 Hive MLS
• 2026-02-10 Price Changed $275,900 Zillow
• 2026-02-09 Price Changed $275,900 Hive MLS
• 2025-12-02 Price Changed $280,900 Zillow
• 2025-12-02 Price Changed $281,900 Zillow
• 2025-12-01 Price Changed $280,900 Zillow
• 2025-09-02 Price Changed $281,900 Zillow
• 2025-08-29 Listed $285,900 Zillow
• 2025-08-28 Listed $280,900 Hive MLS