CashFlowRE
Sign in Sign up
15 Oakcrest Trl NE Duplex
D- Composite 37.32
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 +11.6/30.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • DSCR +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,000

15 Oakcrest Trl NE · Rome, GA 30165
None bd · 4.0 ba · 2,272 sqft · MultiFamily public records · 291 Days on market
Built 1996 8,276 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both side are currently empty.

Key facts

  • Easy access to rome
  • Turnkey investment
  • 8,276 sq ft lot

Tags

TURNKEY INVESTMENTCOMFORTABLE LIVING SPACESCONSISTENT RENTAL INCOMEEASY ACCESS TO ROME

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 × 2-bed/1-bath units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-98 ($-1k/yr) — negative. Per door: $-49/mo.
  • To cash-flow at today's rent, offer at most $308k (5.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $249k (23.4% below list).
  • Recommended offer: $249k (23.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.3% in Rome — 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 64/100 on livability (#266 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Floyd County (rural): math 41% / reading 40% proficiency, ranked #45 of 174 in GA (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.7%/yr); 369 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 355 units permitted in Floyd County in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($68k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Floyd County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 291 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $325k implies a 195% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $248,800 (23.4% 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 291 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.77%
Cap rate
5.93%
Cash-on-cash
-1.30%
DSCR
0.94
GRM
10.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.71% rent growth · sell at horizon

5-year hold
IRR
-19.8%
Equity multiple
0.32×
Total profit
$-62,184
Equity at exit
$48,459
10-year hold
IRR
-15.5%
Equity multiple
0.17×
Total profit
$-75,256
Equity at exit
$28,100

Cash invested: $91,000 (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 30165

Home prices YoY
-24.6%
Rents YoY
1.7%
Active inventory
369
Price-to-rent
21.8×

Monthly cashflow live

Estimated rent
$2,488 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$224 /mo · $2,688/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$522
Net cashflow
$-98

Break-even live

Break-even rent $2,612
Max offer price $307,645
Occupancy floor 99%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,488

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
$81,250
Closing costs
$9,750
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
87 Hennon Dr NW Rome, GA 2.0 2.0 1800 $1,550 $0.86 43d 1 0.62mi

Listing history 31 events

  1. 2026-06-18
    days on market $325,000 Active 291 DOM
  2. 2026-06-17
    days on market $325,000 Active 290 DOM
  3. 2026-06-16
    days on market $325,000 Active 289 DOM
  4. 2026-06-15
    days on market $325,000 Active 288 DOM
  5. 2026-06-14
    days on market $325,000 Active 286 DOM
  6. 2026-06-13
    days on market $325,000 Active 285 DOM
  7. 2026-06-10
    days on market $325,000 Active 283 DOM
  8. 2026-06-09
    days on market $325,000 Active 282 DOM
  9. 2026-06-08
    days on market $325,000 Active 281 DOM
  10. 2026-06-07
    days on market $325,000 Active 280 DOM
  11. 2026-06-03
    days on market $325,000 Active 276 DOM
  12. 2026-06-02
    days on market $325,000 Active 275 DOM
  13. 2026-06-01
    days on market $325,000 Active 274 DOM
  14. 2026-05-31
    days on market $325,000 Active 273 DOM
  15. 2026-05-30
    days on market $325,000 Active 272 DOM
  16. 2026-05-01
    status Active 1235-char remark
    Show marketing remark (1235 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both side are currently empty.

  17. 2026-04-24
    status Back On Market 1319-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  18. 2026-04-22
    status Pending 1235-char remark
    Show marketing remark (1235 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both side are currently empty.

  19. 2026-04-16
    historical Active Under Contract 1235-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  20. 2026-04-16
    status Under Contract 1319-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  21. 2026-02-08
    status Active 1235-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  22. 2026-02-08
    price $325,000 1319-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  23. 2026-02-08
    price $325,000 1235-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  24. 2026-02-08
    status Back On Market 1319-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  25. 2026-02-07
    historical 1235-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  26. 2026-02-07
    historical 1319-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  27. 2025-08-07
    listed $350,000 Active 1235-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  28. 2025-08-07
    listed $350,000 New 1319-char remark
    Show marketing remark (1319 chars)

    Investment Opportunity in Armuchee Area - Well Maintained Duplex! Looking for a property that will start working for you the moment you own it? This very well-maintained duplex in the Armuchee area is a rare opportunity to step into or expand your real estate investments. Whether you're ready to add another reliable asset to your growing portfolio or you've been searching for the right property to begin your journey as an investor, this duplex delivers the kind of security and potential every buyer hopes to find. Each side of the duplex offers comfortable living spaces designed for long-term tenant satisfaction, helping you secure consistent rental income with minimal upkeep. The property has been thoughtfully cared for, making it a true turnkey investment-allowing you to step in with confidence and start generating returns right away. Located within minutes of Food Lion grocery store, Berry College campus, Mount Berry Square Mall, AdventHealth Hospital, Harbin Clinic, Stonebridge golf course, Rome Tennis Center and Rome Emperors baseball along with coffee shops, restaurants and easy access to Rome. Interstate 75 access through Adairsville Ga is only (according to GPS) 30 minutes away. Both sides are currently empty. Property qualifies for 100% financing through Portfolio 100 with Tabitha Helms

  29. 2009-10-26
    soldstatus $110,000
  30. 1996-03-29
    soldstatus $97,500
  31. 1995-06-02
    soldstatus $16,000

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

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$2,688 · $224/mo
Projected year-2 tax
$2,990 · $249/mo
Expected delta
+$302/yr (+$25/mo · 11.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$29,856
− Mortgage interest
−$18,205
− Property taxes
−$2,688
− Insurance
−$1,625
− Repairs & maintenance
−$2,388
− Management
−$2,388
− Depreciation
−$9,455
Taxable loss
−$6,894
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,654
After-tax cash flow
$476/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
Floyd County
NCES district ID
1302190
Math proficiency
41% ▼ -5.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$47,083
Composite
34.64/100
National rank
#5143
State rank
#45 of 174 in GA

Livability — Rome

Score
64/100
State rank
#266
US rank
#14459

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Floyd County · 77,706 people
City population
77,706
Metro
Rome, GA
Population (ZIP)
43,001
Household income
$68,089
Rent vs Own
40.8% rent · 59.2% own
Severe rent burden
1311.0

Population outlook (Floyd County) Hauer SSP2

Today (2025)
96,321 people
By 2030
95,532 · -0.8%
By 2040
93,332 · -3.1%
By 2050
90,850 · -5.7%
By 2075
84,989 · -11.8%
By 2100
76,097 · -21.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 61% Hispanic / Latino 21% Black 12% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
11% · Canada, Vietnam, South Korea
Languages at home
82% English-only · Spanish 16% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Floyd

2024 margin
Solid R (+42.0) · D 28.8% · R 70.7%
2008→2024 swing
-5.6pp toward R · 2008: -36.4pp · 2024: -42.0pp
All cycles
2024: R+42.0 2020: R+41.1 2016: R+43.5 2012: R+39.9 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -82.79%
Current HPI
254.3732
Rent YoY
▲ 1.71%
Metro
Rome, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+1931.2% since first listed
16 events — show timeline
  • 2026-05-01 Relisted FMLS
  • 2026-04-24 Relisted GAMLS
  • 2026-04-22 Pending FMLS
  • 2026-04-16 Contingent FMLS
  • 2026-04-16 Pending GAMLS
  • 2026-02-08 Relisted FMLS
  • 2026-02-08 Price Changed $325,000 GAMLS
  • 2026-02-08 Price Changed $325,000 FMLS
  • 2026-02-08 Relisted GAMLS
  • 2026-02-07 Listing Removed GAMLS
  • 2026-02-07 Listing Removed FMLS
  • 2025-08-07 Listed $350,000 GAMLS
  • 2025-08-07 Listed $350,000 FMLS
  • 2009-10-26 Sold (Public Records) $110,000 Public Records
  • 1996-03-29 Sold (Public Records) $97,500 Public Records
  • 1995-06-02 Sold (Public Records) $16,000 Public Records

Property tax history

+7.0%/yr

Latest (2025): $2,688 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…