CashFlowRE
Sign in Sign up
241 Strickland Ave
C- Composite 50.69
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 +14.9/30.0
  • DSCR +4.6/10.0
  • Schools +4.3/10.0
  • 1% rule +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

241 Strickland Ave · Blackshear, GA 31516
3 bd · 1.0 ba · 2,169 sqft · SingleFamily public records · 84 Days on market
Built 1934 1.15 ac lot $62/sqft · 37% below area Est $213k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you love the charm of an older South Georgia home, this property may be just what you are looking for. Full of character and history, this home is ready for updates and restoration - including a new roof - but has the potential to be brought back to its original beauty and become a true gem. Owned by only 3 families over the years, this 3 bedroom, 1 bath home sits on approx 1.15 acres, offering space, privacy and timeless appeal. Inside you will find a spacious living room with wood ceiling. Formal dining room perfect for gatherings. Kitchen with a designated eating space, including oven/range, refrigerator, di8shwasher and built-in features. Dedicated washer/dryer area. The master bedroom has hardwood flooring and its own furnace. The additional two bedrooms also have hardwood floors, with one including a furnace and the other a decorative fireplace. Cooling is providing with window units, while heating is supplied by a natural gas furnace. The home is currently occupied by the seller and offers a wonderful opportunity for the next owner to add their personal touches and restore to its full potential. Don't miss out on this Southern Classic Charm home awaiting your vision!!! NOTE: This home for it's new homeowner may be a good candidate for the FHA(203)K rehab loan. ..

Key facts

  • Hardwood flooring
  • Formal dining room
  • New roof

Tags

NEW ROOFSPACIOUS LIVING ROOMFORMAL DINING ROOMDESIGNATED EATING SPACEDEDICATED WASHER DRYER AREAHARDWOOD FLOORING

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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $40 ($479/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 $115k (14.9% below list).
  • Recommended offer: $115k (14.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 2.8% in Blackshear — 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 68/100 on livability (#154 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing B+; Watch: schools C-, health & safety C-, amenities F.
  • Pierce County (rural): math 52% / reading 51% proficiency, ranked #15 of 174 in GA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 121 active listings in the ZIP; 88 units permitted in Pierce County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1934 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major 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 $114,755 (14.9% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1934 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.85%
Cap rate
6.65%
Cash-on-cash
1.27%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (median comp)
$213,196
List price
$134,900
Delta
-36.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
315 Strickland Ave 0.09mi 3/2.0 2,162 (-0%) 2mo $270,000 $125 90
718 Jackson St 0.58mi 4/2.0 (+1) 1,981 (-9%) 12mo $240,000 $121 40
712 Sycamore St 0.60mi 4/2.0 (+1) 1,920 (-12%) 12mo $205,000 $107 34

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
-14.3%
Equity multiple
0.49×
Total profit
$-19,342
Equity at exit
$20,114
10-year hold
IRR
-5.6%
Equity multiple
0.64×
Total profit
$-13,665
Equity at exit
$11,664

Cash invested: $37,772 (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 31516

Home prices YoY
-9.1%
Active inventory
121
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,148 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$103 /mo · $1,236/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$40

Break-even live

Break-even rent $1,097
Max offer price $134,900
Occupancy floor 92%

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
$33,725
Closing costs
$4,047
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.

Listing history 16 events

  1. 2026-06-17
    status $134,900 Pending 84 DOM
  2. 2026-06-17
    days on market $134,900 Active 84 DOM
  3. 2026-06-16
    days on market $134,900 Active 83 DOM
  4. 2026-06-15
    days on market $134,900 Active 82 DOM
  5. 2026-06-13
    days on market $134,900 Active 80 DOM
  6. 2026-06-12
    days on market $134,900 Active 79 DOM
  7. 2026-06-09
    days on market $134,900 Active 76 DOM
  8. 2026-06-08
    days on market $134,900 Active 75 DOM
  9. 2026-06-07
    days on market $134,900 Active 74 DOM
  10. 2026-06-07
    days on market $134,900 Active 73 DOM
  11. 2026-06-04
    days on market $134,900 Active 70 DOM
  12. 2026-06-02
    days on market $134,900 Active 69 DOM
  13. 2026-06-01
    days on market $134,900 Active 68 DOM
  14. 2026-05-31
    days on market $134,900 Active 67 DOM
  15. 2026-05-31
    days on market $134,900 Active 66 DOM
  16. 2026-03-25
    listed $134,900 Active 1293-char remark
    Show marketing remark (1293 chars)

    If you love the charm of an older South Georgia home, this property may be just what you are looking for. Full of character and history, this home is ready for updates and restoration - including a new roof - but has the potential to be brought back to its original beauty and become a true gem. Owned by only 3 families over the years, this 3 bedroom, 1 bath home sits on approx 1.15 acres, offering space, privacy and timeless appeal. Inside you will find a spacious living room with wood ceiling. Formal dining room perfect for gatherings. Kitchen with a designated eating space, including oven/range, refrigerator, di8shwasher and built-in features. Dedicated washer/dryer area. The master bedroom has hardwood flooring and its own furnace. The additional two bedrooms also have hardwood floors, with one including a furnace and the other a decorative fireplace. Cooling is providing with window units, while heating is supplied by a natural gas furnace. The home is currently occupied by the seller and offers a wonderful opportunity for the next owner to add their personal touches and restore to its full potential. Don't miss out on this Southern Classic Charm home awaiting your vision!!! NOTE: This home for it's new homeowner may be a good candidate for the FHA(203)K rehab loan. ..

ⓘ 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
$1,236 · $103/mo
Projected year-2 tax
$1,241 · $103/mo
Expected delta
+$5/yr ($0/mo · 0.4%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 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
$13,771
− Mortgage interest
−$7,556
− Property taxes
−$1,236
− Insurance
−$674
− Repairs & maintenance
−$1,102
− Management
−$1,102
− Depreciation
−$3,924
Taxable loss
−$1,825
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$438
After-tax cash flow
$917/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
Pierce County
NCES district ID
1304140
Math proficiency
52% ▼ -12.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$39,523
Composite
43.04/100
National rank
#3097
State rank
#15 of 174 in GA

Livability — Blackshear

Score
68/100
State rank
#154
US rank
#9915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Blackshear, GA
City population
15,465
Population (ZIP)
15,465

Population outlook (Pierce County) Hauer SSP2

Today (2025)
19,690 people
By 2030
19,886 · +1.0%
By 2040
20,140 · +2.3%
By 2050
20,113 · +2.1%
By 2075
19,166 · -2.7%
By 2100
16,296 · -17.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 8% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Italian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Pierce

2024 margin
Solid R (+77.5) · D 11.2% · R 88.7%
2008→2024 swing
-15.0pp toward R · 2008: -62.5pp · 2024: -77.5pp
All cycles
2024: R+77.5 2020: R+75.1 2016: R+74.0 2012: R+66.4 2008: R+62.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -26.01%
Current HPI
259.8612
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

1 event — show timeline
  • 2026-03-25 Listed $134,900 GIAR

Property tax history

+1.6%/yr

Latest (2025): $1,236 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…