CashFlowRE
Sign in Sign up
1091 Bradwell Dunham Rd
C- Composite 52.74
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 +14.4/30.0
  • Appreciation +5.6/10.0
  • DSCR +4.4/10.0
  • 1% rule +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0
  • Condition / age +1.0/5.0

$249,979

1091 Bradwell Dunham Rd · Ludowici, GA 31316
4 bd · 2.0 ba · 1,820 sqft · SingleFamily · 36 Days on market
Built 2026 Poor condition $137/sqft · 45% below area Est $453k · 45% under ↓ 4% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

Key facts

  • Built 2026
  • Listed 36 days

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 4-bed/2.0-bath single-family listed at $250k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $51 ($614/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 $225k (9.9% below list).
  • Recommended offer: $225k (9.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 5.4% in Ludowici — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 72/100 on livability (#74 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: employment D, amenities F, commute F.
  • Long County (rural): math 26% / reading 26% proficiency, ranked #115 of 174 in GA (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Smiley Elementary School (1,258 students, 67% FRL); Long County Middle School (math 21% / reading 27%, grade F, #311 of 470 statewide, top 68%, 945 students, 69% FRL); Long County High School (math 37% / reading 22%, grade F, #140 of 424 statewide, top 35%, 1,209 students, 70% FRL).
  • Market conditions: 412 active listings in the ZIP; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $5k of equity ($2k loan paydown + $3k appreciation (1.2% local appreciation)).
  • Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.2% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($242k) 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, 97% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $225,152 (9.9% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.90%
Cap rate
6.54%
Cash-on-cash
0.88%
DSCR
1.04
GRM
9.3

CMA / ARV

ARV (median comp)
$453,391
List price
$249,979
Delta
-44.86%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
919 Bradwell Dunham Rd 0.41mi 4/2.0 1,820 (0%) 1mo $255,000 $140 80

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.8%
Equity multiple
1.14×
Total profit
$9,911
Equity at exit
$87,407
10-year hold
IRR
7.2%
Equity multiple
1.89×
Total profit
$62,316
Equity at exit
$117,772

Cash invested: $69,994 (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 31316

Home prices YoY
0.6%
Active inventory
412
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,252 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$473
Net cashflow
$51

Break-even live

Break-even rent $2,187
Max offer price $249,979
Occupancy floor 93%

Sensitivity live

Price -10% $224 -5% $138 +0% $51 +5% $-35 +10% $-122
Rent -10% $-127 -5% $-38 +0% $51 +5% $140 +10% $229
Rate -1.0pp $177 -0.5pp $115 base $51 +0.5pp $-14 +1.0pp $-80

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
$62,495
Closing costs
$7,499
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 26 events

  1. 2026-04-29
    status Pending 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  2. 2026-04-28
    price $249,979 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  3. 2026-04-27
    price $249,981 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  4. 2026-04-24
    price $249,982 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  5. 2026-04-23
    price $249,983 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  6. 2026-04-23
    price $249,984 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  7. 2026-04-22
    price $249,986 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  8. 2026-04-17
    price $249,987 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  9. 2026-04-16
    price $249,988 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  10. 2026-04-15
    price $249,989 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  11. 2026-04-10
    price $249,990 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  12. 2026-04-09
    price $249,991 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  13. 2026-04-09
    price $249,992 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  14. 2026-04-08
    price $249,993 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  15. 2026-04-06
    price $249,994 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  16. 2026-04-04
    price $249,995 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  17. 2026-04-03
    price $249,996 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  18. 2026-04-01
    price $249,997 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  19. 2026-03-31
    price $249,998 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  20. 2026-03-30
    price $249,999 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  21. 2026-03-28
    status Active 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  22. 2026-03-22
    status Pending 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  23. 2026-03-18
    listed $250,000 Active 637-char remark
    Show marketing remark (637 chars)

    LOT 6 SITS ON 5 + ACRES!!! FREE GOLF CART INCLUDED!!! WILL GO VA AND FHA ! Don't miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  24. 2025-12-30
    price $249,997 599-char remark
    Show marketing remark (599 chars)

    5 + ACRES WILL GO VA AND FHA ! Don’t miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  25. 2025-12-25
    price $249,998 599-char remark
    Show marketing remark (599 chars)

    5 + ACRES WILL GO VA AND FHA ! Don’t miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

  26. 2025-12-16
    listed $259,999 Active 599-char remark
    Show marketing remark (599 chars)

    5 + ACRES WILL GO VA AND FHA ! Don’t miss out on this Charming NEW 4 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation. * Pictures of Model Home and represent similar fixtures and color options.

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 97% 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
$27,018
− Mortgage interest
−$14,003
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$2,161
− Management
−$2,161
− Depreciation
−$7,272
Taxable loss
−$3,579
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$859
After-tax cash flow
$1,473/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 · 1 photo

Poor 20/100 Extensive rehab

The property is in a state of disrepair with extensive repairs and maintenance needed across all systems and areas. Significant updates are required to bring the home up to a livable condition.

Repairs flagged

  • Major Foundation — No photos of the foundation
  • Major Exterior Siding — No photos of the exterior siding
  • Major Roof — No photos of the roof
  • Major Windows — No photos of the windows
  • Major Interior Walls/Paint — No photos of the interior walls/paint
  • Major Flooring — No photos of the flooring
  • Major Kitchen — No photos of the kitchen
  • Major Bathrooms — No photos of the bathrooms
  • Major HVAC/Mechnicals — No photos of the HVAC/mechanicals

Value-add opportunities

  • Both New Roof — A new roof would significantly improve the home's appearance and value
  • Both New Exterior Siding — New siding would enhance curb appeal and increase value
  • Both New Windows — New windows would improve energy efficiency and increase value
  • Both New Interior Walls/Paint — New paint and walls would refresh the interior and increase value
  • Both New Flooring — New flooring would improve the home's appearance and increase value
  • Both New Kitchen — A new kitchen would improve functionality and increase value
  • Both New Bathrooms — New bathrooms would improve functionality and increase value
  • Both New HVAC/Mechnicals — New HVAC would improve comfort and increase value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Foundation · No photos of the foundation Major $15,000–50,000
Exterior Siding · No photos of the exterior siding Major $15,000–50,000
Roof · No photos of the roof Major $15,000–50,000
Windows · No photos of the windows Major $15,000–50,000
Interior Walls/Paint · No photos of the interior walls/paint Major $15,000–50,000
Flooring · No photos of the flooring Major $15,000–50,000
Kitchen · No photos of the kitchen Major $15,000–50,000
Bathrooms · No photos of the bathrooms Major $15,000–50,000
HVAC/Mechnicals · No photos of the HVAC/mechanicals Major $15,000–50,000
Total estimated repair cost · 9 items $135,000–450,000

Value-add ROI direction

  • Both New Roof — A new roof would significantly improve the home's appearance and value
  • Both New Exterior Siding — New siding would enhance curb appeal and increase value
  • Both New Windows — New windows would improve energy efficiency and increase value
  • Both New Interior Walls/Paint — New paint and walls would refresh the interior and increase value
  • Both New Flooring — New flooring would improve the home's appearance and increase value
  • Both New Kitchen — A new kitchen would improve functionality and increase value
  • Both New Bathrooms — New bathrooms would improve functionality and increase value
  • Both New HVAC/Mechnicals — New HVAC would improve comfort and increase value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Long County
NCES district ID
1303360
Math proficiency
26% ▼ -14.00%
Reading proficiency
26% ▼ -13.00%
Median HH income
$45,958
Composite
22.51/100
National rank
#8090
State rank
#115 of 174 in GA

Livability — Ludowici

Score
72/100
State rank
#74
US rank
#6449

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Long County · 13,812 people
City population
13,812
Metro
Hinesville, GA
Population (ZIP)
13,812
Household income
$74,766
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
109.0

Population outlook (Long County) Hauer SSP2

Today (2025)
24,669 people
By 2030
28,223 · +14.4%
By 2040
35,430 · +43.6%
By 2050
42,403 · +71.9%
By 2075
56,996 · +131.0%
By 2100
64,185 · +160.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 61% Black 23% Hispanic / Latino 8% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Serbian 1% Italian 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Long

2024 margin
Strong R (+29.5) · D 35.1% · R 64.6%
2008→2024 swing
-5.4pp toward R · 2008: -24.1pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+26.4 2016: R+30.8 2012: R+22.9 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.16%
Current HPI
195.2978
Rent YoY
Metro
Hinesville, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-3.9% since first listed
26 events — show timeline
  • 2026-04-29 Pending HABR
  • 2026-04-28 Price Changed $249,979 HABR
  • 2026-04-27 Price Changed $249,981 HABR
  • 2026-04-24 Price Changed $249,982 HABR
  • 2026-04-23 Price Changed $249,983 HABR
  • 2026-04-23 Price Changed $249,984 HABR
  • 2026-04-22 Price Changed $249,986 HABR
  • 2026-04-17 Price Changed $249,987 HABR
  • 2026-04-16 Price Changed $249,988 HABR
  • 2026-04-15 Price Changed $249,989 HABR
  • 2026-04-10 Price Changed $249,990 HABR
  • 2026-04-09 Price Changed $249,991 HABR
  • 2026-04-09 Price Changed $249,992 HABR
  • 2026-04-08 Price Changed $249,993 HABR
  • 2026-04-06 Price Changed $249,994 HABR
  • 2026-04-04 Price Changed $249,995 HABR
  • 2026-04-03 Price Changed $249,996 HABR
  • 2026-04-01 Price Changed $249,997 HABR
  • 2026-03-31 Price Changed $249,998 HABR
  • 2026-03-30 Price Changed $249,999 HABR
  • 2026-03-28 Relisted HABR
  • 2026-03-22 Pending HABR
  • 2026-03-18 Listed $250,000 HABR
  • 2025-12-30 Price Changed $249,997 Hive MLS
  • 2025-12-25 Price Changed $249,998 Hive MLS
  • 2025-12-16 Listed $259,999 Hive MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…