809 W Pine St · Fitzgerald, GA 31750

$25,000

3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 208 Days on market

Built 1960 6,969 sqft lot

---

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 +15.0/30.0
• ARV discount +7.5/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Livability +2.8/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.6/10.0
• Appreciation +0.0/10.0

Listing remarks

Fitzgerald, GA 31750. Needs major renovation; being sold AS-IS. 2 bedrooms/1 bath with clawfoot tub. Open concept for kitchen & dining. Double Sided fireplace divides Living Room from Bedroom #1. No appliances & all systems will need to be checked. Will not qualify for financing. Great investment opportunity, or renovate & live in this sound structure.

Key facts

• Open concept
• Sound structure
• Clawfoot tub

Tags

• CLAWFOOT TUB
• OPEN CONCEPT
• DOUBLE SIDED FIREPLACE
• SOUND STRUCTURE

Property features AI

Exterior

• Utilities: Public water
• Home design: Street address: 809 W Pine St, Fitzgerald, GA 31750
• Construction: Metal roof
• Exterior features: Approximately 0.16-acre lot

Interior

• Bathrooms: One full bathroom
• Heating & cooling: Heating present
• Interior features: 5 total rooms; 1 full bathroom

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $25k.

Deal economics

• At list price, monthly cash flow is $751 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $25k).
• Recommended offer: $22k (12.0% below list) — sets the bar for market timing.
• Cap rate 42.4% vs local median 5.0% in Fitzgerald — 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 55/100 on livability (#513 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, schools F, crime F.
• Ben Hill County (rural): math 19% / reading 22% proficiency, ranked #145 of 174 in GA (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 128 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 6 units permitted in Ben Hill County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
• Ben Hill County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 208 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

1. It's been on market 208 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1960 — 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. 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?
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 4.60% ✓
• Cap rate: 42.36%
• Cash-on-cash: 128.81%
• DSCR: 6.73
• GRM: 1.8

CMA / ARV

• ARV (on-the-fly): $67,704
• Comps found: 11

Show comp detail 11 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
612 W Magnolia St	0.18mi	2/1.0 (-1)	1,102 (+1%)	2mo	$65,000	$59	83
612 W Magnolia St Unit NA	0.18mi	2/1.0 (-1)	1,102 (+1%)	2mo	$65,000	$59	83
319 W Magnolia St	0.37mi	3/1.0	1,120 (+3%)	6mo	$113,000	$101	73
110 W Orange St	0.63mi	3/2.0	1,047 (-4%)	2mo	$94,870	$91	58
503 N Main St	0.73mi	2/1.0 (-1)	1,112 (+2%)	3mo	$150,000	$135	56
312 W Cypress St Unit 3+	0.56mi	2/1.0 (-1)	1,184 (+8%)	2mo	$46,000	$39	53
312 W Cypress St	0.56mi	2/1.0 (-1)	1,184 (+8%)	2mo	$46,000	$39	53
123 Traylor Ave	0.64mi	3/1.5	1,100 (+1%)	21mo	$136,000	$124	50
502 W Magnolia St	0.28mi	3/2.0	1,246 (+14%)	13mo	$179,000	$144	49
218 W Occone St	0.50mi	3/1.0	1,197 (+10%)	15mo	$66,500	$56	48
906 N Merrimac Dr Ext	0.73mi	2/2.0 (-1)	1,176 (+8%)	6mo	$73,000	$62	40

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: —
• Equity multiple: 7.26×
• Total profit: $43,811
• Equity at exit: $3,728

10-year hold

• IRR: —
• Equity multiple: 15.26×
• Total profit: $99,801
• Equity at exit: $2,162

Cash invested: $7,000 (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.

Methodology + full state rankings →

ZIP-level market 31750

• Home prices YoY: -8.0%
• Active inventory: 128
• Price-to-rent: 1.8×

Monthly cashflow live

• Estimated rent: $1,149 medium
• Mortgage (P&I): −$131
• Tax from tax record: −$15 /mo · $178/yr
• Insurance: −$10
• HOA: −$0
• Vacancy / Maint / Mgmt: −$241
• Net cashflow: $751

Break-even live

Break-even rent $198

Max offer price $25,000

Occupancy floor 30%

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: $6,250
• Closing costs: $750
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
160 Wilson Ave Fitzgerald, GA	2.0–3.0	1.5–2.0	1066	$1,149	$1.08	43d	4	1.32mi

Listing history 16 events

1. 2026-06-18
   days on market $25,000 Active 208 DOM
2. 2026-06-17
   days on market $25,000 Active 207 DOM
3. 2026-06-16
   days on market $25,000 Active 206 DOM
4. 2026-06-15
   days on market $25,000 Active 205 DOM
5. 2026-06-13
   days on market $25,000 Active 203 DOM
6. 2026-06-12
   days on market $25,000 Active 202 DOM
7. 2026-06-09
   days on market $25,000 Active 199 DOM
8. 2026-06-08
   days on market $25,000 Active 198 DOM
9. 2026-06-07
   days on market $25,000 Active 197 DOM
10. 2026-06-07
    days on market $25,000 Active 196 DOM
11. 2026-06-04
    days on market $25,000 Active 193 DOM
12. 2026-06-02
    days on market $25,000 Active 192 DOM
13. 2026-06-01
    days on market $25,000 Active 191 DOM
14. 2026-05-31
    days on market $25,000 Active 190 DOM
15. 2026-05-31
    days on market $25,000 Active 189 DOM
16. 2025-11-22
    listed $25,000 Active

ⓘ 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: $178 · $15/mo
• Projected year-2 tax: $230 · $19/mo
• Expected delta: +$52/yr (+$4/mo · 29.3%)

ⓘ 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 3/10 Moderate
• 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,788
• − Mortgage interest: −$1,400
• − Property taxes: −$178
• − Insurance: −$125
• − Repairs & maintenance: −$1,103
• − Management: −$1,103
• − Depreciation: −$727
• Taxable income: $9,151
• Est. tax owed @ 24.0%: −$2,196
• After-tax cash flow: $6,820/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: Ben Hill County
• NCES district ID: 1300360
• Math proficiency: 19% ▼ -6.00%
• Reading proficiency: 22% ▼ -2.00%
• Median HH income: $30,617
• Composite: 16.47/100
• National rank: #9186
• State rank: #145 of 174 in GA

Livability — Fitzgerald

• Score: 55/100
• State rank: #513
• US rank: #23277

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Fitzgerald, GA
• Population (ZIP): 18,582

Population outlook (Ben Hill County) Hauer SSP2

• Today (2025): 16,426 people
• By 2030: 15,788 · -3.9%
• By 2040: 14,582 · -11.2%
• By 2050: 13,351 · -18.7%
• By 2075: 10,301 · -37.3%
• By 2100: 7,652 · -53.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.57)
• Race & ethnicity: White 54% Black 35% Hispanic / Latino 9% Two or more races 2%
• Hispanic origin (detail): Mexican 7%
• Common ancestry: Slovak 1% Italian 1% Lithuanian 1%
• Foreign-born: 3% · Canada
• Languages at home: 91% English-only · Spanish 8% Other Indo-European 1%

Political lean MEDSL · Ben Hill

• 2024 margin: Solid R (+32.0) · D 33.8% · R 65.8%
• 2008→2024 swing: -18.3pp toward R · 2008: -13.7pp · 2024: -32.0pp
• All cycles: 2024: R+32.0 2020: R+26.2 2016: R+27.6 2012: R+14.9 2008: R+13.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -17.36%
• Current HPI: 200.1257
• Rent YoY: —
• Metro: —
• 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

1 event — show timeline

• 2025-11-22 Listed $25,000 GIAR

Property tax history

-3.2%/yr

Latest (2025): $178 · -1.7% YoY. Source: county tax records.