Pamona 2 Car Garage Plan · Hinesville, GA 31313

$257,900

4 bd · 2.5 ba · 1,609 sqft · SingleFamily · 321 Days on market

Good condition $30/mo HOA · 1% of rent

---

Why this score? — see what drove the F 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 +8.4/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Rent growth +3.9/5.0
• Livability +3.7/5.0
• 1% rule +2.8/10.0
• DSCR +2.3/10.0
• Schools +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This versatile two-story floor plan is sure to be one of your favorites! The first floor consists of a vast great room, plus a beautiful kitchen appointed with stainless steel appliances. The dining area is just off the kitchen and provides easy access to the patio, perfect for evenings spent grilling out. Upstairs, the master suite will delight with a private restroom and large walk- in closet. Additional space can be used as a loft or converted into a fourth bedroom. This plan also has the option of including a 1 or 2 car garage. Artistic renderings are for informational purposes only. Actual floor plans, features and inclusions may vary.

Key facts

• Master suite
• Beautiful kitchen
• Dining area

Tags

• GREAT ROOM
• BEAUTIFUL KITCHEN
• STAINLESS STEEL APPLIANCES
• DINING AREA
• PATIO
• MASTER SUITE

🏗️ New construction. The $257,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $281,114.

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $258k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-250 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $245k (5.0% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (15.4% below list).
• Recommended offer: $218k (15.4% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 73/100 on livability (#51 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, commute D+, crime F.
• Liberty County (urban): math 19% / reading 28% proficiency, ranked #133 of 174 in GA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents rising fast (+5.4%/yr); 1067 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 471 units permitted in Liberty County in 2024 (0 in 5+ unit buildings).
• This rent runs 43% of the median local income ($60k/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 $8k of value loss. Plan a longer hold.
• Liberty County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

• It's been on market 321 days — a 12% lower offer ($227k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 97% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $218,071 (15.4% 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 321 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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?
9. 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.
10. 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.
11. 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: 0.78% ✗
• Cap rate: 5.23%
• Cash-on-cash: -3.81%
• DSCR: 0.83
• GRM: 10.7

CMA / ARV

• ARV (median comp): $281,114
• List price: $257,900
• Delta: -8.26%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
273 Juniper Dr	0.19mi	4/2.5	1,609 (0%)	3mo	$262,850	$163	89
246 Juniper Dr	0.18mi	4/2.0	1,620 (+1%)	4mo	$278,525	$172	85
326 Juniper Dr	0.25mi	4/2.0	1,620 (+1%)	0mo	$278,800	$172	85
258 Juniper Dr	0.19mi	4/2.5	1,565 (-3%)	3mo	$284,875	$182	84
284 Juniper Dr	0.21mi	4/2.0	1,565 (-3%)	2mo	$282,980	$181	82
174 Baylor Bnd	0.11mi	4/2.5	1,810 (+12%)	1mo	$279,875	$155	73
270 Juniper Dr	0.20mi	3/2.0 (-1)	1,527 (-5%)	3mo	$269,725	$177	73
283 Juniper Dr	0.20mi	4/2.5	1,810 (+12%)	2mo	$281,875	$156	68
261 Juniper Dr	0.18mi	3/2.0 (-1)	1,380 (-14%)	3mo	$262,775	$190	58
312 Juniper Dr	0.23mi	3/2.0 (-1)	1,380 (-14%)	0mo	$264,775	$192	58
173 Chaffseed Cir	0.46mi	3/2.5 (-1)	1,462 (-9%)	3mo	$265,000	$181	56
1263 Cypress Fall Cir	0.72mi	3/2.5 (-1)	1,552 (-4%)	4mo	$255,000	$164	52

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 · 5.41% rent growth · sell at horizon

5-year hold

• IRR: -20.0%
• Equity multiple: 0.29×
• Total profit: $-56,006
• Equity at exit: $41,915

10-year hold

• IRR: -8.4%
• Equity multiple: 0.42×
• Total profit: $-45,714
• Equity at exit: $24,306

Cash invested: $78,712 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

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

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

Methodology + full state rankings →

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

Active competition Active MLS

• For sale now: 76 active · 53 under contract
• Months of supply: 13.0 mo (8%/mo absorbed)
• Median asking: $274,400 ($160/sqft)
• Median days on market: 114 d
• This list price: 17% of active listings are priced below it
• ARV vs active asking: +9.2% vs current asking $/sqft

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

ZIP-level market 31313

• Home prices YoY: -27.1%
• Rents YoY: 5.4%
• Active inventory: 1067
• Price-to-rent: 9.9×

Monthly cashflow live

• Estimated rent: $2,181 high
• Mortgage (P&I): −$1,474
• Tax est. 1.5%: −$351 /mo · $4,217/yr
• Insurance: −$117
• HOA: −$30
• Vacancy / Maint / Mgmt: −$458
• Net cashflow: $-250

Break-even live

Break-even rent $2,497

Max offer price $244,945

Occupancy floor —

Sensitivity live

Price	-10% $-56	-5% $-153	+0% $-250	+5% $-347	+10% $-444
Rent	-10% $-422	-5% $-336	+0% $-250	+5% $-164	+10% $-78
Rate	-1.0pp $-108	-0.5pp $-178	base $-250	+0.5pp $-323	+1.0pp $-397

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: $70,279
• Closing costs: $8,433
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1301 Grayson Ave Hinesville, GA	3.0	2.5	2034	$1,900	$0.93	51d	1	0.37mi
1257 Grayson Ave Hinesville, GA	3.0	2.5	1753	$2,000	$1.14	25d	1	0.37mi
254 Glendale Ln Hinesville, GA	3.0	2.0	1631	$1,950	$1.20	37d	1	0.44mi
254 Glendale Ln Hinesville, GA	3.0	2.0	1631	$1,950	$1.20	33d	1	0.44mi
1300 Independence Place Dr Hinesville, GA	1.0–4.0	1.0–4.0	983	$1,855	$1.89	0d	16	0.46mi
881 Grayson Ave Hinesville, GA	4.0	2.5	1987	$2,150	$1.08	44d	1	0.49mi
30 Renwick Loop Hinesville, GA	4.0	2.0	1577	$2,250	$1.43	10d	1	0.50mi
274 Renwick Loop Hinesville, GA	4.0	2.5	2076	$2,250	$1.08	10d	1	0.50mi
264 Marron Way Hinesville, GA	4.0	2.5	1997	$2,200	$1.10	184d	1	0.53mi
238 Marron Way Hinesville, GA	4.0	2.0	1877	$1,975	$1.05	49d	1	0.53mi
203 Grandview Dr Unit 1 Hinesville, GA	4.0	2.5	2046	$2,150	$1.05	49d	1	0.54mi
188 Grandview Dr Hinesville, GA	3.0	2.5	1764	$2,000	$1.13	10d	1	0.56mi
1110 Creekside Cir Hinesville, GA	3.0	2.0	1356	$2,000	$1.47	184d	1	0.59mi
1041 Miles Xing Hinesville, GA	4.0	2.5	1978	$2,250	$1.14	0d	1	0.62mi
1220 Cypress Fall Cir Hinesville, GA	4.0	2.5	1962	$2,175	$1.11	10d	1	0.69mi
600 Brightleaf Cir Hinesville, GA	3.0	2.5	1603	$2,000	$1.25	7d	1	0.73mi
649 Piedmont Ave Hinesville, GA	3.0	2.5	1646	$2,400	$1.46	10d	1	0.76mi
86 Hidden Hammock Way Hinesville, GA	4.0	2.5	2002	$2,450	$1.22	0d	1	0.78mi
85 Brightleaf Cir Hinesville, GA	3.0	2.5	1560	$1,895	$1.21	5d	1	0.80mi
86 Brightleaf Cir Hinesville, GA	3.0	2.5	1791	$2,300	$1.28	23d	1	0.80mi
86 Brightleaf Cir Hinesville, GA	3.0	2.5	1791	$2,300	$1.28	10d	1	0.80mi
133 Brightleaf Cir Hinesville, GA	3.0	2.5	1455	$2,100	$1.44	10d	1	0.83mi
133 Brightleaf Cir Hinesville, GA	3.0	2.5	1455	$2,100	$1.44	51d	1	0.83mi
511 Wyckfield Way Hinesville, GA	4.0	2.5	2070	$2,475	$1.20	10d	1	0.86mi
235 Augusta Way Hinesville, GA	3.0	2.0	1449	$2,150	$1.48	10d	1	0.86mi
200 Alcove Ct Hinesville, GA	3.0	2.5	1672	$2,175	$1.30	10d	1	0.86mi
501 Burke Dr Hinesville, GA	2.0–3.0	2.0	1320	$2,013	$1.52	1d	6	0.87mi
624 Amhearst Row Hinesville, GA	3.0	2.5	2039	$1,945	$0.95	10d	1	0.88mi
624 Amhearst Row Hinesville, GA	3.0	2.0	2039	$1,945	$0.95	1d	1	0.88mi
221 Guyett Ave Hinesville, GA	3.0	2.0	1365	$2,250	$1.65	10d	1	0.94mi
606 Amhearst Row Hinesville, GA	3.0	2.5	1492	$2,200	$1.47	1d	1	0.94mi
211 Augusta Way Hinesville, GA	4.0	2.5	2210	$2,100	$0.95	10d	1	0.95mi
88 Fridley Ln Hinesville, GA	4.0	2.0	2104	$2,395	$1.14	10d	1	0.96mi
615 Amhearst Row Hinesville, GA	3.0	2.5	1492	$1,900	$1.27	8d	1	0.96mi
203 Guyett Ave Hinesville, GA	4.0	2.5	1593	$2,000	$1.26	184d	1	0.98mi
939 Highland Dr Hinesville, GA	4.0	2.0	1600	$1,900	$1.19	12d	1	1.01mi
939 Highland Dr Hinesville, GA	4.0	2.0	1600	$1,900	$1.19	10d	1	1.01mi
403 Valdez Ct Hinesville, GA	3.0	2.5	1810	$2,000	$1.10	184d	1	1.06mi
409 Valdez Ct Hinesville, GA	3.0	2.5	1587	$1,700	$1.07	51d	1	1.06mi
141 Davila St Hinesville, GA	3.0	2.5	1693	$2,100	$1.24	10d	1	1.11mi

Listing history 50 events

1. 2026-11-08
   days on market $257,900 Active 321 DOM
2. 2026-11-07
   days on market $257,900 Active 320 DOM
3. 2026-11-06
   days on market $257,900 Active 319 DOM
4. 2026-11-05
   days on market $257,900 Active 318 DOM
5. 2026-11-04
   days on market $257,900 Active 317 DOM
6. 2026-11-02
   days on market $257,900 Active 315 DOM
7. 2026-11-01
   days on market $257,900 Active 314 DOM
8. 2026-10-31
   days on market $257,900 Active 313 DOM
9. 2026-10-30
   days on market $257,900 Active 312 DOM
10. 2026-10-29
    days on market $257,900 Active 311 DOM
11. 2026-10-28
    days on market $257,900 Active 310 DOM
12. 2026-10-27
    days on market $257,900 Active 309 DOM
13. 2026-10-26
    days on market $257,900 Active 308 DOM
14. 2026-10-25
    days on market $257,900 Active 307 DOM
15. 2026-10-24
    days on market $257,900 Active 306 DOM
16. 2026-10-23
    days on market $257,900 Active 305 DOM
17. 2026-10-22
    days on market $257,900 Active 304 DOM
18. 2026-10-21
    days on market $257,900 Active 303 DOM
19. 2026-10-20
    days on market $257,900 Active 302 DOM
20. 2026-10-19
    days on market $257,900 Active 301 DOM
21. 2026-10-18
    days on market $257,900 Active 300 DOM
22. 2026-10-17
    days on market $257,900 Active 299 DOM
23. 2026-10-16
    days on market $257,900 Active 298 DOM
24. 2026-10-15
    days on market $257,900 Active 297 DOM
25. 2026-10-14
    days on market $257,900 Active 296 DOM
26. 2026-10-13
    days on market $257,900 Active 295 DOM
27. 2026-10-12
    days on market $257,900 Active 294 DOM
28. 2026-10-11
    days on market $257,900 Active 293 DOM
29. 2026-10-10
    days on market $257,900 Active 292 DOM
30. 2026-10-09
    days on market $257,900 Active 291 DOM
31. 2026-10-08
    days on market $257,900 Active 290 DOM
32. 2026-10-07
    days on market $257,900 Active 289 DOM
33. 2026-10-07
    days on market $257,900 Active 288 DOM
34. 2026-10-05
    days on market $257,900 Active 287 DOM
35. 2026-10-04
    days on market $257,900 Active 286 DOM
36. 2026-10-04
    days on market $257,900 Active 285 DOM
37. 2026-10-02
    days on market $257,900 Active 284 DOM
38. 2026-10-01
    days on market $257,900 Active 283 DOM
39. 2026-09-30
    days on market $257,900 Active 282 DOM
40. 2026-09-29
    days on market $257,900 Active 281 DOM
41. 2026-09-28
    days on market $257,900 Active 280 DOM
42. 2026-09-27
    days on market $257,900 Active 279 DOM
43. 2026-09-26
    days on market $257,900 Active 278 DOM
44. 2026-09-25
    days on market $257,900 Active 277 DOM
45. 2026-09-24
    days on market $257,900 Active 276 DOM
46. 2026-09-24
    days on market $257,900 Active 275 DOM
47. 2026-09-22
    days on market $257,900 Active 274 DOM
48. 2026-09-21
    days on market $257,900 Active 273 DOM
49. 2026-09-20
    days on market $257,900 Active 272 DOM
50. 2026-09-19
    days on market $257,900 Active 271 DOM

ⓘ 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 6/10 Major
• 🌡 Heat 8/10 Severe 6 d/yr ≥111°F today · 16 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

Taxation est. · year 1

• Rental income: $26,169
• − Mortgage interest: −$15,747
• − Property taxes: −$4,217
• − Insurance: −$1,406
• − Repairs & maintenance: −$2,093
• − Management: −$2,093
• − HOA: −$360
• − Depreciation: −$8,178
• Taxable loss: −$7,925
• Est. tax savings @ 24.0%: +$1,902
• After-tax cash flow: $-1,097/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 · 12 photos

Good 80/100 None rehab

This two-story home is in excellent condition with modern finishes and a well-maintained exterior. It is move-in ready and would benefit from minor updates to increase its value.

Value-add opportunities

• Resale Painting the interior walls — Fresh paint can enhance the home's curb appeal and make it more inviting ↑
• Rental Landscaping improvements — Well-maintained landscaping can attract more renters and increase rental value ↑
• Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient ↑

F Composite school gradezoned avg 20/100

Zoned Schools

Elementary Waldo Pafford Elementary School F GA #790/1,228 Nat'l #31,549/41,679 Middle Snelson-Golden Middle School F GA #372/470 Nat'l #12,017/14,009 High Bradwell Institute F GA #243/424 Nat'l #14,491/17,239

Schools (NCES district)

• District: Liberty County
• NCES district ID: 1303300
• Math proficiency: 19% ▼ -16.00%
• Reading proficiency: 28% ▼ -13.00%
• Median HH income: $43,911
• Composite: 20.2/100
• National rank: #8630
• State rank: #133 of 174 in GA

B Composite livability gradescore 73/100

Livability — Hinesville

• Score: 73/100
• State rank: #51
• US rank: #5200

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Liberty County · 58,689 people
• City population: 42,838
• Metro: Hinesville, GA
• Population (ZIP): 42,838
• Household income: $60,233
• Rent vs Own: 50.1% rent · 49.9% own
• Severe rent burden: 8% of renters

---

Population outlook (Liberty County) Hauer SSP2

• Today (2025): 58,689 people
• By 2030: 57,670 · -1.7%
• By 2040: 55,750 · -5.0%
• By 2050: 54,155 · -7.7%
• By 2075: 58,947 · +0.4%
• By 2100: 66,919 · +14.0%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.67)
• Race & ethnicity: Black 47% White 31% Hispanic / Latino 13% Two or more races 11% Asian 2%
• Hispanic origin (detail): Mexican 4% Puerto Rican 7%
• Languages at home: 86% English-only · Spanish 7% Other Indo-European 2% German/W. Germanic 1%

---

Political lean MEDSL · Liberty

• 2024 margin: D (+17.4) · D 58.5% · R 41.0%
• 2008→2024 swing: -10.9pp toward R · 2008: 28.4pp · 2024: 17.4pp
• All cycles: 2024: D+17.4 2020: D+24.1 2016: D+21.2 2012: D+30.2 2008: D+28.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -77.50%
• Current HPI: 208.0927
• Rent YoY: ▲ 5.41%
• Metro: Hinesville, GA
• State GDP YoY: ▲ 2.66%
• F500 in state: 28

---

Industry mix (Fortune 500 HQ in GA)

Industry	F500 HQs	Revenue
▸Paper / Packaging	2	$29B
▸Retail	1	$160B
▸Transportation / Logistics	1	$91B
▸Airlines	1	$62B
▸Consumer Goods	1	$47B
▸Utilities	1	$25B

Price history

1 event — show timeline

• 2025-12-22 Listed $257,900 Zillow