1215 Jamestown Dr · Douglas, GA 31533

$60,000

3 bd · 1.0 ba · 1,378 sqft · SingleFamily public records · 109 Days on market

Built 1972 $44/sqft · 52% below area

---

Why this score? — see what drove the B- 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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Brick Home with Endless Potential - Investor & DIY Dream! Opportunity is knocking! This 3-bedroom, 1-bath brick home offers 1378 sq. ft. of living space and is ready for your personal touch. With great bones and classic brick construction, this property is the perfect canvas to create something truly special. Fixer-upper - Sold As Is. Bring your vision, your contractor, and your creativity! Don't miss the chance to transform this house into a beautiful home or profitable investment. Schedule your showing today and imagine the possibilities!

Key facts

• Brick home
• Built 1972
• Listed 109 days

Tags

• BRICK HOME
• CLASSIC BRICK CONSTRUCTION

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $60k.

Deal economics

• At list price, monthly cash flow is $781 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $60k).
• Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
• Cap rate 21.9% vs local median 4.8% in Douglas — 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 (#252 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime D, schools F.
• Coffee County (rural): math 28% / reading 31% proficiency, ranked #99 of 174 in GA (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 31 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 110 units permitted in Coffee County in 2024 (6 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Coffee County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 109 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $54,600 (9.0% below list)

Questions for the listing agent

1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Built in 1972 — 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 D 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. 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.
8. 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.
9. 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: 2.49% ✓
• Cap rate: 21.90%
• Cash-on-cash: 55.76%
• DSCR: 3.48
• GRM: 3.3

CMA / ARV

• ARV (median comp): $124,283
• List price: $60,000
• Delta: -51.72%
• Verdict: UNDERPRICED
• Comps: 9 within 1.0 mi

Show comp detail 3 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1000 Evergreen Ave	0.13mi	3/2.0	1,314 (-5%)	16mo	$75,000	$57	69
1061 Otto Cir	0.69mi	3/2.0	1,416 (+3%)	16mo	$106,100	$75	45
1044 Greg Ln	0.63mi	3/2.0	1,505 (+9%)	8mo	$128,900	$86	44

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: 54.1%
• Equity multiple: 3.38×
• Total profit: $40,008
• Equity at exit: $8,946

10-year hold

• IRR: 59.2%
• Equity multiple: 6.89×
• Total profit: $98,913
• Equity at exit: $5,188

Cash invested: $16,800 (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 31533

• Home prices YoY: -21.6%
• Active inventory: 31
• Price-to-rent: 3.3×

Monthly cashflow live

• Estimated rent: $1,495 medium
• Mortgage (P&I): −$315
• Tax from tax record: −$61 /mo · $730/yr
• Insurance: −$25
• HOA: −$0
• Vacancy / Maint / Mgmt: −$314
• Net cashflow: $781

Break-even live

Break-even rent $507

Max offer price $60,000

Occupancy floor 43%

Sensitivity live

Price	-10% $815	-5% $798	+0% $781	+5% $764	+10% $747
Rent	-10% $662	-5% $722	+0% $781	+5% $840	+10% $899
Rate	-1.0pp $811	-0.5pp $796	base $781	+0.5pp $765	+1.0pp $749

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: $15,000
• Closing costs: $1,800
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
609 Lupo Ln Douglas, GA	1.0–3.0	1.0–2.0	763	$1,495	$1.96	44d	13	0.49mi

Listing history 17 events

1. 2026-06-21
   days on market $60,000 Active 109 DOM
2. 2026-06-18
   days on market $60,000 Active 107 DOM
3. 2026-06-17
   days on market $60,000 Active 106 DOM
4. 2026-06-16
   days on market $60,000 Active 105 DOM
5. 2026-06-15
   days on market $60,000 Active 104 DOM
6. 2026-06-13
   days on market $60,000 Active 102 DOM
7. 2026-06-12
   days on market $60,000 Active 101 DOM
8. 2026-06-09
   days on market $60,000 Active 98 DOM
9. 2026-06-08
   days on market $60,000 Active 97 DOM
10. 2026-06-07
    days on market $60,000 Active 96 DOM
11. 2026-06-07
    days on market $60,000 Active 95 DOM
12. 2026-06-04
    days on market $60,000 Active 92 DOM
13. 2026-06-02
    days on market $60,000 Active 91 DOM
14. 2026-06-01
    days on market $60,000 Active 90 DOM
15. 2026-05-31
    days on market $60,000 Active 89 DOM
16. 2026-05-31
    days on market $60,000 Active 88 DOM
17. 2026-02-27
    listed $60,000 New 559-char remark

    Show marketing remark (559 chars)

    Brick Home with Endless Potential - Investor & DIY Dream! Opportunity is knocking! This 3-bedroom, 1-bath brick home offers 1378 sq. ft. of living space and is ready for your personal touch. With great bones and classic brick construction, this property is the perfect canvas to create something truly special. Fixer-upper - Sold As Is. Bring your vision, your contractor, and your creativity! Don't miss the chance to transform this house into a beautiful home or profitable investment. Schedule your showing today and imagine the possibilities!

ⓘ 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: $730 · $61/mo
• Projected year-2 tax: $730 · $61/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ 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 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 by 30 yrs out

Taxation est. · year 1

• Rental income: $17,940
• − Mortgage interest: −$3,361
• − Property taxes: −$730
• − Insurance: −$300
• − Repairs & maintenance: −$1,435
• − Management: −$1,435
• − Depreciation: −$1,745
• Taxable income: $8,934
• Est. tax owed @ 24.0%: −$2,144
• After-tax cash flow: $7,223/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: Coffee County
• NCES district ID: 1301350
• Math proficiency: 28% ▼ -12.00%
• Reading proficiency: 31% ▼ -8.00%
• Median HH income: $35,068
• Composite: 24.36/100
• National rank: #7693
• State rank: #99 of 174 in GA

Livability — Douglas

• Score: 64/100
• State rank: #252
• US rank: #14074

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Douglas, GA
• Population (ZIP): 17,464

Population outlook (Coffee County) Hauer SSP2

• Today (2025): 43,255 people
• By 2030: 43,007 · -0.6%
• By 2040: 42,337 · -2.1%
• By 2050: 41,505 · -4.0%
• By 2075: 39,695 · -8.2%
• By 2100: 36,090 · -16.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.63)
• Race & ethnicity: White 48% Black 34% Hispanic / Latino 15% Two or more races 11%
• Hispanic origin (detail): Mexican 12%
• Common ancestry: Slovak 2% Lithuanian 1% Serbian 1%
• Foreign-born: 9% · Canada
• Languages at home: 85% English-only · Spanish 14% Other Indo-European 1%

Political lean MEDSL · Coffee

• 2024 margin: Solid R (+45.1) · D 27.3% · R 72.5%
• 2008→2024 swing: -15.6pp toward R · 2008: -29.5pp · 2024: -45.1pp
• All cycles: 2024: R+45.1 2020: R+39.9 2016: R+39.5 2012: R+29.1 2008: R+29.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -51.34%
• Current HPI: 186.6264
• 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

• 2026-02-27 Listed $60,000 GAMLS

Property tax history

-0.6%/yr

Latest (2025): $730 · -0.5% YoY. Source: county tax records.