245 Haisley Run · Rincon, GA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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 +10.5/30.0
- ARV discount +8.0/15.0
- Schools +4.3/10.0
- Condition / age +4.0/5.0
- 1% rule +3.7/10.0
- Livability +3.5/5.0
- DSCR +3.0/10.0
- Rent growth +2.5/5.0
- Appreciation +0.0/10.0
$264,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
Key facts
- Stainless appliances
- Marble counter tops
- Tile backsplash
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $265k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-136 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $241k (9.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $231k (12.6% below list).
- Recommended offer: $231k (12.6% below list) — sets the bar for 1% rule.
- Cap rate 5.7% vs local median 4.5% in Rincon — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 69/100 on livability (#109 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
- Effingham County (rural): math 49% / reading 48% proficiency, ranked #16 of 174 in GA (top 9%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 399 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 836 units permitted in Effingham County in 2024 (46 in 5+ unit buildings).
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.
- Effingham County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 189 days — a 12% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 2y ago 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.
Questions for the listing agent
- 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?
- It's been on market 189 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 0.87% ✗
- Cap rate
- 5.68%
- Cash-on-cash
- -2.20%
- DSCR
- 0.90
- GRM
- 9.5
CMA / ARV
- ARV (median comp)
- $268,013
- List price
- $264,900
- Delta
- -1.16%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 205 Haisley Run | 0.12mi | 3/2.0 | 1,544 (-2%) | 19mo | $325,000 | $210 | 72 |
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
- IRR
- -19.9%
- Equity multiple
- 0.31×
- Total profit
- $-51,478
- Equity at exit
- $39,497
- IRR
- -12.7%
- Equity multiple
- 0.25×
- Total profit
- $-55,514
- Equity at exit
- $22,904
Cash invested: $74,172 (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
ZIP-level market 31312
- Home prices YoY
- -26.6%
- Active inventory
- 399
- Price-to-rent
- 9.5×
Monthly cashflow live
- Estimated rent
- $2,315 medium interval (Pro) →
- Mortgage (P&I)
- −$1,389
- Tax from tax record
- −$318 /mo · $3,819/yr
- Insurance
- −$110
- HOA
- −$147
- Vacancy / Maint / Mgmt
- −$486
- Net cashflow
- $-136
Break-even live
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
- $66,225
- Closing costs
- $7,947
- 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.
Rent comps 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 208 Alyssa Ave Guyton, GA | 3.0 | 2.0 | 1434 | $2,300 | $1.60 | 23d | 1 | 0.14mi |
HOA detail
- Monthly dues
- $147 · $1,764/yr
Listing history 29 events
-
2026-06-18days on market $264,900 Active 189 DOM
-
2026-06-17days on market $264,900 Active 188 DOM
-
2026-06-16days on market $264,900 Active 187 DOM
-
2026-06-15days on market $264,900 Active 186 DOM
-
2026-06-14days on market $264,900 Active 184 DOM
-
2026-06-13days on market $264,900 Active 183 DOM
-
2026-06-10days on market $264,900 Active 181 DOM
-
2026-06-09days on market $264,900 Active 180 DOM
-
2026-06-08days on market $264,900 Active 179 DOM
-
2026-06-07days on market $264,900 Active 178 DOM
-
2026-06-05days on market $264,900 Active 175 DOM
-
2026-06-03days on market $264,900 Active 174 DOM
-
2026-06-02days on market $264,900 Active 173 DOM
-
2026-06-01days on market $264,900 Active 172 DOM
-
2026-05-31days on market $264,900 Active 171 DOM
-
2026-05-30days on market $264,900 Active 170 DOM
-
2026-03-11price $269,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2026-03-10price $269,900 535-char remark
Show marketing remark (535 chars)
Ernest Homes new construction townhomes. A three bedroom with two and a half baths. All bedrooms upstairs. 1,506 sq. ft. of heated space with a 1 car garage. * Townhome is completed. Quartz kitchen counter tops with upgraded cabinets and tile backsplash. Stainless appliances. Marble counter tops in the owner's bathroom and 2nd bath. 5.25" baseboards throughout the home. * Spray foam insulation. * Amenities are shared with Belmont Glen * Buyer will be responsible for a $264 per quarter townhome fee to cover lawn maintenance.
-
2025-12-02price $274,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2025-12-02price $275,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2025-12-01price $274,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2025-11-04price $275,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2025-10-21$274,900 Active 535-char remark
Show marketing remark (535 chars)
Ernest Homes new construction townhomes. A three bedroom with two and a half baths. All bedrooms upstairs. 1,506 sq. ft. of heated space with a 1 car garage. * Townhome is completed. Quartz kitchen counter tops with upgraded cabinets and tile backsplash. Stainless appliances. Marble counter tops in the owner's bathroom and 2nd bath. 5.25" baseboards throughout the home. * Spray foam insulation. * Amenities are shared with Belmont Glen * Buyer will be responsible for a $264 per quarter townhome fee to cover lawn maintenance.
-
2025-10-19historical
-
2025-09-02price $280,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2025-07-01price $285,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2025-04-09price $286,900 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2024-10-24$298,120 Active 1484-char remark
Show marketing remark (1484 chars)
WELCOME HOME TO 245 HAISLEY RUN Elevate your lifestyle at 245 Haisley Run, a beautifully crafted New Haven Townhome B in the sought-after New Haven at Belmont Glen community. This 1,506 SQ FT home is designed for those who want a sophisticated, turn-key residence with the perfect balance of open social spaces and private retreats. CHEF-INSPIRED MAIN FLOOR: The heart of this home is an expansive, light-filled kitchen designed for both daily living and effortless entertaining. Premium features include: - Polished quartz countertops and upgraded cabinetry. - A stylish tile backsplash and a full suite of stainless steel appliances. - A wide breakfast bar that overlooks the spacious Great Room. - A bright dining area with direct access to your private back patio and scenic green space. THOUGHTFUL SECOND-FLOOR DESIGN: - Owner's Sanctuary: An upstairs retreat featuring a dual-sink vanity with marble countertops and a massive walk-in closet. - Versatile Secondary Bedrooms: Two additional bedrooms offer generous closet space and natural light, ideal for family, guests, or a home office. - Convenient Laundry: Strategically located on the second floor near the bedrooms to simplify your routine. - Upscale Details: Enjoy the high-end feel of marble countertops in all bathrooms and high-profile baseboards throughout the home. COMMUNITY & EDUCATION: - Relax on the back patio with a partial privacy fence for added seclusion. - Enjoy shared amenities with Belmont . ..
-
2024-10-20$280,900
ⓘ 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
- $3,819 · $318/mo
- Projected year-2 tax
- $3,819 · $318/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $27,777
- − Mortgage interest
- −$14,839
- − Property taxes
- −$3,819
- − Insurance
- −$1,324
- − Repairs & maintenance
- −$2,222
- − Management
- −$2,222
- − HOA
- −$1,764
- − Depreciation
- −$7,706
- Taxable loss
- −$6,120
- Est. tax savings @ 24.0%
- +$1,469
- After-tax cash flow
- $-165/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
This move-in ready townhome is in good condition with minimal updates needed to enhance its curb appeal and value.
Value-add opportunities
- Both Paint exterior siding — Enhances curb appeal and value
- Both Replace front door — Improves entryway and adds value
- Both Upgrade lighting fixtures — Enhances curb appeal and interior ambiance
Renovation cost estimate screening
Value-add ROI direction
- Both Paint exterior siding — Enhances curb appeal and value ↑
- Both Replace front door — Improves entryway and adds value ↑
- Both Upgrade lighting fixtures — Enhances curb appeal and interior ambiance ↑
ⓘ 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
- Effingham County
- NCES district ID
- 1301980
- Math proficiency
- 49% ▼ -6.00%
- Reading proficiency
- 48% ▼ -5.00%
- Median HH income
- $60,503
- Composite
- 42.56/100
- National rank
- #3195
- State rank
- #16 of 174 in GA
Livability — Rincon
- Score
- 69/100
- State rank
- #109
- US rank
- #8380
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Effingham County · 68,439 people
- City population
- 23,940
- Metro
- Savannah, GA
- Population (ZIP)
- 25,991
- Household income
- $101,750
- Rent vs Own
- Severe rent burden
- 97.0
Population outlook (Effingham County) Hauer SSP2
- Today (2025)
- 67,399 people
- By 2030
- 72,297 · +7.3%
- By 2040
- 81,602 · +21.1%
- By 2050
- 89,494 · +32.8%
- By 2075
- 105,976 · +57.2%
- By 2100
- 111,943 · +66.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (75%)
- Race & ethnicity
- White 75% Black 11% Two or more races 9% Hispanic / Latino 7%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 2% Cuban 1%
- Common ancestry
- Slovak 2% Italian 2% Lithuanian 1%
- Foreign-born
- 3% · Canada
- Languages at home
- 96% English-only · Spanish 2%
Political lean MEDSL · Effingham
- 2024 margin
- Solid R (+49.1) · D 25.2% · R 74.3%
- 2008→2024 swing
- +1.6pp toward D · 2008: -50.7pp · 2024: -49.1pp
- All cycles
- 2024: R+49.1 2020: R+49.5 2016: R+55.6 2012: R+51.2 2008: R+50.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -74.77%
- Current HPI
- 205.9899
- Rent YoY
- —
- Metro
- Savannah, 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
-3.9% since first listed13 events — show timeline
- 2026-03-11 Price Changed $269,900 Zillow
- 2026-03-10 Price Changed $269,900 Hive MLS
- 2025-12-02 Price Changed $274,900 Zillow
- 2025-12-02 Price Changed $275,900 Zillow
- 2025-12-01 Price Changed $274,900 Zillow
- 2025-11-04 Price Changed $275,900 Zillow
- 2025-10-21 Listed $274,900 Hive MLS
- 2025-10-19 Listing Removed — Hive MLS
- 2025-09-02 Price Changed $280,900 Zillow
- 2025-07-01 Price Changed $285,900 Zillow
- 2025-04-09 Price Changed $286,900 Zillow
- 2024-10-24 Listed $298,120 Zillow
- 2024-10-20 Listed $280,900 Hive MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…