CashFlowRE
Sign in Sign up
208 Georgia Ave S
C Composite 58.99
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).

  • Cash flow +19.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • Schools +5.9/10.0
  • 1% rule +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

208 Georgia Ave S · Bremen, GA 30110
4 bd · 2.0 ba · 1,504 sqft · SingleFamily public records · 180 Days on market
Built 1920 8,712 sqft lot $133/sqft · 22% below area Est $255k · 22% under

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

Listing remarks MLS

Location, size, character, great schools -- this house has it all! All it needs now is you to come in and make it your own! This classic 1920s historic home is full of potential, giving you unique touches like original leaded glass accent windows and a large, traditional covered front porch. Featuring 3 spacious bedrooms, 2 full baths, and a dedicated laundry room, this property offers the perfect canvas to restore and customize into your dream home. Recent updates include newer roof (installed 2021), updated plumbing, electrical, and ductwork, and double-paned windows. The home boasts timeless details and the opportunity to bring it back to its former glory. Located in a prime spot, you'll enjoy easy access to shops, dining, and community events while being part of one of the area's top-rated school districts. Storage building stays. Oversized deck with newer ramps help create the ideal outdoor living space. Whether you're an investor, history lover, or a family looking for a home with character, this property offers unlimited potential in a location that can't be beat. Here is your chance to own a piece of history in downtown Bremen!

Key facts

  • Covered front porch
  • Updated electrical
  • Newer roof

Tags

LEADED GLASS ACCENT WINDOWSCOVERED FRONT PORCHNEWER ROOFUPDATED PLUMBINGUPDATED ELECTRICALUPDATED DUCTWORK

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 $200k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/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 $186k (7.2% below list).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 3.2% in Bremen — 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 70/100 on livability (#97 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Bremen City (town): math 72% / reading 68% proficiency, ranked #3 of 174 in GA (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 148 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 225 units permitted in Haralson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Haralson County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 180 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 10 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.
  • Current owner paid $17k; list at $200k implies a 1056% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $176,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 180 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 1920 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
7.59%
Cash-on-cash
4.63%
DSCR
1.21
GRM
9.0

CMA / ARV

ARV (median comp)
$255,303
List price
$200,000
Delta
-21.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
214 Gordon St 0.49mi 3/1.0 (-1) 1,484 (-1%) 1mo $235,000 $158 65
626 Georgia Ave S 0.53mi 3/2.0 (-1) 1,461 (-3%) 6mo $219,900 $151 61
117 Marchman St 0.68mi 3/2.0 (-1) 1,456 (-3%) 0mo $285,000 $196 58
119 Sharp St 0.71mi 4/2.0 1,510 (+0%) 14mo $270,000 $179 54
113 Sharp St 0.65mi 3/2.5 (-1) 1,528 (+2%) 11mo $299,900 $196 51
625 Lawson St 0.61mi 3/2.0 (-1) 1,420 (-6%) 9mo $230,000 $162 50
632 Lawson St 0.64mi 3/2.0 (-1) 1,428 (-5%) 9mo $257,500 $180 49
705 Georgia Ave S 0.54mi 3/2.0 (-1) 1,630 (+8%) 14mo $267,500 $164 44
306 Church St 0.68mi 4/2.0 1,608 (+7%) 16mo $260,000 $162 44
215 Clinton St 0.58mi 4/2.0 1,704 (+13%) 15mo $275,000 $161 38
109 Edwards St 0.55mi 3/2.0 (-1) 1,288 (-14%) 10mo $199,000 $155 37
130 Sharp St 0.72mi 3/3.0 (-1) 1,350 (-10%) 10mo $298,000 $221 32

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
-9.1%
Equity multiple
0.67×
Total profit
$-18,690
Equity at exit
$29,821
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$1,243
Equity at exit
$17,292

Cash invested: $56,000 (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.

ZIP-level market 30110

Home prices YoY
-8.0%
Active inventory
148
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,856 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$118 /mo · $1,416/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$390
Net cashflow
$216

Break-even live

Break-even rent $1,582
Max offer price $200,000
Occupancy floor 83%

Sensitivity live

Price -10% $329 -5% $273 +0% $216 +5% $160 +10% $103
Rent -10% $70 -5% $143 +0% $216 +5% $290 +10% $363
Rate -1.0pp $317 -0.5pp $267 base $216 +0.5pp $164 +1.0pp $112

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
$50,000
Closing costs
$6,000
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
235 Georgia Ave N Bremen, GA 3.0 2.0 1100 $4,800 $4.36 44d 1 0.28mi
417 Tallapoosa St Bremen, GA 2.0–3.0 2.0 1089 $1,375 $1.26 0d 1 0.96mi
144 Crest Pointe Bremen, GA 3.0 2.5 2009 $2,145 $1.07 3d 1 1.04mi
136 Crest Pointe Bremen, GA 3.0 2.5 1634 $1,945 $1.19 2d 1 1.05mi
136 Crest Pointe Bremen, GA 3.0 2.5 1634 $1,945 $1.19 0d 1 1.05mi

Listing history 39 events

  1. 2026-06-18
    status $200,000 Pending 180 DOM
  2. 2026-06-17
    days on market $200,000 Active Under Contract 180 DOM
  3. 2026-06-16
    days on market $200,000 Active Under Contract 179 DOM
  4. 2026-06-15
    status $200,000 Active Under Contract 178 DOM
  5. 2026-06-15
    days on market $200,000 Active 178 DOM
  6. 2026-06-13
    days on market $200,000 Active 176 DOM
  7. 2026-06-09
    days on market $200,000 Active 172 DOM
  8. 2026-06-08
    days on market $200,000 Active 171 DOM
  9. 2026-06-07
    days on market $200,000 Active 170 DOM
  10. 2026-06-04
    days on market $200,000 Active 167 DOM
  11. 2026-06-03
    days on market $200,000 Active 166 DOM
  12. 2026-06-02
    days on market $200,000 Active 165 DOM
  13. 2026-06-01
    days on market $200,000 Active 164 DOM
  14. 2026-05-31
    days on market $200,000 Active 163 DOM
  15. 2026-02-13
    status Back On Market 1153-char remark
    Show marketing remark (1153 chars)

    Location, size, character, great schools -- this house has it all! All it needs now is you to come in and make it your own! This classic 1920s historic home is full of potential, giving you unique touches like original leaded glass accent windows and a large, traditional covered front porch. Featuring 3 spacious bedrooms, 2 full baths, and a dedicated laundry room, this property offers the perfect canvas to restore and customize into your dream home. Recent updates include newer roof (installed 2021), updated plumbing, electrical, and ductwork, and double-paned windows. The home boasts timeless details and the opportunity to bring it back to its former glory. Located in a prime spot, you'll enjoy easy access to shops, dining, and community events while being part of one of the area's top-rated school districts. Storage building stays. Oversized deck with newer ramps help create the ideal outdoor living space. Whether you're an investor, history lover, or a family looking for a home with character, this property offers unlimited potential in a location that can't be beat. Here is your chance to own a piece of history in downtown Bremen!

  16. 2026-02-12
    historical 1153-char remark
    Show marketing remark (1153 chars)

    Location, size, character, great schools -- this house has it all! All it needs now is you to come in and make it your own! This classic 1920s historic home is full of potential, giving you unique touches like original leaded glass accent windows and a large, traditional covered front porch. Featuring 3 spacious bedrooms, 2 full baths, and a dedicated laundry room, this property offers the perfect canvas to restore and customize into your dream home. Recent updates include newer roof (installed 2021), updated plumbing, electrical, and ductwork, and double-paned windows. The home boasts timeless details and the opportunity to bring it back to its former glory. Located in a prime spot, you'll enjoy easy access to shops, dining, and community events while being part of one of the area's top-rated school districts. Storage building stays. Oversized deck with newer ramps help create the ideal outdoor living space. Whether you're an investor, history lover, or a family looking for a home with character, this property offers unlimited potential in a location that can't be beat. Here is your chance to own a piece of history in downtown Bremen!

  17. 2025-12-19
    listed $200,000 Active 1177-char remark
    Show marketing remark (1177 chars)

    Location, size, character, great schools -- this house has it all! All it needs now is you to come in and make it your own! This classic 1920s historic home is full of potential, giving you unique touches like original leaded glass accent windows and a large, traditional covered front porch. Featuring 3 spacious bedrooms, 2 full baths, and a dedicated laundry room, this property offers the perfect canvas to restore and customize into your dream home. Recent updates include newer roof (installed 2021), updated plumbing, electrical, and ductwork, and double-paned windows. The home boasts timeless details and the opportunity to bring it back to its former glory. Located in a prime spot, you’ll enjoy easy access to shops, dining, and community events while being part of one of the area’s top-rated school districts. Storage building stays. Oversized deck with newer ramps help create the ideal outdoor living space. Whether you’re an investor, history lover, or a family looking for a home with character, this property offers unlimited potential in a location that can’t be beat. Here is your chance to own a piece of history in downtown Bremen!

  18. 2025-12-18
    historical
  19. 2025-12-18
    historical
  20. 2025-12-06
    price $210,000
  21. 2025-12-06
    price $210,000
  22. 2025-11-07
    listed $200,000 New 1153-char remark
    Show marketing remark (1153 chars)

    Location, size, character, great schools -- this house has it all! All it needs now is you to come in and make it your own! This classic 1920s historic home is full of potential, giving you unique touches like original leaded glass accent windows and a large, traditional covered front porch. Featuring 3 spacious bedrooms, 2 full baths, and a dedicated laundry room, this property offers the perfect canvas to restore and customize into your dream home. Recent updates include newer roof (installed 2021), updated plumbing, electrical, and ductwork, and double-paned windows. The home boasts timeless details and the opportunity to bring it back to its former glory. Located in a prime spot, you'll enjoy easy access to shops, dining, and community events while being part of one of the area's top-rated school districts. Storage building stays. Oversized deck with newer ramps help create the ideal outdoor living space. Whether you're an investor, history lover, or a family looking for a home with character, this property offers unlimited potential in a location that can't be beat. Here is your chance to own a piece of history in downtown Bremen!

  23. 2025-11-07
    listed $215,000 New
    Show marketing remark (1153 chars)

    Location, size, character, great schools -- this house has it all! All it needs now is you to come in and make it your own! This classic 1920s historic home is full of potential, giving you unique touches like original leaded glass accent windows and a large, traditional covered front porch. Featuring 3 spacious bedrooms, 2 full baths, and a dedicated laundry room, this property offers the perfect canvas to restore and customize into your dream home. Recent updates include newer roof (installed 2021), updated plumbing, electrical, and ductwork, and double-paned windows. The home boasts timeless details and the opportunity to bring it back to its former glory. Located in a prime spot, you'll enjoy easy access to shops, dining, and community events while being part of one of the area's top-rated school districts. Storage building stays. Oversized deck with newer ramps help create the ideal outdoor living space. Whether you're an investor, history lover, or a family looking for a home with character, this property offers unlimited potential in a location that can't be beat. Here is your chance to own a piece of history in downtown Bremen!

  24. 2025-11-07
    listed $215,000 Active
    Show marketing remark (1153 chars)

    Location, size, character, great schools -- this house has it all! All it needs now is you to come in and make it your own! This classic 1920s historic home is full of potential, giving you unique touches like original leaded glass accent windows and a large, traditional covered front porch. Featuring 3 spacious bedrooms, 2 full baths, and a dedicated laundry room, this property offers the perfect canvas to restore and customize into your dream home. Recent updates include newer roof (installed 2021), updated plumbing, electrical, and ductwork, and double-paned windows. The home boasts timeless details and the opportunity to bring it back to its former glory. Located in a prime spot, you'll enjoy easy access to shops, dining, and community events while being part of one of the area's top-rated school districts. Storage building stays. Oversized deck with newer ramps help create the ideal outdoor living space. Whether you're an investor, history lover, or a family looking for a home with character, this property offers unlimited potential in a location that can't be beat. Here is your chance to own a piece of history in downtown Bremen!

  25. 2025-11-06
    historical
  26. 2025-10-24
    listed $215,000 New
  27. 2025-10-23
    historical
  28. 2025-10-16
    historical
  29. 2025-10-11
    price $215,000
  30. 2025-10-11
    price $215,000
  31. 2025-10-02
    listed $225,000 Active
  32. 2025-09-30
    historical
  33. 2025-09-30
    historical
  34. 2025-09-17
    price $225,000
  35. 2025-09-17
    price $225,000
  36. 2025-08-29
    listed $225,000 New
  37. 2025-08-29
    listed $250,000 New
  38. 2025-08-29
    listed $250,000 Active
  39. 1997-03-21
    soldstatus $17,300

ⓘ 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
$1,416 · $118/mo
Projected year-2 tax
$1,840 · $153/mo
Expected delta
+$424/yr (+$35/mo · 29.9%)

ⓘ 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 5/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$22,274
− Mortgage interest
−$11,203
− Property taxes
−$1,416
− Insurance
−$1,000
− Repairs & maintenance
−$1,782
− Management
−$1,782
− Depreciation
−$5,818
Taxable loss
−$727
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$174
After-tax cash flow
$2,769/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
Bremen City
NCES district ID
1300510
Math proficiency
72% ▼ -6.00%
Reading proficiency
68% ▼ -3.00%
Median HH income
$50,176
Composite
59.41/100
National rank
#929
State rank
#3 of 174 in GA

Livability — Bremen

Score
70/100
State rank
#97
US rank
#7777

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bremen, GA
Population (ZIP)
14,088

Population outlook (Haralson County) Hauer SSP2

Today (2025)
29,106 people
By 2030
29,023 · -0.3%
By 2040
28,434 · -2.3%
By 2050
27,144 · -6.7%
By 2075
22,666 · -22.1%
By 2100
16,475 · -43.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Black 4% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 4% Serbian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Haralson

2024 margin
Solid R (+74.4) · D 12.6% · R 87.0%
2008→2024 swing
-16.6pp toward R · 2008: -57.8pp · 2024: -74.4pp
All cycles
2024: R+74.4 2020: R+74.0 2016: R+71.6 2012: R+64.2 2008: R+57.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -28.20%
Current HPI
326.4181
Rent YoY
Metro
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+1056.1% since first listed
25 events — show timeline
  • 2026-02-13 Relisted GAMLS
  • 2026-02-12 Listing Removed GAMLS
  • 2025-12-19 Listed $200,000 FMLS
  • 2025-12-18 Listing Removed FMLS
  • 2025-12-18 Listing Removed GAMLS
  • 2025-12-06 Price Changed $210,000 GAMLS
  • 2025-12-06 Price Changed $210,000 FMLS
  • 2025-11-07 Listed $215,000 FMLS
  • 2025-11-07 Listed $215,000 GAMLS
  • 2025-11-07 Listed $200,000 GAMLS
  • 2025-11-06 Listing Removed GAMLS
  • 2025-10-24 Listed $215,000 GAMLS
  • 2025-10-23 Listing Removed FMLS
  • 2025-10-16 Listing Removed GAMLS
  • 2025-10-11 Price Changed $215,000 FMLS
  • 2025-10-11 Price Changed $215,000 GAMLS
  • 2025-10-02 Listed $225,000 FMLS
  • 2025-09-30 Listing Removed FMLS
  • 2025-09-30 Listing Removed GAMLS
  • 2025-09-17 Price Changed $225,000 GAMLS
  • 2025-09-17 Price Changed $225,000 FMLS
  • 2025-08-29 Listed $250,000 FMLS
  • 2025-08-29 Listed $250,000 GAMLS
  • 2025-08-29 Listed $225,000 GAMLS
  • 1997-03-21 Sold (Public Records) $17,300 Public Records

Property tax history

+9.8%/yr

Latest (2025): $1,416 · +69.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…