CashFlowRE
Sign in Sign up
134 Lake Ashley Dr
D+ Composite 46.17
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).

  • ARV discount +14.8/15.0
  • Cash flow +12.3/30.0
  • Schools +4.7/10.0
  • DSCR +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$270,000

134 Lake Ashley Dr · Kingsland, GA 31548
3 bd · 2.0 ba · 1,712 sqft · SingleFamily public records · 34 Days on market
Built 1994 0.37 ac lot Est $322k · 16% under

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

Listing remarks MLS

MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

Key facts

  • Storage shed
  • No hoa dues
  • 0.37 acre lot

Tags

LAKE ASHLEY COMMUNITYNO HOA DUESNO FLOOD INSURANCE REQUIREDLOW MAINTENANCE VINYL EXTERIORSTORAGE SHEDNEWER WOOD LAMINATE FLOORING

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 3-bed/2.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-51 ($-607/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (3.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (27.9% below list).
  • Recommended offer: $195k (27.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.5% in Kingsland — 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 69/100 on livability (#111 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, amenities F, commute F.
  • Camden County (town): math 56% / reading 54% proficiency, ranked #9 of 174 in GA (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Matilda Harris Elementary School (math 63% / reading 51%, grade C+, #151 of 1,228 statewide, top 13%, 662 students, 40% FRL); Camden Middle School (math 47% / reading 53%, grade C, #68 of 470 statewide, top 15%, 1,125 students, 49% FRL) — zoned schools at 45% FRL track the district average.
  • Market conditions: Rents flat; 388 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 383 units permitted in Camden County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($76k/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.
  • Camden County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 3 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $194,625 (27.9% 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 34 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.72%
Cap rate
6.07%
Cash-on-cash
-0.80%
DSCR
0.96
GRM
11.6

CMA / ARV

ARV (on-the-fly)
$321,856
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
107 Bluebell Dr 0.17mi 3/2.5 1,834 (+7%) 1mo $345,000 $188 77
138 Lake Ashley Dr 0.03mi 3/2.0 1,498 (-12%) 1mo $270,000 $180 77
103 Arbor Ct 0.27mi 4/2.0 (+1) 1,616 (-6%) 1mo $266,000 $165 72
107 Beaver Ct 0.43mi 4/2.0 (+1) 1,662 (-3%) 1mo $290,000 $174 69
106 Cherry Tree Ct 0.30mi 3/2.0 1,528 (-11%) 0mo $290,000 $190 68
142 Lake Wellington Dr 0.25mi 3/2.0 1,507 (-12%) 4mo $285,000 $189 66
523 Lake Jordan Blvd W 0.51mi 3/2.0 1,622 (-5%) 4mo $285,000 $176 64
131 College St 0.47mi 4/2.0 (+1) 1,844 (+8%) 1mo $325,000 $176 60
106 Lake Manor Ct 0.52mi 4/2.0 (+1) 1,833 (+7%) 0mo $379,000 $207 59
106 Harvest Moon Way 0.37mi 3/2.0 1,456 (-15%) 3mo $286,324 $197 56
136 Lake Jordan Blvd 0.51mi 3/2.0 1,924 (+12%) 1mo $316,000 $164 55
212 Verano St 0.72mi 3/2.0 1,835 (+7%) 1mo $399,750 $218 54

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 · 0.53% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.31×
Total profit
$-51,835
Equity at exit
$40,258
10-year hold
IRR
-18.5%
Equity multiple
0.10×
Total profit
$-68,295
Equity at exit
$23,345

Cash invested: $75,600 (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 31548

Home prices YoY
-4.5%
Rents YoY
0.5%
Active inventory
388
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,946 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$60 /mo · $716/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$-51

Break-even live

Break-even rent $2,010
Max offer price $261,065
Occupancy floor 98%

Sensitivity live

Price -10% $102 -5% $26 +0% $-51 +5% $-127 +10% $-203
Rent -10% $-204 -5% $-127 +0% $-51 +5% $26 +10% $103
Rate -1.0pp $85 -0.5pp $18 base $-51 +0.5pp $-121 +1.0pp $-192

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
$67,500
Closing costs
$8,100
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
218 Lake Forest Dr Kingsland, GA 4.0 2.0 1714 $4,300 $2.51 44d 1 0.25mi
102 Driftwood Ct Kingsland, GA 4.0 2.0 1438 $1,950 $1.36 45d 1 0.36mi
123 College St Kingsland, GA 4.0 2.0 1874 $2,200 $1.17 24d 1 0.39mi
126 Ash Ct Kingsland, GA 4.0 2.0 1579 $1,900 $1.20 12d 1 0.43mi
150 Lake Manor Dr Kingsland, GA 3.0 2.0 1783 $1,925 $1.08 8d 1 0.56mi
123 Magnolia Ct Kingsland, GA 3.0 2.0 1510 $1,800 $1.19 24d 1 0.69mi
211 Royal Palms Ave Kingsland, GA 3.0 2.0 1490 $1,600 $1.07 2d 1 0.84mi
1202 Hospitality Ave Kingsland, GA 3.0 2.0 1215 $1,778 $1.46 2d 14 0.86mi
301 N Gross Rd Kingsland, GA 2.0–3.0 2.0 1089 $1,549 $1.42 44d 1 1.03mi
115 Lake Wisteria Ct Kingsland, GA 3.0 2.0 1622 $1,775 $1.09 11d 1 1.12mi
125 Walnut Way Kingsland, GA 3.0 2.0 2015 $2,200 $1.09 8d 1 1.15mi
125 Walnut Way Kingsland, GA 3.0 2.0 2015 $2,200 $1.09 3d 1 1.15mi
108 Almond Cir Kingsland, GA 3.0 2.0 1309 $1,900 $1.45 22d 1 1.18mi
108 Almond Cir Kingsland, GA 3.0 2.0 1309 $1,900 $1.45 24d 1 1.18mi

Listing history 9 events

  1. 2026-04-22
    status Under Contract
  2. 2026-04-21
    status Pending 1590-char remark
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

  3. 2026-03-31
    historical Active Under Contract
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

  4. 2026-03-31
    historical Active Under Contract 1590-char remark
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

  5. 2026-03-31
    status Back On Market
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

  6. 2026-03-10
    status Pending 1590-char remark
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

  7. 2026-03-10
    status Under Contract
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

  8. 2026-02-25
    listed $270,000 New
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

  9. 2026-02-25
    listed $270,000 Active 1590-char remark
    Show marketing remark (1590 chars)

    MOVE-IN READY AND PERFECTLY SITUATED IN LAKE ASHLEY COMMUNITY IN KINGSLAND, THIS THREE-BEDROOM HOME OFFERS COMFORT, CONVENIENCE, AND PRIVACY WITH NO HOA DUES AND NO FLOOD INSURANCE REQUIRED.   THE LOW-MAINTENANCE VINYL EXTERIOR IS COMPLEMENTED BY A STORAGE SHED IN THE BACKYARD, PERFECT FOR KEEPING YOUR GARAGE ORGANIZED.   THE SPACIOUS LOT BACKS UP TO WOODED PRIVACY, CREATING A PEACEFUL RETREAT RIGHT AT HOME.   STEP INSIDE TO NEWER WOOD LAMINATE FLOORING THROUGHOUT THE MAIN LIVING AREAS AND NEWLY TILED BATHROOMS FOR A FRESH, UPDATED FEEL.   THE INVITING FAMILY ROOM FEATURES A VAULTED CEILING AND A COZY WOOD-BURNING FIREPLACE WITH A BEAUTIFUL STONE SURROUND.   THE EAT-IN KITCHEN OFFERS A SIZABLE PANTRY, A PASS-THROUGH WINDOW TO THE FAMILY ROOM, AND DIRECT ACCESS TO THE ATTACHED TWO-CAR GARAGE FOR EVERYDAY CONVENIENCE.   YOU’LL ALSO APPRECIATE THE SEPARATE DINING AREA AND THE CLIMATE-CONTROLLED FLORIDA ROOM OVERLOOKING THE PRIVATE BACKYARD, IDEAL FOR YEAR-ROUND ENJOYMENT.   THE PRIMARY SUITE INCLUDES A CULTURED MARBLE SOAKING TUB/SHOWER COMBINATION, PRIVATE WATER CLOSET, AND A SPACIOUS WALK-IN CLOSET.   TWO ADDITIONAL BEDROOMS ARE LOCATED JUST OFF THE FOYER AND SHARE A WELL-APPOINTED HALL BATH.   LOCATED WITHIN WALKING DISTANCE TO SCHOOLS AND A VARIETY OF RESTAURANTS, THIS HOME ALSO OFFERS EASY ACCESS TO NAVAL SUBMARINE BASE KINGS BAY, NEARBY MEDICAL FACILITIES, AND IS LESS THAN TWO MILES FROM INTERSTATE 95, MAKING COMMUTING A BREEZE.   EASY TO SHOW AND READY FOR ITS NEXT OWNER: SCHEDULE YOUR PRIVATE TOUR TODAY!

ⓘ 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
$716 · $60/mo
Projected year-2 tax
$2,484 · $207/mo
Expected delta
+$1,768/yr (+$147/mo · 246.7%)

ⓘ 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 9/10 Extreme 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 6/10 Major 12 unhealthy d/yr today · 12 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
$23,355
− Mortgage interest
−$15,124
− Property taxes
−$716
− Insurance
−$1,350
− Repairs & maintenance
−$1,868
− Management
−$1,868
− Depreciation
−$7,855
Taxable loss
−$5,427
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,302
After-tax cash flow
$696/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
Camden County
NCES district ID
1300780
Math proficiency
56% ▼ -3.00%
Reading proficiency
54% ▼ -4.00%
Median HH income
$51,668
Composite
47.1/100
National rank
#2331
State rank
#9 of 174 in GA

Livability — Kingsland

Score
69/100
State rank
#111
US rank
#8436

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingsland, GA
County
Camden County · 46,661 people
City population
24,070
Metro
St. Marys, GA
Population (ZIP)
24,070
Household income
$75,804
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
626.0

Population outlook (Camden County) Hauer SSP2

Today (2025)
54,358 people
By 2030
54,841 · +0.9%
By 2040
54,295 · -0.1%
By 2050
51,529 · -5.2%
By 2075
42,990 · -20.9%
By 2100
33,094 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 19% Two or more races 9% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Slovak 3% Italian 2% Lithuanian 2%
Foreign-born
2% · Vietnam, China, Canada
Languages at home
95% English-only · Spanish 3% Other Asian/Pacific 1%

Political lean MEDSL · Camden

2024 margin
Solid R (+35.7) · D 31.9% · R 67.5%
2008→2024 swing
-12.1pp toward R · 2008: -23.5pp · 2024: -35.7pp
All cycles
2024: R+35.7 2020: R+30.7 2016: R+33.9 2012: R+27.7 2008: R+23.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.33%
Current HPI
324.5893
Rent YoY
▲ 0.53%
Metro
St. Marys, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
9 events — show timeline
  • 2026-04-22 Pending GAMLS
  • 2026-04-21 Pending GIAR
  • 2026-03-31 Contingent GAMLS
  • 2026-03-31 Contingent GIAR
  • 2026-03-31 Relisted GAMLS
  • 2026-03-10 Pending GIAR
  • 2026-03-10 Pending GAMLS
  • 2026-02-25 Listed $270,000 GIAR
  • 2026-02-25 Listed $270,000 GAMLS

Property tax history

+5.2%/yr

Latest (2025): $716 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…