CashFlowRE
Sign in Sign up
1519 New Hope Church Rd
D Composite 41.85
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 +15.0/15.0
  • Cash flow +9.6/30.0
  • Schools +3.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$375,000

1519 New Hope Church Rd · Between, GA 30052
4 bd · 2.0 ba · 1,921 sqft · SingleFamily public records · 35 Days on market
Built 1930 1.50 ac lot $195/sqft · 26% below area Est $509k · 26% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you've been looking for something with character, space, and everything already done for you, this one checks all the boxes. This fully remodeled four bedroom, two bathroom farmhouse sits on a large lot and has that comfortable, lived-in feel in the best way, with hardwood floors, a great farmhouse kitchen, and a screened-in front porch that's perfect for slow mornings or winding down in the evenings. The primary suite is on the main level and has been thoughtfully updated to feel spacious and relaxing. Out back, you've got a big fenced yard with room to play, garden, or entertain, plus a powered workshop that gives you flexibility for whatever you need. The location makes it even better, tucked between downtown Monroe and Loganville with quick access to local shops, restaurants, and everything you need day to day!

Key facts

  • Farmhouse kitchen
  • Fenced yard
  • Remodeled farmhouse

Tags

REMODELED FARMHOUSEHARDWOOD FLOORSFARMHOUSE KITCHENSCREENED-IN FRONT PORCHFENCED YARDPOWERED WORKSHOP

Property features AI

Finance

  • Other: Approximately 1.50 acres lot; Crawl space basement

Exterior

  • Parking: Driveway with open parking
  • Utilities: Public water; Septic tank; 110V and 220V electrical service; Cable available; Electricity available
  • Home design: Single-level (one story)
  • Construction: Frame and other construction materials; Metal roof; Block foundation; Resale condition
  • Exterior features: Private entrance; Private yard; Storage; Front screened porch; Wood fencing in back yard; Outbuilding, storage shed, and workshop on property

Interior

  • Kitchen: White cabinets; Walk-in pantry; Open view to family room; Dishwasher; Electric cooktop; Electric oven
  • Bedrooms: Master bedroom on the main level; Four main-level bedrooms
  • Flooring: Hardwood; Tile
  • Bathrooms: Three full bathrooms; Master bath with shower-only and additional features
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Walk-in closets; Decorative living room fireplace
  • Laundry & utility: Dedicated laundry room

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 $375k.

Deal economics

  • At list price, monthly cash flow is $-256 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $330k (12.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (30.9% below list).
  • Recommended offer: $259k (30.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 2.4% in Between — 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 65/100 on livability (#217 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Walton County (rural): math 43% / reading 41% proficiency, ranked #31 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Walker Park Elementary School (math 44% / reading 38%, grade F, #411 of 1,228 statewide, top 34%, 715 students, 40% FRL); Carver Middle School (math 20% / reading 25%, grade F, #327 of 470 statewide, top 70%, 801 students, 59% FRL); Monroe Area High School (math 30% / reading 34%, grade F, #110 of 424 statewide, top 28%, 1,158 students, 48% FRL).
  • Market conditions: Rents rising (+3.1%/yr); 847 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 677 units permitted in Walton County in 2024 (17 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($94k/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 $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Walton County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($364k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y 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.
  • Current owner paid $140k; list at $375k implies a 168% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $259,017 (30.9% 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 35 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
0.69%
Cap rate
5.47%
Cash-on-cash
-2.93%
DSCR
0.87
GRM
12.1

CMA / ARV

ARV (median comp)
$508,945
List price
$375,000
Delta
-26.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1730 Lee Peters Rd 0.68mi 3/2.0 (-1) 1,848 (-4%) 7mo $340,000 $184 51
1210 Lee Peters Rd 0.65mi 4/2.0 1,650 (-14%) 4mo $170,000 $103 43
1533 Maddox Ln 0.45mi 4/3.0 2,180 (+14%) 22mo $415,000 $190 34

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 · 3.12% rent growth · sell at horizon

5-year hold
IRR
-21.1%
Equity multiple
0.27×
Total profit
$-76,904
Equity at exit
$55,914
10-year hold
IRR
-14.5%
Equity multiple
0.17×
Total profit
$-87,247
Equity at exit
$32,423

Cash invested: $105,000 (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 30052

Home prices YoY
-31.8%
Rents YoY
3.1%
Active inventory
847
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$2,590 medium interval (Pro) →
Mortgage (P&I)
$1,967
Tax from tax record
$180 /mo · $2,155/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$-256

Break-even live

Break-even rent $2,914
Max offer price $329,755
Occupancy floor

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
$93,750
Closing costs
$11,250
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2121 Oakridge Ave Monroe, GA 4.0 2.0 2485 $2,400 $0.97 24d 1 0.81mi

Listing history 24 events

  1. 2026-06-18
    days on market $375,000 Active 35 DOM
  2. 2026-06-17
    days on market $375,000 Active 34 DOM
  3. 2026-06-16
    days on market $375,000 Active 33 DOM
  4. 2026-06-15
    days on market $375,000 Active 32 DOM
  5. 2026-06-13
    days on market $375,000 Active 30 DOM
  6. 2026-06-13
    days on market $375,000 Active 29 DOM
  7. 2026-06-09
    days on market $375,000 Active 26 DOM
  8. 2026-06-08
    days on market $375,000 Active 25 DOM
  9. 2026-06-07
    days on market $375,000 Active 24 DOM
  10. 2026-06-04
    days on market $375,000 Active 21 DOM
  11. 2026-06-03
    days on market $375,000 Active 20 DOM
  12. 2026-06-02
    days on market $375,000 Active 19 DOM
  13. 2026-06-01
    days on market $375,000 Active 18 DOM
  14. 2026-05-31
    days on market $375,000 Active 17 DOM
  15. 2026-05-14
    listed $375,000 Active 847-char remark
    Show marketing remark (829 chars)

    If you've been looking for something with character, space, and everything already done for you, this one checks all the boxes. This fully remodeled four bedroom, two bathroom farmhouse sits on a large lot and has that comfortable, lived-in feel in the best way, with hardwood floors, a great farmhouse kitchen, and a screened-in front porch that's perfect for slow mornings or winding down in the evenings. The primary suite is on the main level and has been thoughtfully updated to feel spacious and relaxing. Out back, you've got a big fenced yard with room to play, garden, or entertain, plus a powered workshop that gives you flexibility for whatever you need. The location makes it even better, tucked between downtown Monroe and Loganville with quick access to local shops, restaurants, and everything you need day to day!

  16. 2026-05-14
    listed $375,000 New 829-char remark
    Show marketing remark (829 chars)

    If you've been looking for something with character, space, and everything already done for you, this one checks all the boxes. This fully remodeled four bedroom, two bathroom farmhouse sits on a large lot and has that comfortable, lived-in feel in the best way, with hardwood floors, a great farmhouse kitchen, and a screened-in front porch that's perfect for slow mornings or winding down in the evenings. The primary suite is on the main level and has been thoughtfully updated to feel spacious and relaxing. Out back, you've got a big fenced yard with room to play, garden, or entertain, plus a powered workshop that gives you flexibility for whatever you need. The location makes it even better, tucked between downtown Monroe and Loganville with quick access to local shops, restaurants, and everything you need day to day!

  17. 2020-10-26
    soldstatus $140,000
  18. 2020-10-22
    soldstatus $140,000 Closed
    Show marketing remark (327 chars)

    This 3 bedroom 2 bath farmhouse is nestled on approximately 1.5 acres and offer the perfect country setting. Surrounded by wooded acreage but still close enough to Schools, shopping and restaurants for convenience. The two barns offer ample storage as well. Don’t miss this great opportunity for the perfect fixer-upper.

  19. 2020-10-22
    soldstatus $140,000 Sold
    Show marketing remark (327 chars)

    This 3 bedroom 2 bath farmhouse is nestled on approximately 1.5 acres and offer the perfect country setting. Surrounded by wooded acreage but still close enough to Schools, shopping and restaurants for convenience. The two barns offer ample storage as well. Don’t miss this great opportunity for the perfect fixer-upper.

  20. 2020-09-10
    status Under Contract
    Show marketing remark (327 chars)

    This 3 bedroom 2 bath farmhouse is nestled on approximately 1.5 acres and offer the perfect country setting. Surrounded by wooded acreage but still close enough to Schools, shopping and restaurants for convenience. The two barns offer ample storage as well. Don’t miss this great opportunity for the perfect fixer-upper.

  21. 2020-09-10
    status Pending
    Show marketing remark (327 chars)

    This 3 bedroom 2 bath farmhouse is nestled on approximately 1.5 acres and offer the perfect country setting. Surrounded by wooded acreage but still close enough to Schools, shopping and restaurants for convenience. The two barns offer ample storage as well. Don’t miss this great opportunity for the perfect fixer-upper.

  22. 2020-08-26
    listed $150,000 Active
    Show marketing remark (327 chars)

    This 3 bedroom 2 bath farmhouse is nestled on approximately 1.5 acres and offer the perfect country setting. Surrounded by wooded acreage but still close enough to Schools, shopping and restaurants for convenience. The two barns offer ample storage as well. Don’t miss this great opportunity for the perfect fixer-upper.

  23. 2020-08-26
    listed $150,000 New
    Show marketing remark (327 chars)

    This 3 bedroom 2 bath farmhouse is nestled on approximately 1.5 acres and offer the perfect country setting. Surrounded by wooded acreage but still close enough to Schools, shopping and restaurants for convenience. The two barns offer ample storage as well. Don’t miss this great opportunity for the perfect fixer-upper.

  24. 2020-07-20
    soldstatus $385,000

ⓘ 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
$2,155 · $180/mo
Projected year-2 tax
$3,450 · $288/mo
Expected delta
+$1,295/yr (+$108/mo · 60.1%)

ⓘ 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
$31,082
− Mortgage interest
−$21,006
− Property taxes
−$2,155
− Insurance
−$1,875
− Repairs & maintenance
−$2,487
− Management
−$2,487
− Depreciation
−$10,909
Taxable loss
−$9,836
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,361
After-tax cash flow
$-713/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
Walton County
NCES district ID
1305390
Math proficiency
43% ▼ -10.00%
Reading proficiency
41% ▼ -10.00%
Median HH income
$53,716
Composite
36.52/100
National rank
#4643
State rank
#31 of 174 in GA

Livability — Between

Score
65/100
State rank
#217
US rank
#12892

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Walton County · 128,246 people
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,811
Household income
$93,764
Rent vs Own
19.3% rent · 80.7% own
Severe rent burden
1174.0

Population outlook (Walton County) Hauer SSP2

Today (2025)
98,098 people
By 2030
102,496 · +4.5%
By 2040
110,318 · +12.5%
By 2050
115,848 · +18.1%
By 2075
125,830 · +28.3%
By 2100
123,852 · +26.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 48% Black 33% Hispanic / Latino 13% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3% Cuban 1%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 1%
Foreign-born
13% · Canada, Jamaica, Vietnam
Languages at home
84% English-only · Spanish 10% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Walton

2024 margin
Solid R (+45.9) · D 26.7% · R 72.6%
2008→2024 swing
+6.2pp toward D · 2008: -52.1pp · 2024: -45.9pp
All cycles
2024: R+45.9 2020: R+49.2 2016: R+56.4 2012: R+55.6 2008: R+52.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.77%
Current HPI
212.1241
Rent YoY
▲ 3.12%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-2.6% since first listed
10 events — show timeline
  • 2026-05-14 Listed $375,000 FMLS
  • 2026-05-14 Listed $375,000 GAMLS
  • 2020-10-26 Sold (Public Records) $140,000 Public Records
  • 2020-10-22 Sold (MLS) $140,000 GAMLS
  • 2020-10-22 Sold (MLS) $140,000 FMLS
  • 2020-09-10 Pending GAMLS
  • 2020-09-10 Pending FMLS
  • 2020-08-26 Listed $150,000 GAMLS
  • 2020-08-26 Listed $150,000 FMLS
  • 2020-07-20 Sold (Public Records) $385,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $2,155 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…