CashFlowRE
Sign in Sign up
690 Ledford Ave SE
C+ Composite 61.37
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$66,500

690 Ledford Ave SE · Dalton, GA 30721
1 bd · 1.0 ba · 750 sqft · SingleFamily public records · 70 Days on market
Built 1966 9,147 sqft lot $89/sqft · 28% above area Est $52k · 28% over ↓ 5% since listing

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

Listing remarks MLS

Buyer name on contract must match the party closing. Explore the potential in this 1-bedroom, 1-bath home located just minutes from downtown Dalton. The property sits on a corner lot with multiple outbuildings, including storage sheds and workshop spaces ideal for tools, equipment, or hobby use. Inside, the home features a traditional layout with a front living area, separate kitchen, and bedrooms with natural light. Several rooms show signs of age and wear, offering a solid opportunity for renovation, customization, or a full redesign. The bathroom includes accessibility features, and the home's simple footprint makes it a practical project for investors or owner occupants looking to add value. With easy access to schools, shopping, and major routes, this property is well positioned for long term potential. All contracts and offers are subject to final review and approval by seller.*Please note all offers are subject to HUD approval and must have a valid appraisal to close** Seller Pays: Buyer uses Premium Title Services, the seller's preferred title partner and closing agent. This lets the buyer bypass the title insurance fee, related search costs and reduced escrow/settlement fees, since the seller will cover those charges. The average charges for title search and insurance is $1225 & escrow/settlement fees is $875, resulting in an overall savings of ~$1660 for buyers, who opt for Premium Title Services.

Key facts

  • Workshop spaces
  • Natural light
  • Corner lot

Tags

CORNER LOTMULTIPLE OUTBUILDINGSSTORAGE SHEDSWORKSHOP SPACESNATURAL LIGHTACCESSIBILITY FEATURES

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 1-bed/1.0-bath single-family listed at $66k.

Deal economics

  • At list price, monthly cash flow is $398 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $63k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% vs local median 3.4% in Dalton — 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 67/100 on livability (#172 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, amenities F.
  • Whitfield County (rural): math 37% / reading 34% proficiency, ranked #62 of 174 in GA (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 384 active listings in the ZIP; 374 units permitted in Whitfield County in 2024 (35 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $460 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Whitfield County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,510 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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
1.59%
Cap rate
13.48%
Cash-on-cash
25.67%
DSCR
2.14
GRM
5.2

CMA / ARV

ARV (median comp)
$52,132
List price
$66,500
Delta
27.56%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
705 SE Pelman St 0.11mi 2/1.0 (+1) 813 (+8%) 21mo $171,800 $211 58
631 SE Bryson Rd 0.46mi 2/1.0 (+1) 740 (-1%) 22mo $50,000 $68 53

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
19.3%
Equity multiple
1.78×
Total profit
$14,593
Equity at exit
$9,915
10-year hold
IRR
27.6%
Equity multiple
3.44×
Total profit
$45,383
Equity at exit
$5,750

Cash invested: $18,620 (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 30721

Active inventory
384
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,059 medium interval (Pro) →
Mortgage (P&I)
$349
Tax from tax record
$62 /mo · $746/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$222
Net cashflow
$398

Break-even live

Break-even rent $555
Max offer price $66,500
Occupancy floor 57%

Sensitivity live

Price -10% $436 -5% $417 +0% $398 +5% $379 +10% $361
Rent -10% $315 -5% $356 +0% $398 +5% $440 +10% $482
Rate -1.0pp $432 -0.5pp $415 base $398 +0.5pp $381 +1.0pp $364

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
$16,625
Closing costs
$1,995
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.

Listing history 16 events

  1. 2026-06-15
    status $66,500 Under Contract 70 DOM
  2. 2026-06-15
    days on market $66,500 Active 70 DOM
  3. 2026-06-14
    days on market $66,500 Active 68 DOM
  4. 2026-06-13
    days on market $66,500 Active 67 DOM
  5. 2026-06-10
    days on market $66,500 Active 65 DOM
  6. 2026-06-09
    days on market $66,500 Active 64 DOM
  7. 2026-06-08
    days on market $66,500 Active 63 DOM
  8. 2026-06-07
    days on market $66,500 Active 62 DOM
  9. 2026-06-05
    days on market $66,500 Active 59 DOM
  10. 2026-06-03
    days on market $66,500 Active 58 DOM
  11. 2026-06-02
    days on market $66,500 Active 57 DOM
  12. 2026-06-01
    days on market $66,500 Active 56 DOM
  13. 2026-05-31
    days on market $66,500 Active 55 DOM
  14. 2026-05-30
    days on market $66,500 Active 54 DOM
  15. 2026-05-05
    price $66,500 1434-char remark
    Show marketing remark (1434 chars)

    Buyer name on contract must match the party closing. Explore the potential in this 1-bedroom, 1-bath home located just minutes from downtown Dalton. The property sits on a corner lot with multiple outbuildings, including storage sheds and workshop spaces ideal for tools, equipment, or hobby use. Inside, the home features a traditional layout with a front living area, separate kitchen, and bedrooms with natural light. Several rooms show signs of age and wear, offering a solid opportunity for renovation, customization, or a full redesign. The bathroom includes accessibility features, and the home's simple footprint makes it a practical project for investors or owner occupants looking to add value. With easy access to schools, shopping, and major routes, this property is well positioned for long term potential. All contracts and offers are subject to final review and approval by seller.*Please note all offers are subject to HUD approval and must have a valid appraisal to close** Seller Pays: Buyer uses Premium Title Services, the seller's preferred title partner and closing agent. This lets the buyer bypass the title insurance fee, related search costs and reduced escrow/settlement fees, since the seller will cover those charges. The average charges for title search and insurance is $1225 & escrow/settlement fees is $875, resulting in an overall savings of ~$1660 for buyers, who opt for Premium Title Services.

  16. 2026-04-03
    listed $70,000 New 1434-char remark
    Show marketing remark (1434 chars)

    Buyer name on contract must match the party closing. Explore the potential in this 1-bedroom, 1-bath home located just minutes from downtown Dalton. The property sits on a corner lot with multiple outbuildings, including storage sheds and workshop spaces ideal for tools, equipment, or hobby use. Inside, the home features a traditional layout with a front living area, separate kitchen, and bedrooms with natural light. Several rooms show signs of age and wear, offering a solid opportunity for renovation, customization, or a full redesign. The bathroom includes accessibility features, and the home's simple footprint makes it a practical project for investors or owner occupants looking to add value. With easy access to schools, shopping, and major routes, this property is well positioned for long term potential. All contracts and offers are subject to final review and approval by seller.*Please note all offers are subject to HUD approval and must have a valid appraisal to close** Seller Pays: Buyer uses Premium Title Services, the seller's preferred title partner and closing agent. This lets the buyer bypass the title insurance fee, related search costs and reduced escrow/settlement fees, since the seller will cover those charges. The average charges for title search and insurance is $1225 & escrow/settlement fees is $875, resulting in an overall savings of ~$1660 for buyers, who opt for Premium Title Services.

ⓘ 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
$746 · $62/mo
Projected year-2 tax
$746 · $62/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$12,712
− Mortgage interest
−$3,725
− Property taxes
−$746
− Insurance
−$332
− Repairs & maintenance
−$1,017
− Management
−$1,017
− Depreciation
−$1,935
Taxable income
$3,940
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$946
After-tax cash flow
$3,834/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
Whitfield County
NCES district ID
1305700
Math proficiency
37% ▼ -6.00%
Reading proficiency
34% ▼ -9.00%
Median HH income
$44,296
Composite
30.24/100
National rank
#6290
State rank
#62 of 174 in GA

Livability — Dalton

Score
67/100
State rank
#172
US rank
#10778

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Whitfield County · 80,309 people
City population
80,309
Metro
Dalton, GA
Population (ZIP)
53,060
Household income
$62,094
Rent vs Own
34.7% rent · 65.3% own
Severe rent burden
1156.0

Population outlook (Whitfield County) Hauer SSP2

Today (2025)
107,770 people
By 2030
108,737 · +0.9%
By 2040
110,260 · +2.3%
By 2050
111,205 · +3.2%
By 2075
113,014 · +4.9%
By 2100
112,775 · +4.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 48% Hispanic / Latino 47% Two or more races 10% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 35% Cuban 1%
Common ancestry
Slovak 1% Italian 1%
Foreign-born
24% · Canada, Jamaica
Languages at home
62% English-only · Spanish 37%

Political lean MEDSL · Whitfield

2024 margin
Solid R (+44.5) · D 27.5% · R 72.0%
2008→2024 swing
-4.5pp toward R · 2008: -40.0pp · 2024: -44.5pp
All cycles
2024: R+44.5 2020: R+40.7 2016: R+44.8 2012: R+45.1 2008: R+40.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -220.10%
Current HPI
314.9341
Rent YoY
Metro
Dalton, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-5.0% since first listed
2 events — show timeline
  • 2026-05-05 Price Changed $66,500 GAMLS
  • 2026-04-03 Listed $70,000 GAMLS

Property tax history

+62.7%/yr

Latest (2025): $746 · +62.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…