CashFlowRE
Sign in Sign up
4494 Old Summerville Rd 🏷️ Likely Rental
D Composite 40.01
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 +8.4/30.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$234,900

4494 Old Summerville Rd · Rome, GA 30105
5 bd · 2.5 ba · 2,505 sqft · SingleFamily · 148 Days on market
Built 1979 0.68 ac lot $94/sqft · 48% below area Est $453k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cash Flow Alert! Price reduced = 13.6% cap rate. Who's ready to add a strong performer to their portfolio? This well-maintained, income-producing duplex sits in a prime location and is already doing the work for you. Both units are leased with updated one-year leases in place-steady income from day one. One unit has been recently renovated with new flooring, fresh paint, an updated kitchen, and a mini-split HVAC, boosting both value and tenant appeal. The exterior has also been freshly painted, keeping maintenance low and curb appeal high. And here's where it gets interesting: The property includes a third septic tank, previously used for a mobile home opening the door for a potential third unit and even more upside. Plus, there's a peaceful green space behind the duplex, adding appeal for tenants. Strong cash flow. Immediate income. Built-in future potential. Opportunities like this don't last long. Reach out today for financials or to schedule a showing.

Key facts

  • Mini split hvac
  • Updated kitchen
  • Recently renovated

Tags

INCOME PRODUCING DUPLEXPRIME LOCATIONRECENTLY RENOVATEDUPDATED KITCHENMINI SPLIT HVACFRESHLY PAINTED EXTERIOR

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $234,900 price doesn't fit this home's estimated sale value (~$452,536) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 5-bed/2.5-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-209 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (12.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (23.8% below list).
  • Recommended offer: $179k (23.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.3% in Rome — 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 64/100 on livability (#266 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Floyd County (rural): math 41% / reading 40% proficiency, ranked #45 of 174 in GA (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 355 units permitted in Floyd County in 2024 (0 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 $7k of value loss. Plan a longer hold.
  • Floyd County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 18y 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 $30k; list at $235k implies a 686% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $178,972 (23.8% 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 148 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.76%
Cap rate
5.22%
Cash-on-cash
-3.82%
DSCR
0.83
GRM
10.9

CMA / ARV

ARV (median comp)
$452,536
List price
$234,900
Delta
-48.09%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.7%
Equity multiple
0.22×
Total profit
$-51,378
Equity at exit
$35,024
10-year hold
IRR
-17.0%
Equity multiple
0.06×
Total profit
$-61,807
Equity at exit
$20,310

Cash invested: $65,772 (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 30105

Home prices YoY
-17.1%
Active inventory
11
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,790 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax est. 1.5%
$294 /mo · $3,524/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$-209

Break-even live

Break-even rent $2,055
Max offer price $204,590
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
$58,725
Closing costs
$7,047
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 46 events

  1. 2026-06-18
    days on market $234,900 Active 148 DOM
  2. 2026-06-17
    days on market $234,900 Active 147 DOM
  3. 2026-06-16
    days on market $234,900 Active 146 DOM
  4. 2026-06-15
    days on market $234,900 Active 145 DOM
  5. 2026-06-14
    days on market $234,900 Active 143 DOM
  6. 2026-06-13
    days on market $234,900 Active 142 DOM
  7. 2026-06-10
    days on market $234,900 Active 140 DOM
  8. 2026-06-09
    days on market $234,900 Active 139 DOM
  9. 2026-06-08
    days on market $234,900 Active 138 DOM
  10. 2026-06-07
    statusdays on market $234,900 Active 137 DOM
  11. 2026-06-03
    days on market $234,900 Active Under Contract 133 DOM
  12. 2026-06-03
    status $234,900 Active Under Contract 132 DOM
  13. 2026-06-02
    days on market $234,900 Active 132 DOM
  14. 2026-06-01
    days on market $234,900 Active 131 DOM
  15. 2026-05-31
    days on market $234,900 Active 130 DOM
  16. 2026-05-30
    days on market $234,900 Active 129 DOM
  17. 2026-05-04
    price $234,900 970-char remark
    Show marketing remark (1000 chars)

    Cash Flow Alert! Price reduced = 13.6% cap rate. Who’s ready to add a strong performer to their portfolio? This well-maintained, income-producing duplex sits in a prime location and is already doing the work for you. Both units are leased with updated one-year leases in place—steady income from day one. One unit has been recently renovated with new flooring, fresh paint, an updated kitchen, and a mini-split HVAC, boosting both value and tenant appeal. The exterior has also been freshly painted, keeping maintenance low and curb appeal high. And here’s where it gets interesting: The property includes a third septic tank, previously used for a mobile home opening the door for a potential third unit and even more upside. Plus, there’s a peaceful green space behind the duplex, adding appeal for tenants. Strong cash flow. Immediate income. Built-in future potential. Opportunities like this don’t last long. Reach out today for financials or to schedule a showing.

  18. 2026-05-04
    price $234,900 1000-char remark
    Show marketing remark (1000 chars)

    Cash Flow Alert! Price reduced = 13.6% cap rate. Who’s ready to add a strong performer to their portfolio? This well-maintained, income-producing duplex sits in a prime location and is already doing the work for you. Both units are leased with updated one-year leases in place—steady income from day one. One unit has been recently renovated with new flooring, fresh paint, an updated kitchen, and a mini-split HVAC, boosting both value and tenant appeal. The exterior has also been freshly painted, keeping maintenance low and curb appeal high. And here’s where it gets interesting: The property includes a third septic tank, previously used for a mobile home opening the door for a potential third unit and even more upside. Plus, there’s a peaceful green space behind the duplex, adding appeal for tenants. Strong cash flow. Immediate income. Built-in future potential. Opportunities like this don’t last long. Reach out today for financials or to schedule a showing.

  19. 2026-01-21
    listed $239,900 New 970-char remark
    Show marketing remark (1000 chars)

    Cash Flow Alert! Price reduced = 13.6% cap rate. Who’s ready to add a strong performer to their portfolio? This well-maintained, income-producing duplex sits in a prime location and is already doing the work for you. Both units are leased with updated one-year leases in place—steady income from day one. One unit has been recently renovated with new flooring, fresh paint, an updated kitchen, and a mini-split HVAC, boosting both value and tenant appeal. The exterior has also been freshly painted, keeping maintenance low and curb appeal high. And here’s where it gets interesting: The property includes a third septic tank, previously used for a mobile home opening the door for a potential third unit and even more upside. Plus, there’s a peaceful green space behind the duplex, adding appeal for tenants. Strong cash flow. Immediate income. Built-in future potential. Opportunities like this don’t last long. Reach out today for financials or to schedule a showing.

  20. 2026-01-21
    listed $239,900 Active 1000-char remark
    Show marketing remark (1000 chars)

    Cash Flow Alert! Price reduced = 13.6% cap rate. Who’s ready to add a strong performer to their portfolio? This well-maintained, income-producing duplex sits in a prime location and is already doing the work for you. Both units are leased with updated one-year leases in place—steady income from day one. One unit has been recently renovated with new flooring, fresh paint, an updated kitchen, and a mini-split HVAC, boosting both value and tenant appeal. The exterior has also been freshly painted, keeping maintenance low and curb appeal high. And here’s where it gets interesting: The property includes a third septic tank, previously used for a mobile home opening the door for a potential third unit and even more upside. Plus, there’s a peaceful green space behind the duplex, adding appeal for tenants. Strong cash flow. Immediate income. Built-in future potential. Opportunities like this don’t last long. Reach out today for financials or to schedule a showing.

  21. 2026-01-10
    historical
  22. 2025-12-07
    status Back On Market
  23. 2025-12-03
    status Under Contract
  24. 2025-11-17
    historical
  25. 2025-11-14
    historical Active Under Contract
  26. 2025-09-24
    price $239,900
  27. 2025-09-16
    price $241,000
  28. 2025-09-04
    price $247,000
  29. 2025-07-29
    status Back On Market
  30. 2025-05-30
    status Under Contract
  31. 2025-04-18
    price $250,000
  32. 2025-04-04
    price $254,900
  33. 2025-03-21
    price $259,900
  34. 2025-02-26
    listed $265,000 New
  35. 2024-12-31
    historical
  36. 2024-12-31
    historical
  37. 2024-11-18
    price $299,900
  38. 2024-11-18
    price $299,900
  39. 2024-08-22
    price $310,500
  40. 2024-08-22
    price $310,500
  41. 2024-07-18
    price $317,500
  42. 2024-07-18
    price $317,500
  43. 2024-06-04
    listed $325,000 New
  44. 2024-06-04
    listed $325,000 Active
  45. 2008-09-02
    soldstatus $29,900
  46. 2008-08-12
    listed $29,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$21,477
− Mortgage interest
−$13,158
− Property taxes
−$3,524
− Insurance
−$1,174
− Repairs & maintenance
−$1,718
− Management
−$1,718
− Depreciation
−$6,833
Taxable loss
−$6,649
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,596
After-tax cash flow
$-918/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
Floyd County
NCES district ID
1302190
Math proficiency
41% ▼ -5.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$47,083
Composite
34.64/100
National rank
#5143
State rank
#45 of 174 in GA

Livability — Rome

Score
64/100
State rank
#266
US rank
#14459

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
77,706
Population (ZIP)
2,345

Population outlook (Floyd County) Hauer SSP2

Today (2025)
96,321 people
By 2030
95,532 · -0.8%
By 2040
93,332 · -3.1%
By 2050
90,850 · -5.7%
By 2075
84,989 · -11.8%
By 2100
76,097 · -21.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 12% Two or more races 4%
Hispanic origin (detail)
Mexican 11% Cuban 2%
Common ancestry
Slovak 1%
Foreign-born
7% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Floyd

2024 margin
Solid R (+42.0) · D 28.8% · R 70.7%
2008→2024 swing
-5.6pp toward R · 2008: -36.4pp · 2024: -42.0pp
All cycles
2024: R+42.0 2020: R+41.1 2016: R+43.5 2012: R+39.9 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.45%
Current HPI
258.9181
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

+685.6% since first listed
30 events — show timeline
  • 2026-05-04 Price Changed $234,900 GAMLS
  • 2026-05-04 Price Changed $234,900 FMLS
  • 2026-01-21 Listed $239,900 FMLS
  • 2026-01-21 Listed $239,900 GAMLS
  • 2026-01-10 Listing Removed GAMLS
  • 2025-12-07 Relisted GAMLS
  • 2025-12-03 Pending GAMLS
  • 2025-11-17 Listing Removed GAMLS
  • 2025-11-14 Contingent GAMLS
  • 2025-09-24 Price Changed $239,900 GAMLS
  • 2025-09-16 Price Changed $241,000 GAMLS
  • 2025-09-04 Price Changed $247,000 GAMLS
  • 2025-07-29 Relisted GAMLS
  • 2025-05-30 Pending GAMLS
  • 2025-04-18 Price Changed $250,000 GAMLS
  • 2025-04-04 Price Changed $254,900 GAMLS
  • 2025-03-21 Price Changed $259,900 GAMLS
  • 2025-02-26 Listed $265,000 GAMLS
  • 2024-12-31 Listing Removed FMLS
  • 2024-12-31 Listing Removed GAMLS
  • 2024-11-18 Price Changed $299,900 GAMLS
  • 2024-11-18 Price Changed $299,900 FMLS
  • 2024-08-22 Price Changed $310,500 GAMLS
  • 2024-08-22 Price Changed $310,500 FMLS
  • 2024-07-18 Price Changed $317,500 GAMLS
  • 2024-07-18 Price Changed $317,500 FMLS
  • 2024-06-04 Listed $325,000 FMLS
  • 2024-06-04 Listed $325,000 GAMLS
  • 2008-09-02 Sold (MLS) $29,900 FMLS
  • 2008-08-12 Listed $29,900 FMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…