CashFlowRE
Sign in Sign up
307 Royal Fern Ln 🏗️ New Construction
F Composite 21.09
Why this score? — see what drove the F 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 +7.5/15.0
  • Livability +3.4/5.0
  • Schools +2.7/10.0
  • Cash flow +2.5/30.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$364,990

307 Royal Fern Ln · Statesboro, GA 30461
5 bd · 3.5 ba · 2,618 sqft · Land · 52 Days on market
Built 2026 8,276 sqft lot $58/mo HOA · 3% of rent ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

Key facts

  • Hardie plank siding
  • Modern kitchen
  • Open-concept layout

Tags

PRIVATE WOODED BACKYARDNEW CONSTRUCTION COMMUNITYHARDIE PLANK SIDINGOPEN-CONCEPT LAYOUTDESIGNATED DINING SPACEMODERN KITCHEN

Property features AI

Finance

  • Other: Subdivision: Fernhill Farms; Directions available
  • HOA & community: Homeowners association with annual fee of $700 (about $58.33/month)

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Underground utilities
  • Home design: Single-family residence; Two-story; Under construction; Built by D R Horton (Salem model)
  • Construction: Concrete construction; Slab foundation; Home warranty included; New construction
  • Exterior features: View; Playground nearby; Park nearby; Street lights; Sidewalks

Interior

  • Kitchen: Dishwasher; Disposal; Oven; Range
  • Bedrooms: One bedroom on the main level
  • Bathrooms: Three full bathrooms; One half bathroom; Two bathrooms on the main level
  • Heating & cooling: Central heating (natural gas); Central electric air conditioning
  • Interior features: Breakfast bar; Double vanity; Kitchen island; Pantry
  • Laundry & utility: Laundry room with washer hookup; Gas water heater; Tankless water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $364,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $434,610.

What this means for you Summary

Snapshot

  • This is a 5-bed/3.5-bath land listed at $365k.

Deal economics

  • At list price, monthly cash flow is $-2k ($-18k/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (40.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (46.1% below list).
  • Recommended offer: $197k (46.1% below list) — sets the bar for 1% rule.
  • Cap rate 2.1% vs local median 3.6% in Statesboro — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 68/100 on livability (#151 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, crime D+, schools D-.
  • Bulloch County (rural): math 32% / reading 33% proficiency, ranked #85 of 174 in GA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 250 active listings in the ZIP; solid renter incomes; 668 units permitted in Bulloch County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Bulloch 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 52 days — a 3% lower offer ($354k) is reasonable based on typical stale-listing flexibility.
  • 5 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, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,562 (46.1% 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 52 days. Have you received any prior offers? Is the seller open to a 46% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Crime grade is D 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.45%
Cap rate
2.13%
Cash-on-cash
-14.88%
DSCR
0.34
GRM
18.4

CMA / ARV

ARV (median comp)
$434,610
List price
$364,990
Delta
-16.02%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-44.8%
Equity multiple
-0.37×
Total profit
$-166,447
Equity at exit
$64,802
10-year hold
IRR
-81.0%
Equity multiple
-1.21×
Total profit
$-268,401
Equity at exit
$37,577

Cash invested: $121,691 (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 30461

Active inventory
250
Price-to-rent
15.5×

Monthly cashflow live

Estimated rent
$1,966 medium interval (Pro) →
Mortgage (P&I)
$2,279
Tax est. 1.5%
$543 /mo · $6,519/yr
Insurance
$181
HOA
$58
Vacancy / Maint / Mgmt
$413
Net cashflow
$-1,509

Break-even live

Break-even rent $3,875
Max offer price $216,306
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
$108,653
Closing costs
$13,038
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.

HOA detail

Monthly dues
$58 · $696/yr
Likely covers
watergas

Listing history 30 events

  1. 2026-06-19
    days on market $364,990 Active 52 DOM
  2. 2026-06-18
    days on market $364,990 Active 51 DOM
  3. 2026-06-17
    days on market $364,990 Active 50 DOM
  4. 2026-06-16
    days on market $364,990 Active 49 DOM
  5. 2026-06-15
    days on market $364,990 Active 48 DOM
  6. 2026-06-14
    days on market $364,990 Active 46 DOM
  7. 2026-06-13
    days on market $364,990 Active 45 DOM
  8. 2026-06-10
    days on market $364,990 Active 43 DOM
  9. 2026-06-09
    days on market $364,990 Active 42 DOM
  10. 2026-06-08
    days on market $364,990 Active 41 DOM
  11. 2026-06-07
    days on market $364,990 Active 40 DOM
  12. 2026-06-05
    days on market $364,990 Active 37 DOM
  13. 2026-06-03
    days on market $364,990 Active 36 DOM
  14. 2026-06-03
    days on market $364,990 Active 35 DOM
  15. 2026-06-01
    days on market $364,990 Active 34 DOM
  16. 2026-05-31
    days on market $364,990 Active 33 DOM
  17. 2026-05-30
    days on market $364,990 Active 32 DOM
  18. 2026-04-28
    status Under Contract 2039-char remark
    Show marketing remark (2039 chars)

    **D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

  19. 2026-04-28
    listed $364,990 Active 1392-char remark
    Show marketing remark (2039 chars)

    **D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

  20. 2026-04-24
    historical
    Show marketing remark (1204 chars)

    Quick Move-In! Ready NOW! Unbelievable, limited-time Price for TWO Primary Suites, Hardie Plank Siding, Natural Gas Community with Natural Gas Appliances, HUGE Bedrooms all with Walk-In Closets - this 5 bedroom, 3.5 bath BEAUTY sits on a lovely, wooded lot in the established City of Statesboro! Fernhill Farms is built by America's Home Builder, D.R. Horton. We build communities while offering value and peace of mind for our homeowners. The main level includes a separate flex room - perfect for an office or dining, a large quartz kitchen with island open to the family room, and a designated breakfast room. The first of two primary suites finishes out the main level. Upstairs you'll find yet ANOTHER primary suite with full bath and gracious walk-in closet! Three additional bedrooms, all with walk-in closets, plus a second double vanity full bath complete the upstairs! Located near Georgia Southern and the Hyundai META plant. Photos, colors, features, and sizes are for illustration only and may vary. Home is under construction - photos are not of subject home. Smart home technology included for convenience and security! More information on programs and options are available for this home.

  21. 2026-02-26
    price $363,990 2039-char remark
    Show marketing remark (2039 chars)

    **D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

  22. 2026-02-09
    price $364,990 2039-char remark
    Show marketing remark (2039 chars)

    **D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

  23. 2026-02-03
    price $374,990 2039-char remark
    Show marketing remark (2039 chars)

    **D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

  24. 2025-12-07
    listed $364,990
    Show marketing remark (1204 chars)

    Quick Move-In! Ready NOW! Unbelievable, limited-time Price for TWO Primary Suites, Hardie Plank Siding, Natural Gas Community with Natural Gas Appliances, HUGE Bedrooms all with Walk-In Closets - this 5 bedroom, 3.5 bath BEAUTY sits on a lovely, wooded lot in the established City of Statesboro! Fernhill Farms is built by America's Home Builder, D.R. Horton. We build communities while offering value and peace of mind for our homeowners. The main level includes a separate flex room - perfect for an office or dining, a large quartz kitchen with island open to the family room, and a designated breakfast room. The first of two primary suites finishes out the main level. Upstairs you'll find yet ANOTHER primary suite with full bath and gracious walk-in closet! Three additional bedrooms, all with walk-in closets, plus a second double vanity full bath complete the upstairs! Located near Georgia Southern and the Hyundai META plant. Photos, colors, features, and sizes are for illustration only and may vary. Home is under construction - photos are not of subject home. Smart home technology included for convenience and security! More information on programs and options are available for this home.

  25. 2025-12-03
    price $376,990 2039-char remark
    Show marketing remark (2039 chars)

    **D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

  26. 2025-11-11
    listed $396,990 New 2039-char remark
    Show marketing remark (2039 chars)

    **D.R. HORTON'S RED TAG SALE EVENT IS HAPPENING NOW THROUGH MAY 3!!! Buyers will receive, up to $12,000 in Closing Costs with preferred lender, FREE washer and dryer, FREE side-by-side stainless steel refrigerator, and TWO ceiling fans. ** Welcome Home to Stunning New Construction in Fernhill Farms! Discover this beautifully crafted D.R. Horton two-story home, nestled in the highly desirable Fernhill Farms community. From the moment you arrive, the HardiePlank exterior and timeless curb appeal set the tone for what awaits inside-spacious living, thoughtful design, and modern comfort. Step into a bright, open floor plan perfect for gatherings or cozy everyday living. The kitchen is sure to impress with custom cabinetry, a large island, quartz countertops, and stainless steel appliances, all overlooking the breakfast area and family room for effortless entertaining. The main level offers durable vinyl flooring, an elegant dining room, a generous laundry room, a convenient half bath, and a beautiful primary suite. The heart of the home-your kitchen, living, and breakfast spaces-creates an inviting atmosphere ideal for hosting or relaxing. Upstairs, soft carpet creates warm, comfortable spaces. Four oversized bedrooms provide plenty of room to unwind, each with large closets. Two full baths, both featuring double vanities and quartz countertops, add style and convenience for family or guests. This home comes loaded with upgrades at no extra cost, including smart home technology, 2" faux wood blinds, a tankless water heater, and a gas stove. Outside, you'll enjoy a fully landscaped yard with an irrigation system for easy upkeep. Plus, you're just steps away from the community playground and dog park-perfect for families and pet lovers. Take advantage of all the wonderful amenities Fernhill Farms has to offer. This exceptional home is truly a must-see and priced to sell. Call today to schedule your private tour! Pictures, colors, features, and sizes are for illustration purposes only and may vary.*

  27. 2025-08-26
    historical
  28. 2025-08-26
    historical
  29. 2025-07-08
    listed $406,990 New
  30. 2025-07-08
    listed $406,990

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥112°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$23,587
− Mortgage interest
−$24,345
− Property taxes
−$6,519
− Insurance
−$2,173
− Repairs & maintenance
−$1,887
− Management
−$1,887
− HOA
−$696
− Depreciation
−$12,643
Taxable loss
−$26,563
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,375
After-tax cash flow
$-11,729/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
Bulloch County
NCES district ID
1300630
Math proficiency
32% ▼ -11.00%
Reading proficiency
33% ▼ -8.00%
Median HH income
$36,335
Composite
26.97/100
National rank
#7074
State rank
#85 of 174 in GA

Livability — Statesboro

Score
68/100
State rank
#151
US rank
#9809

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Statesboro, GA
County
Bulloch County · 73,507 people
City population
67,164
Metro
Statesboro, GA
Population (ZIP)
17,447
Household income
$80,224
Rent vs Own
28.1% rent · 71.9% own
Severe rent burden
258.0

Population outlook (Bulloch County) Hauer SSP2

Today (2025)
79,935 people
By 2030
83,796 · +4.8%
By 2040
89,717 · +12.2%
By 2050
94,558 · +18.3%
By 2075
104,376 · +30.6%
By 2100
112,857 · +41.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 23% Hispanic / Latino 4% Two or more races 4% Asian 1%
Common ancestry
Italian 4% Serbian 2% Slovak 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · Bulloch

2024 margin
Strong R (+29.0) · D 35.3% · R 64.3%
2008→2024 swing
-9.8pp toward R · 2008: -19.2pp · 2024: -29.0pp
All cycles
2024: R+29.0 2020: R+23.7 2016: R+23.4 2012: R+19.1 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.47%
Current HPI
184.7341
Rent YoY
Metro
Statesboro, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-10.3% since first listed
13 events — show timeline
  • 2026-04-28 Pending GAMLS
  • 2026-04-28 Listed $364,990 Hive MLS
  • 2026-04-24 Listing Removed GAMLS
  • 2026-02-26 Price Changed $363,990 GAMLS
  • 2026-02-09 Price Changed $364,990 GAMLS
  • 2026-02-03 Price Changed $374,990 GAMLS
  • 2025-12-07 Listed $364,990 GAMLS
  • 2025-12-03 Price Changed $376,990 GAMLS
  • 2025-11-11 Listed $396,990 GAMLS
  • 2025-08-26 Listing Removed Hive MLS
  • 2025-08-26 Listing Removed GAMLS
  • 2025-07-08 Listed $406,990 Hive MLS
  • 2025-07-08 Listed $406,990 GAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…