CashFlowRE
Sign in Sign up
1280 Starboard Way
C Composite 58.61
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 +22.9/30.0
  • ARV discount +11.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.4/10.0
  • Livability +3.2/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

1280 Starboard Way · Greensboro, GA 30642
2 bd · 2.0 ba · 1,278 sqft · SingleFamily public records · 30 Days on market
Built 2023 0.30 ac lot Est $380k · 8% under $380/mo HOA · 10% of rent ↓ 6% since listing

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

Listing remarks MLS

SIMPLE, SWEET AND THE LEAST EXPENSIVE detached single family home currently available in Del Webb at Lake Oconee, this adorable Noir Coast floor plan is an incredible opportunity and exceptonal value! Offering 2 bedrooms, 2 baths, and 1,278 square feet of thoughtfully designed living space, all in pristine condition from top to bottom. Featuring durable LVP flooring throughout the entire home, fresh interior paint, stainless steel appliances, and a spacious kitchen large enough for dinette seating, this home combines comfort and functionality with effortless style. The open-concept living area is filled with natural light, creating a bright and inviting atmosphere perfect for everyday living or entertaining. Custom shelving in every closet provides exceptional storage that you will have to see to believe! Charming barn doors add character and designer touches throughout the home. The garage has been extended an additional 4 feet and features beautiful epoxy flooring, plus abundant attic storage space for all your extras. Situated on a premium lot backing to a beautiful berm and dense woods, you’ll love relaxing on the back patio while enjoying peaceful views and watching deer gracefully wander through the trees. This is easy living at its best in Del Webb at Lake Oconee.

Key facts

  • Barn doors
  • Custom shelving
  • Spacious kitchen

Tags

DURABLE LVP FLOORINGSTAINLESS STEEL APPLIANCESSPACIOUS KITCHENCUSTOM SHELVINGBARN DOORSEXTENDED GARAGE

Property features AI

Finance

  • Other: Property located in the Del Webb at Lake Oconee subdivision
  • Financial info: Initiation fee required
  • HOA & community: Association with annual fee; Association fee covers grounds maintenance, private roads, swimming, tennis, and trash; Community amenities include clubhouse, fitness center, pool, tennis courts, playground, shared dock, boat/camper/van parking; Senior community / retirement community; Gated

Exterior

  • Parking: Attached garage with space for 2 vehicles
  • Security: Gated community; Smoke detectors
  • Utilities: Public water; Public sewer; High-speed internet available
  • Home design: Single family residence; House; Resale; Built in 2023; One story
  • Construction: Composition roof; Slab foundation; Other construction materials
  • Exterior features: Patio; Level lot; Lake Oconee frontage/views

Interior

  • Kitchen: Pantry; Solid surface counters; Dishwasher; Disposal; Microwave; Refrigerator; Stainless steel appliances
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Other
  • Bathrooms: Two full bathrooms (main level)
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Double vanity; Walk-in closets; No common walls; One-level living; Foyer; Laundry room
  • Laundry & utility: Washer and dryer included; Laundry in common area; Electric water heater

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 2-bed/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $615 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $350k).
  • Recommended offer: $345k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 1.0% in Greensboro — 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 (#272 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, employment F.
  • Greene County (rural): math 27% / reading 37% proficiency, ranked #82 of 174 in GA (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lake Oconee Charter (math 50% / reading 66%, grade C+, #143 of 1,228 statewide, top 12%, 892 students, 25% FRL, charter); Anita White Carson Middle School (math 8% / reading 15%, grade F, #424 of 470 statewide, top 90%, 524 students, 97% FRL) — zoned schools at 61% FRL track the district average.
  • Market conditions: 505 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 295 units permitted in Greene 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 $10k of value loss. Plan a longer hold.
  • Greene County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
Recommended offer $344,651 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.14%
Cap rate
8.40%
Cash-on-cash
7.53%
DSCR
1.34
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$379,566
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1280 Starboard Way 0.00mi 2/2.0 1,278 (0%) 9mo $380,000 $297 92
1290 Starboard Way 0.01mi 3/2.0 (+1) 1,444 (+13%) 9mo $440,000 $305 65
1218 Cypress Way 0.26mi 2/2.0 1,445 (+13%) 11mo $418,448 $290 57
1031 Eight Knot Ct 0.50mi 2/2.0 1,422 (+11%) 14mo $390,000 $274 47

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
-4.8%
Equity multiple
0.82×
Total profit
$-17,390
Equity at exit
$52,171
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$35,857
Equity at exit
$30,253

Cash invested: $97,972 (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 30642

Active inventory
505
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$4,000 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$184 /mo · $2,211/yr
Insurance
$146
HOA
$380
Vacancy / Maint / Mgmt
$840
Net cashflow
$615

Break-even live

Break-even rent $3,222
Max offer price $349,900
Occupancy floor 80%

Sensitivity live

Price -10% $813 -5% $714 +0% $615 +5% $516 +10% $417
Rent -10% $299 -5% $457 +0% $615 +5% $773 +10% $931
Rate -1.0pp $791 -0.5pp $704 base $615 +0.5pp $524 +1.0pp $432

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
$87,475
Closing costs
$10,497
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
1021 Leeward Run Trl Greensboro, GA 2.0 2.0 1868 $4,000 $2.14 14d 1 0.23mi

HOA detail

Monthly dues
$380 · $4,560/yr

Listing history 19 events

  1. 2026-06-19
    days on market $349,900 Active 30 DOM
  2. 2026-06-18
    days on market $349,900 Active 29 DOM
  3. 2026-06-17
    statusdays on market $349,900 Active 28 DOM
  4. 2026-06-16
    days on market $349,900 Price Change 27 DOM
  5. 2026-06-15
    pricestatusdays on market $349,900 Price Change 26 DOM
  6. 2026-06-14
    days on market $355,000 Active 24 DOM
  7. 2026-06-13
    days on market $355,000 Active 23 DOM
  8. 2026-06-10
    days on market $355,000 Active 21 DOM
  9. 2026-06-09
    days on market $355,000 Active 20 DOM
  10. 2026-06-08
    days on market $355,000 Active 19 DOM
  11. 2026-06-07
    pricedays on market $355,000 Active 18 DOM
  12. 2026-06-03
    statusdays on market $359,000 Active 14 DOM
  13. 2026-06-02
    days on market $359,000 New 13 DOM
  14. 2026-06-01
    days on market $359,000 New 12 DOM
  15. 2026-05-31
    days on market $359,000 New 11 DOM
  16. 2026-05-30
    days on market $359,000 New 10 DOM
  17. 2026-05-20
    listed $359,000 Active 1297-char remark
    Show marketing remark (1297 chars)

    SIMPLE, SWEET AND THE LEAST EXPENSIVE detached single family home currently available in Del Webb at Lake Oconee, this adorable Noir Coast floor plan is an incredible opportunity and exceptonal value! Offering 2 bedrooms, 2 baths, and 1,278 square feet of thoughtfully designed living space, all in pristine condition from top to bottom. Featuring durable LVP flooring throughout the entire home, fresh interior paint, stainless steel appliances, and a spacious kitchen large enough for dinette seating, this home combines comfort and functionality with effortless style. The open-concept living area is filled with natural light, creating a bright and inviting atmosphere perfect for everyday living or entertaining. Custom shelving in every closet provides exceptional storage that you will have to see to believe! Charming barn doors add character and designer touches throughout the home. The garage has been extended an additional 4 feet and features beautiful epoxy flooring, plus abundant attic storage space for all your extras. Situated on a premium lot backing to a beautiful berm and dense woods, you’ll love relaxing on the back patio while enjoying peaceful views and watching deer gracefully wander through the trees. This is easy living at its best in Del Webb at Lake Oconee.

  18. 2026-05-20
    listed $359,000 New
    Show marketing remark (1297 chars)

    SIMPLE, SWEET AND THE LEAST EXPENSIVE detached single family home currently available in Del Webb at Lake Oconee, this adorable Noir Coast floor plan is an incredible opportunity and exceptonal value! Offering 2 bedrooms, 2 baths, and 1,278 square feet of thoughtfully designed living space, all in pristine condition from top to bottom. Featuring durable LVP flooring throughout the entire home, fresh interior paint, stainless steel appliances, and a spacious kitchen large enough for dinette seating, this home combines comfort and functionality with effortless style. The open-concept living area is filled with natural light, creating a bright and inviting atmosphere perfect for everyday living or entertaining. Custom shelving in every closet provides exceptional storage that you will have to see to believe! Charming barn doors add character and designer touches throughout the home. The garage has been extended an additional 4 feet and features beautiful epoxy flooring, plus abundant attic storage space for all your extras. Situated on a premium lot backing to a beautiful berm and dense woods, you’ll love relaxing on the back patio while enjoying peaceful views and watching deer gracefully wander through the trees. This is easy living at its best in Del Webb at Lake Oconee.

  19. 2025-09-18
    soldstatus $380,000

ⓘ 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
$2,211 · $184/mo
Projected year-2 tax
$3,219 · $268/mo
Expected delta
+$1,008/yr (+$84/mo · 45.6%)

ⓘ 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
$48,000
− Mortgage interest
−$19,600
− Property taxes
−$2,211
− Insurance
−$1,750
− Repairs & maintenance
−$3,840
− Management
−$3,840
− HOA
−$4,560
− Depreciation
−$10,179
Taxable income
$2,020
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$485
After-tax cash flow
$6,895/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
Greene County
NCES district ID
1302490
Math proficiency
27% ▼ -8.00%
Reading proficiency
37% ▼ -5.00%
Median HH income
$42,172
Composite
27.08/100
National rank
#7046
State rank
#82 of 174 in GA

Livability — Greensboro

Score
64/100
State rank
#272
US rank
#14726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,884

Population outlook (Greene County) Hauer SSP2

Today (2025)
17,835 people
By 2030
18,182 · +1.9%
By 2040
18,509 · +3.8%
By 2050
18,794 · +5.4%
By 2075
19,704 · +10.5%
By 2100
20,584 · +15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 26% Hispanic / Latino 7% Two or more races 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Italian 2% Serbian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Greene

2024 margin
Strong R (+28.9) · D 35.3% · R 64.2%
2008→2024 swing
-13.9pp toward R · 2008: -15.1pp · 2024: -28.9pp
All cycles
2024: R+28.9 2020: R+26.5 2016: R+26.0 2012: R+22.5 2008: R+15.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.13%
Current HPI
186.3442
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

-5.5% since first listed
3 events — show timeline
  • 2026-05-20 Listed $359,000 GAMLS
  • 2026-05-20 Listed $359,000 LCBR
  • 2025-09-18 Sold (Public Records) $380,000 Public Records

Property tax history

+78.4%/yr

Latest (2025): $2,211 · -8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…