CashFlowRE
Sign in Sign up
1040 Askew Station Bnd
C- Composite 54.24
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 +19.5/30.0
  • ARV discount +12.4/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.3/10.0
  • 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

$390,000

1040 Askew Station Bnd · Greensboro, GA 30642
2 bd · 2.0 ba · 1,638 sqft · SingleFamily public records · 113 Days on market
Built 2013 8,712 sqft lot $238/sqft · 11% below area Est $437k · 11% under $380/mo HOA · 10% of rent

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

Listing remarks MLS

Welcome to another beautiful Copper Ridge in the sought-after Vista Collection of Del Webb Lake Oconee! Located on the highly desirable Askew Station Bend, this thoughtfully designed home offers the open-concept layout buyers love - all on one level and perfectly suited for easy, everyday living. The spacious kitchen features solid surface countertops, abundant cabinetry, a pantry, and a seamless flow into the dining and living areas, making entertaining effortless. The open great room provides plenty of natural light and comfortable gathering space, while the dedicated office/flex room offers versatility for hobbies, guests, or a quiet retreat. The primary suite is privately tucked away and includes a generous walk-in closet and en-suite bath with double vanities and a walk-in shower. A secondary bedroom and full bath provide ideal accommodations for visitors. Enjoy outdoor living from the patio overlooking a beautifully maintained yard - perfect for morning coffee or evening unwinding. Situated on one of the community's most desirable streets, this home combines comfort, convenience, and the vibrant Del Webb lifestyle. Residents enjoy access to world-class amenities including indoor and outdoor pools, clubhouse, fitness center, tennis, pickleball, bocce, walking trails, dog park, lake access with docks and kayak storage, and a full calendar of activities. If you've been waiting for the right home on Askew Station Bend - this is your opportunity.

Key facts

  • Spacious kitchen
  • Abundant cabinetry
  • Walk in closet

Tags

OPEN CONCEPT LAYOUTSPACIOUS KITCHENSOLID SURFACE COUNTERTOPSABUNDANT CABINETRYDEDICATED OFFICE FLEX ROOMWALK IN CLOSET

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 $390k.

Deal economics

  • At list price, monthly cash flow is $444 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $390k).
  • Recommended offer: $355k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 0.9% 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: schools F, amenities F, commute 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.
  • Market conditions: 502 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 $3k of loan paydown is wiped out by about $12k 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 113 days — a 9% lower offer ($355k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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 $271k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 35% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $354,900 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.03%
Cap rate
7.66%
Cash-on-cash
4.88%
DSCR
1.22
GRM
8.1

CMA / ARV

ARV (median comp)
$437,415
List price
$390,000
Delta
-10.84%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1060 Askew Station Bnd 0.03mi 2/2.0 1,642 (+0%) 2mo $420,000 $256 96
1040 Creekwood Pl 0.15mi 2/2.0 1,704 (+4%) 3mo $395,000 $232 84
1000 Askew Station Bnd 0.05mi 2/2.0 1,768 (+8%) 3mo $394,000 $223 82
1341 Crooked Creek Rd 0.24mi 2/2.0 1,702 (+4%) 7mo $410,000 $241 77
1201 Summer Hollow Rd 0.22mi 2/2.0 1,438 (-12%) 9mo $296,000 $206 62
1070 Spring Station Rd 0.43mi 3/2.0 (+1) 1,700 (+4%) 12mo $420,000 $247 59
1031 Slow Creek Way 0.19mi 2/2.0 1,872 (+14%) 12mo $412,000 $220 57
1100 Southern Pine Rd 0.64mi 2/2.0 1,570 (-4%) 9mo $417,000 $266 56
1000 Eight Knot Ct 0.71mi 2/2.0 1,596 (-3%) 8mo $417,000 $261 56
1001 Summer Station St 0.21mi 2/2.0 1,397 (-15%) 12mo $315,000 $225 56
1061 Little Shoals Rd 0.62mi 2/2.0 1,770 (+8%) 3mo $425,000 $240 55
1021 Branch Creek Way 0.50mi 2/2.0 1,776 (+8%) 11mo $389,000 $219 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
-8.7%
Equity multiple
0.68×
Total profit
$-34,839
Equity at exit
$58,150
10-year hold
IRR
0.8%
Equity multiple
1.06×
Total profit
$6,381
Equity at exit
$33,720

Cash invested: $109,200 (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
502
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$4,000 medium interval (Pro) →
Mortgage (P&I)
$2,045
Tax from tax record
$128 /mo · $1,538/yr
Insurance
$162
HOA
$380
Vacancy / Maint / Mgmt
$840
Net cashflow
$444

Break-even live

Break-even rent $3,438
Max offer price $390,000
Occupancy floor 84%

Sensitivity live

Price -10% $665 -5% $554 +0% $444 +5% $334 +10% $223
Rent -10% $128 -5% $286 +0% $444 +5% $602 +10% $760
Rate -1.0pp $640 -0.5pp $543 base $444 +0.5pp $343 +1.0pp $240

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
$97,500
Closing costs
$11,700
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 0.86mi

HOA detail

Monthly dues
$380 · $4,560/yr
Likely covers
poolgym

Listing history 24 events

  1. 2026-06-21
    days on market $390,000 Active 113 DOM
  2. 2026-06-19
    days on market $390,000 Active 111 DOM
  3. 2026-06-18
    days on market $390,000 Active 110 DOM
  4. 2026-06-17
    days on market $390,000 Active 109 DOM
  5. 2026-06-16
    days on market $390,000 Active 108 DOM
  6. 2026-06-15
    days on market $390,000 Active 107 DOM
  7. 2026-06-14
    days on market $390,000 Active 105 DOM
  8. 2026-06-13
    days on market $390,000 Active 104 DOM
  9. 2026-06-10
    days on market $390,000 Active 102 DOM
  10. 2026-06-09
    days on market $390,000 Active 101 DOM
  11. 2026-06-08
    days on market $390,000 Active 100 DOM
  12. 2026-06-07
    days on market $390,000 Active 99 DOM
  13. 2026-06-03
    days on market $390,000 Active 95 DOM
  14. 2026-06-02
    days on market $390,000 Active 94 DOM
  15. 2026-06-01
    days on market $390,000 Active 93 DOM
  16. 2026-05-31
    days on market $390,000 Active 92 DOM
  17. 2026-05-30
    days on market $390,000 Active 91 DOM
  18. 2026-02-28
    listed $390,000 New 1476-char remark
    Show marketing remark (1501 chars)

    Welcome to another beautiful Copper Ridge in the sought-after Vista Collection of Del Webb Lake Oconee! Located on the highly desirable Askew Station Bend, this thoughtfully designed home offers the open-concept layout buyers love — all on one level and perfectly suited for easy, everyday living. The spacious kitchen features solid surface countertops, abundant cabinetry, a pantry, and a seamless flow into the dining and living areas, making entertaining effortless. The open great room provides plenty of natural light and comfortable gathering space, while the dedicated office/flex room offers versatility for hobbies, guests, or a quiet retreat. The primary suite is privately tucked away and includes a generous walk-in closet and en-suite bath with double vanities and a walk-in shower. A secondary bedroom and full bath provide ideal accommodations for visitors. Enjoy outdoor living from the patio overlooking a beautifully maintained yard — perfect for morning coffee or evening unwinding. Situated on one of the community’s most desirable streets, this home combines comfort, convenience, and the vibrant Del Webb lifestyle. Residents enjoy access to world-class amenities including indoor and outdoor pools, clubhouse, fitness center, tennis, pickleball, bocce, walking trails, dog park, lake access with docks and kayak storage, and a full calendar of activities. If you’ve been waiting for the right home on Askew Station Bend — this is your opportunity.

  19. 2026-02-28
    listed $390,000 Active 1501-char remark
    Show marketing remark (1501 chars)

    Welcome to another beautiful Copper Ridge in the sought-after Vista Collection of Del Webb Lake Oconee! Located on the highly desirable Askew Station Bend, this thoughtfully designed home offers the open-concept layout buyers love — all on one level and perfectly suited for easy, everyday living. The spacious kitchen features solid surface countertops, abundant cabinetry, a pantry, and a seamless flow into the dining and living areas, making entertaining effortless. The open great room provides plenty of natural light and comfortable gathering space, while the dedicated office/flex room offers versatility for hobbies, guests, or a quiet retreat. The primary suite is privately tucked away and includes a generous walk-in closet and en-suite bath with double vanities and a walk-in shower. A secondary bedroom and full bath provide ideal accommodations for visitors. Enjoy outdoor living from the patio overlooking a beautifully maintained yard — perfect for morning coffee or evening unwinding. Situated on one of the community’s most desirable streets, this home combines comfort, convenience, and the vibrant Del Webb lifestyle. Residents enjoy access to world-class amenities including indoor and outdoor pools, clubhouse, fitness center, tennis, pickleball, bocce, walking trails, dog park, lake access with docks and kayak storage, and a full calendar of activities. If you’ve been waiting for the right home on Askew Station Bend — this is your opportunity.

  20. 2017-11-17
    soldstatus $271,000
  21. 2017-11-14
    soldstatus $271,000
  22. 2017-11-14
    soldstatus $271,000
  23. 2017-10-15
    listed $276,900
  24. 2017-05-11
    listed $276,900

ⓘ 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
$1,538 · $128/mo
Projected year-2 tax
$3,588 · $299/mo
Expected delta
+$2,050/yr (+$171/mo · 133.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 35% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$48,000
− Mortgage interest
−$21,846
− Property taxes
−$1,538
− Insurance
−$1,950
− Repairs & maintenance
−$3,840
− Management
−$3,840
− HOA
−$4,560
− Depreciation
−$11,345
Taxable loss
−$920
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$221
After-tax cash flow
$5,550/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

+40.8% since first listed
7 events — show timeline
  • 2026-02-28 Listed $390,000 LCBR
  • 2026-02-28 Listed $390,000 GAMLS
  • 2017-11-17 Sold (Public Records) $271,000 Public Records
  • 2017-11-14 Sold (MLS) $271,000 GAMLS
  • 2017-11-14 Sold (MLS) $271,000 LCBR
  • 2017-10-15 Listed $276,900 LCBR
  • 2017-05-11 Listed $276,900 GAMLS

Property tax history

-1.7%/yr

Latest (2025): $1,538 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…