CashFlowRE
Sign in Sign up
709 Plant St
B Composite 72.5
Why this score? — see what drove the B 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
  • ARV discount +7.5/15.0
  • Appreciation +6.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$39,900

709 Plant St · Montezuma, GA 31063
3 bd · 1.0 ba · 712 sqft · SingleFamily public records · 87 Days on market
Built 1985 0.29 ac lot $56/sqft · 102% above area ↓ 11% since listing

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

Listing remarks MLS

Discover the potential in this fantastic fixer-upper opportunity located in Montezuma in Macon County! Situated on a generous lot, this 3-bedroom, 1-bath home offers expansive front and backyard space-perfect for outdoor living, entertaining, or future enhancements. This property is ready for your creative vision and personal touch to bring it back to life. Nestled in a quiet and peaceful neighborhood, it provides a serene setting while still being conveniently located near local schools, parks, and major roadways including Spaulding Road, Georgia State Route 90, and Georgia State Route 224 for easy access and commuting. Whether you're an investor looking for your next fix-and-flip project or a buyer eager to create a personalized home, this budget-friendly property offers endless possibilities. Don't miss your chance to unlock the value and make this home your own-schedule a showing today!

Key facts

  • 0.29 acre lot
  • Built 1985
  • Listed 86 days

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 3-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($843 rent vs $40k).
  • Recommended offer: $38k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#188 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, amenities F, commute F.
  • Macon County (town): math 5% / reading 14% proficiency, ranked #169 of 174 in GA (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 29 active listings in the ZIP; 13 units permitted in Macon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($276 loan paydown + $776 appreciation (1.9% local appreciation)).
  • Macon County population projected at -30% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $37,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.11%
Cap rate
18.57%
Cash-on-cash
43.84%
DSCR
2.95
GRM
3.9

CMA / ARV

ARV (median comp)
$19,708
List price
$39,900
Delta
102.45%
Verdict
OVERPRICED
Comps
6 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
601 Travelers Rest Rd 0.22mi 3/1.0 700 (-2%) 12mo $75,000 $107 77

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
47.7%
Equity multiple
3.56×
Total profit
$28,621
Equity at exit
$15,619
10-year hold
IRR
48.5%
Equity multiple
7.11×
Total profit
$68,302
Equity at exit
$22,400

Cash invested: $11,172 (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 31063

Home prices YoY
1.1%
Active inventory
29
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$843 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$32 /mo · $381/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$408

Break-even live

Break-even rent $326
Max offer price $39,900
Occupancy floor 47%

Sensitivity live

Price -10% $431 -5% $419 +0% $408 +5% $397 +10% $386
Rent -10% $342 -5% $375 +0% $408 +5% $441 +10% $475
Rate -1.0pp $428 -0.5pp $418 base $408 +0.5pp $398 +1.0pp $387

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
$9,975
Closing costs
$1,197
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 30 events

  1. 2026-06-21
    days on market $39,900 Active 87 DOM
  2. 2026-06-19
    days on market $39,900 Active 85 DOM
  3. 2026-06-18
    days on market $39,900 Active 84 DOM
  4. 2026-06-17
    days on market $39,900 Active 83 DOM
  5. 2026-06-16
    days on market $39,900 Active 82 DOM
  6. 2026-06-15
    days on market $39,900 Active 81 DOM
  7. 2026-06-14
    days on market $39,900 Active 79 DOM
  8. 2026-06-13
    days on market $39,900 Active 78 DOM
  9. 2026-06-10
    days on market $39,900 Active 76 DOM
  10. 2026-06-09
    days on market $39,900 Active 75 DOM
  11. 2026-06-08
    days on market $39,900 Active 74 DOM
  12. 2026-06-07
    days on market $39,900 Active 73 DOM
  13. 2026-06-03
    days on market $39,900 Active 69 DOM
  14. 2026-06-02
    days on market $39,900 Active 68 DOM
  15. 2026-06-01
    days on market $39,900 Active 67 DOM
  16. 2026-05-31
    days on market $39,900 Active 66 DOM
  17. 2026-05-30
    days on market $39,900 Active 65 DOM
  18. 2026-05-08
    price $39,900 903-char remark
    Show marketing remark (927 chars)

    Discover the potential in this fantastic fixer-upper opportunity located in Montezuma in Macon County! Situated on a generous lot, this 3-bedroom, 1-bath home offers expansive front and backyard space—perfect for outdoor living, entertaining, or future enhancements. This property is ready for your creative vision and personal touch to bring it back to life. Nestled in a quiet and peaceful neighborhood, it provides a serene setting while still being conveniently located near local schools, parks, and major roadways including Spaulding Road, Georgia State Route 90, and Georgia State Route 224 for easy access and commuting. Whether you’re an investor looking for your next fix-and-flip project or a buyer eager to create a personalized home, this budget-friendly property offers endless possibilities. Don’t miss your chance to unlock the value and make this home your own—schedule a showing today!

  19. 2026-05-08
    price $39,900 927-char remark
    Show marketing remark (927 chars)

    Discover the potential in this fantastic fixer-upper opportunity located in Montezuma in Macon County! Situated on a generous lot, this 3-bedroom, 1-bath home offers expansive front and backyard space—perfect for outdoor living, entertaining, or future enhancements. This property is ready for your creative vision and personal touch to bring it back to life. Nestled in a quiet and peaceful neighborhood, it provides a serene setting while still being conveniently located near local schools, parks, and major roadways including Spaulding Road, Georgia State Route 90, and Georgia State Route 224 for easy access and commuting. Whether you’re an investor looking for your next fix-and-flip project or a buyer eager to create a personalized home, this budget-friendly property offers endless possibilities. Don’t miss your chance to unlock the value and make this home your own—schedule a showing today!

  20. 2026-03-26
    listed $49,900 New 903-char remark
    Show marketing remark (927 chars)

    Discover the potential in this fantastic fixer-upper opportunity located in Montezuma in Macon County! Situated on a generous lot, this 3-bedroom, 1-bath home offers expansive front and backyard space—perfect for outdoor living, entertaining, or future enhancements. This property is ready for your creative vision and personal touch to bring it back to life. Nestled in a quiet and peaceful neighborhood, it provides a serene setting while still being conveniently located near local schools, parks, and major roadways including Spaulding Road, Georgia State Route 90, and Georgia State Route 224 for easy access and commuting. Whether you’re an investor looking for your next fix-and-flip project or a buyer eager to create a personalized home, this budget-friendly property offers endless possibilities. Don’t miss your chance to unlock the value and make this home your own—schedule a showing today!

  21. 2026-03-26
    listed $49,900 Active 927-char remark
    Show marketing remark (927 chars)

    Discover the potential in this fantastic fixer-upper opportunity located in Montezuma in Macon County! Situated on a generous lot, this 3-bedroom, 1-bath home offers expansive front and backyard space—perfect for outdoor living, entertaining, or future enhancements. This property is ready for your creative vision and personal touch to bring it back to life. Nestled in a quiet and peaceful neighborhood, it provides a serene setting while still being conveniently located near local schools, parks, and major roadways including Spaulding Road, Georgia State Route 90, and Georgia State Route 224 for easy access and commuting. Whether you’re an investor looking for your next fix-and-flip project or a buyer eager to create a personalized home, this budget-friendly property offers endless possibilities. Don’t miss your chance to unlock the value and make this home your own—schedule a showing today!

  22. 2025-10-13
    historical
  23. 2025-07-13
    status Back On Market
  24. 2025-05-07
    status Under Contract
  25. 2025-03-23
    status Back On Market
  26. 2025-03-18
    status Under Contract
  27. 2025-03-07
    historical
  28. 2025-03-07
    historical
  29. 2025-02-03
    listed $45,000 New
  30. 2025-02-03
    listed $45,000 Active

ⓘ 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
$381 · $32/mo
Projected year-2 tax
$381 · $32/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 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
$10,113
− Mortgage interest
−$2,235
− Property taxes
−$381
− Insurance
−$200
− Repairs & maintenance
−$809
− Management
−$809
− Depreciation
−$1,161
Taxable income
$4,519
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,084
After-tax cash flow
$3,813/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
Macon County
NCES district ID
1303450
Math proficiency
5% ▼ -7.00%
Reading proficiency
14% ▼ -4.00%
Median HH income
$29,832
Composite
7.25/100
National rank
#9957
State rank
#169 of 174 in GA

Livability — Montezuma

Score
66/100
State rank
#188
US rank
#11737

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montezuma, GA
Population (ZIP)
4,262

Population outlook (Macon County) Hauer SSP2

Today (2025)
12,210 people
By 2030
11,442 · -6.3%
By 2040
9,901 · -18.9%
By 2050
8,575 · -29.8%
By 2075
6,047 · -50.5%
By 2100
4,043 · -66.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 58% White 29% Hispanic / Latino 6% Asian 4% Two or more races 3%
Hispanic origin (detail)
Mexican 2%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 5% German/W. Germanic 2% Tagalog/Filipino 1%

Political lean MEDSL · Macon

2024 margin
D (+17.9) · D 58.8% · R 40.9%
2008→2024 swing
-13.0pp toward R · 2008: 30.9pp · 2024: 17.9pp
All cycles
2024: D+17.9 2020: D+23.1 2016: D+27.2 2012: D+34.8 2008: D+30.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.94%
Current HPI
170.6678
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

-11.3% since first listed
13 events — show timeline
  • 2026-05-08 Price Changed $39,900 GAMLS
  • 2026-05-08 Price Changed $39,900 FMLS
  • 2026-03-26 Listed $49,900 FMLS
  • 2026-03-26 Listed $49,900 GAMLS
  • 2025-10-13 Listing Removed GAMLS
  • 2025-07-13 Relisted GAMLS
  • 2025-05-07 Pending GAMLS
  • 2025-03-23 Relisted GAMLS
  • 2025-03-18 Pending GAMLS
  • 2025-03-07 Listing Removed FMLS
  • 2025-03-07 Listing Removed GAMLS
  • 2025-02-03 Listed $45,000 FMLS
  • 2025-02-03 Listed $45,000 GAMLS

Property tax history

+3.4%/yr

Latest (2024): $381 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…