Denmark Plan · Allenhurst, GA 31301

$296,900

5 bd · 3.0 ba · 2,256 sqft · SingleFamily · 937 Days on market

Excellent condition $30/mo HOA · 1% of rent

---

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).

• Cash flow +12.8/30.0
• ARV discount +7.5/15.0
• Appreciation +5.1/10.0
• Condition / age +4.8/5.0
• DSCR +3.8/10.0
• 1% rule +3.7/10.0
• Livability +3.1/5.0
• Schools +2.7/10.0
• Rent growth +2.5/5.0

Listing remarks MLS

The Denmark is an outstanding 5 bedroom, 3 bath home with flexible space perfect for any dynamic! A foyer entry welcomes you into the home, past a flex room which can serve as an office/craft room or optional 5th bedroom. Continuing down the corridor, the open family room greets you with dedicated dining area and a U shaped kitchen complete with breakfast bar. Upstairs, three bedrooms are located off the loft and share a hall bathroom with optional double sink. The master bath features a garden tub, separate shower, and walk-in closet. Artistic renderings are for informational purposes only. Actual floor plans, features and inclusions may vary.

Key facts

• <garden tub>
• <separate shower>
• 2 parking spots

Tags

• <DEDICATED DINING AREA>
• <GARDEN TUB>
• <SEPARATE SHOWER>

🏗️ New construction. The $296,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $312,786.

What this means for you Summary

Snapshot

• This is a 5-bed/3.0-bath single-family listed at $297k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-31 ($-367/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $274k (7.9% below list).
• Recommended offer: $261k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 62/100 on livability (#319 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, amenities F, commute F.
• Long County (rural): math 26% / reading 26% proficiency, ranked #115 of 174 in GA (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Smiley Elementary School (1,258 students, 67% FRL); Long County Middle School (math 21% / reading 27%, grade F, #311 of 470 statewide, top 68%, 945 students, 69% FRL); Long County High School (math 37% / reading 22%, grade F, #140 of 424 statewide, top 35%, 1,209 students, 70% FRL).
• Market conditions: 220 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).
• At $2,735/mo this rent would consume 50% of the median local household income ($65k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $3k of equity ($2k loan paydown + $486 appreciation (0.2% local appreciation)).
• Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 937 days — a 12% lower offer ($261k) is reasonable based on typical stale-listing flexibility.

Recommended offer $261,272 (12.0% 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 937 days. Have you received any prior offers? Is the seller open to a 12% 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. 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. 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: 0.87% ✗
• Cap rate: 6.18%
• Cash-on-cash: -0.42%
• DSCR: 0.98
• GRM: 9.5

CMA / ARV

• ARV (median comp): $312,786
• List price: $296,900
• Delta: -5.08%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
856 Hunters Ln SE	0.94mi	5/3.0	2,256 (0%)	5mo	$309,925	$137	61
159 Deer Meadow Way SE	0.93mi	5/3.0	2,256 (0%)	14mo	$306,775	$136	54
767 Deer Meadow Way SE	1.03mi	4/2.5 (-1)	2,254 (-0%)	6mo	$315,525	$140	53
685 Deer Meadow Way SE	0.99mi	4/2.5 (-1)	2,254 (-0%)	6mo	$315,825	$140	53
859 Hunters Ln SE	0.93mi	4/2.5 (-1)	2,151 (-5%)	4mo	$301,205	$140	47
684 Deer Meadow Way SE	0.97mi	4/2.5 (-1)	2,395 (+6%)	4mo	$314,375	$131	44
729 Deer Meadow Way SE	1.01mi	4/2.5 (-1)	2,395 (+6%)	4mo	$314,825	$131	44
341 Deer Meadow Way SE	0.93mi	4/2.5 (-1)	2,151 (-5%)	13mo	$299,995	$139	40
74 Cloverfield Dr SE	0.98mi	4/3.0 (-1)	1,984 (-12%)	2mo	$305,725	$154	38
575 Deer Meadow Way SE	0.96mi	4/2.5 (-1)	2,002 (-11%)	8mo	$299,925	$150	33
129 Deer Meadow Way SE	0.92mi	4/2.5 (-1)	2,002 (-11%)	14mo	$298,825	$149	28
321 Deer Meadow Way SE	0.93mi	4/2.0 (-1)	1,926 (-15%)	13mo	$305,975	$159	20

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

Projected returns pro-forma

0.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -2.1%
• Equity multiple: 0.90×
• Total profit: $-8,749
• Equity at exit: $93,261

10-year hold

• IRR: 3.5%
• Equity multiple: 1.39×
• Total profit: $33,753
• Equity at exit: $114,069

Cash invested: $87,580 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 8 active · 11 under contract
• Months of supply: 12.0 mo (8%/mo absorbed)
• Median asking: $293,400 ($135/sqft)
• Median days on market: 949 d
• This list price: 50% of active listings are priced below it
• ARV vs active asking: +2.8% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 31301

• Home prices YoY: 0.1%
• Active inventory: 220
• Price-to-rent: 9.0×

Monthly cashflow live

• Estimated rent: $2,735 medium
• Mortgage (P&I): −$1,640
• Tax est. 1.5%: −$391 /mo · $4,692/yr
• Insurance: −$130
• HOA: −$30
• Vacancy / Maint / Mgmt: −$574
• Net cashflow: $-31

Break-even live

Break-even rent $2,774

Max offer price $308,355

Occupancy floor 96%

Sensitivity live

Price	-10% $186	-5% $77	+0% $-31	+5% $-139	+10% $-247
Rent	-10% $-247	-5% $-139	+0% $-31	+5% $77	+10% $185
Rate	-1.0pp $127	-0.5pp $49	base $-31	+0.5pp $-112	+1.0pp $-194

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: $78,196
• Closing costs: $9,384
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
9635 Tibet Hwy SE Allenhurst, GA	5.0	3.5	2400	$2,600	$1.08	184d	1	0.59mi
3028 Arnall Dr Allenhurst, GA	4.0	2.0	1627	$2,100	$1.29	1d	1	1.25mi

Listing history 50 events

1. 2026-11-08
   days on market $296,900 Active 937 DOM
2. 2026-11-07
   days on market $296,900 Active 936 DOM
3. 2026-11-06
   days on market $296,900 Active 935 DOM
4. 2026-11-05
   days on market $296,900 Active 934 DOM
5. 2026-11-04
   days on market $296,900 Active 933 DOM
6. 2026-11-02
   days on market $296,900 Active 931 DOM
7. 2026-11-01
   days on market $296,900 Active 930 DOM
8. 2026-10-31
   days on market $296,900 Active 929 DOM
9. 2026-10-30
   days on market $296,900 Active 928 DOM
10. 2026-10-29
    days on market $296,900 Active 927 DOM
11. 2026-10-28
    days on market $296,900 Active 926 DOM
12. 2026-10-27
    days on market $296,900 Active 925 DOM
13. 2026-10-26
    days on market $296,900 Active 924 DOM
14. 2026-10-25
    days on market $296,900 Active 923 DOM
15. 2026-10-24
    days on market $296,900 Active 922 DOM
16. 2026-10-23
    days on market $296,900 Active 921 DOM
17. 2026-10-22
    days on market $296,900 Active 920 DOM
18. 2026-10-21
    days on market $296,900 Active 919 DOM
19. 2026-10-20
    days on market $296,900 Active 918 DOM
20. 2026-10-19
    days on market $296,900 Active 917 DOM
21. 2026-10-18
    days on market $296,900 Active 916 DOM
22. 2026-10-17
    days on market $296,900 Active 915 DOM
23. 2026-10-16
    days on market $296,900 Active 914 DOM
24. 2026-10-15
    days on market $296,900 Active 913 DOM
25. 2026-10-14
    days on market $296,900 Active 912 DOM
26. 2026-10-13
    days on market $296,900 Active 911 DOM
27. 2026-10-12
    days on market $296,900 Active 910 DOM
28. 2026-10-11
    days on market $296,900 Active 909 DOM
29. 2026-10-10
    days on market $296,900 Active 908 DOM
30. 2026-10-09
    days on market $296,900 Active 907 DOM
31. 2026-10-08
    days on market $296,900 Active 906 DOM
32. 2026-10-07
    days on market $296,900 Active 905 DOM
33. 2026-10-06
    days on market $296,900 Active 904 DOM
34. 2026-10-05
    days on market $296,900 Active 903 DOM
35. 2026-10-04
    days on market $296,900 Active 902 DOM
36. 2026-10-03
    days on market $296,900 Active 901 DOM
37. 2026-10-02
    days on market $296,900 Active 900 DOM
38. 2026-10-01
    days on market $296,900 Active 899 DOM
39. 2026-09-30
    days on market $296,900 Active 898 DOM
40. 2026-09-29
    days on market $296,900 Active 897 DOM
41. 2026-09-28
    days on market $296,900 Active 896 DOM
42. 2026-09-27
    days on market $296,900 Active 895 DOM
43. 2026-09-26
    days on market $296,900 Active 894 DOM
44. 2026-09-25
    days on market $296,900 Active 893 DOM
45. 2026-09-24
    days on market $296,900 Active 892 DOM
46. 2026-09-24
    days on market $296,900 Active 891 DOM
47. 2026-09-22
    days on market $296,900 Active 890 DOM
48. 2026-09-20
    days on market $296,900 Active 888 DOM
49. 2026-09-19
    days on market $296,900 Active 887 DOM
50. 2026-09-18
    days on market $296,900 Active 886 DOM

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

Taxation est. · year 1

• Rental income: $32,825
• − Mortgage interest: −$17,521
• − Property taxes: −$4,692
• − Insurance: −$1,564
• − Repairs & maintenance: −$2,626
• − Management: −$2,626
• − HOA: −$360
• − Depreciation: −$9,099
• Taxable loss: −$5,663
• Est. tax savings @ 24.0%: +$1,359
• After-tax cash flow: $992/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This move-in-ready home features modern amenities and a well-maintained exterior, making it an excellent investment opportunity.

Value-add opportunities

• Both Paint exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
• Both Replace carpet with hardwood flooring in bedrooms — Hardwood flooring is more durable and adds value ↑
• Both Install smart home automation — Modern technology improves comfort and energy efficiency ↑

F Composite school gradezoned avg 26/100

Zoned Schools

Elementary Mcclelland Elementary School F GA #728/1,228 Nat'l #29,575/41,679 Middle Long County Middle School F GA #311/470 Nat'l #10,795/14,009 High Long County High School F GA #140/424 Nat'l #11,215/17,239

Schools (NCES district)

• District: Long County
• NCES district ID: 1303360
• Math proficiency: 26% ▼ -14.00%
• Reading proficiency: 26% ▼ -13.00%
• Median HH income: $45,958
• Composite: 22.51/100
• National rank: #8090
• State rank: #115 of 174 in GA

C Composite livability gradescore 62/100

Livability — Allenhurst

• Score: 62/100
• State rank: #319
• US rank: #17124

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Liberty County · 24,669 people
• Metro: Hinesville, GA
• Population (ZIP): 4,933
• Household income: $65,417
• Rent vs Own: 55.7% rent · 44.3% own
• Severe rent burden: 11% of renters

---

Population outlook (Long County) Hauer SSP2

• Today (2025): 24,669 people
• By 2030: 28,223 · +14.4%
• By 2040: 35,430 · +43.6%
• By 2050: 42,403 · +71.9%
• By 2075: 56,996 · +131.0%
• By 2100: 64,185 · +160.2%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: Black 51% White 31% Two or more races 15% Hispanic / Latino 9%
• Hispanic origin (detail): Mexican 2% Puerto Rican 7%
• Languages at home: 96% English-only · Spanish 2%

---

Political lean MEDSL · Long

• 2024 margin: Strong R (+29.5) · D 35.1% · R 64.6%
• 2008→2024 swing: -5.4pp toward R · 2008: -24.1pp · 2024: -29.5pp
• All cycles: 2024: R+29.5 2020: R+26.4 2016: R+30.8 2012: R+22.9 2008: R+24.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.16%
• Current HPI: 187.7716
• Rent YoY: —
• Metro: Hinesville, GA
• State GDP YoY: ▲ 2.66%
• F500 in state: 28

---

Industry mix (Fortune 500 HQ in GA)

Industry	F500 HQs	Revenue
▸Paper / Packaging	2	$29B
▸Retail	1	$160B
▸Transportation / Logistics	1	$91B
▸Airlines	1	$62B
▸Consumer Goods	1	$47B
▸Utilities	1	$25B

Price history

+5.7% since first listed

2 events — show timeline

• 2025-03-07 Price Changed $296,900 Zillow
• 2024-04-15 Listed $280,900 Zillow