CashFlowRE
Sign in Sign up
174 Golden Springs Dr
D+ Composite 46.06
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 +17.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Livability +3.7/5.0
  • 1% rule +3.6/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,000

174 Golden Springs Dr · Jasper, GA 30143
6 bd · 3.5 ba · 3,243 sqft · SingleFamily public records · 107 Days on market
Built 2020 1.53 ac lot $216/sqft · 76% above area ↓ 4% since listing

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

Listing remarks MLS

This unique property nestled in the North Georgia mountains offers the best of both worlds: tranquility and convenience. Just 5 minutes from downtown Jasper or 1.1 miles, on 1.53 acres of land, this property provides the perfect blend of comfort, luxury, and natural beauty. Inside it boasts a master suite on the main level with its own private balcony, a luxurious walk-in tile shower, double vanity, granite countertops, and a spacious walk-in closet. You'll also find high-quality features such as LVP floors, granite countertops, custom cabinets, and stainless-steel appliances throughout the home. With multiple living and dining areas, a walk-in pantry, game room, and bonus rooms, there's plenty of space for relaxation and productivity. The top floor features a huge bulk room or living space with a 2nd kitchen and full bath. The partially finished basement with a full bath, complete with a claw foot tub, offers versatility with 2 extra rooms and private entry. Step outside onto the two huge entertaining decks or the rooftop deck/ crow's nest to enjoy the fresh mountain air. The property also includes a two-car garage, elevator shaft, fenced yard, fire pit, and large yard for outdoor gatherings plus a 16x30 outbuilding or she shed. There's no HOA, no restrictions, giving you the freedom to enjoy your mountain retreat to the fullest or have an investment property/VRBO.

Key facts

  • Double vanity
  • Private balcony
  • Walk-in tile shower

Tags

MASTER SUITE ON MAIN LEVELPRIVATE BALCONYWALK-IN TILE SHOWERDOUBLE VANITYGRANITE COUNTERTOPSSPACIOUS WALK-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 6-bed/3.5-bath single-family listed at $699k.

Deal economics

  • At list price, monthly cash flow is $560 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $600k (14.2% below list).
  • Recommended offer: $600k (14.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 2.8% in Jasper — 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 74/100 on livability (#44 in GA, #4,976 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools D, amenities D-, commute F.
  • Pickens County (rural): math 35% / reading 35% proficiency, ranked #59 of 174 in GA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 713 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 260 units permitted in Pickens County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($636k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 2y ago; this cycle's ask has dropped $51k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $600,000 (14.2% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 14% 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 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?
  5. 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?
  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
0.86%
Cap rate
7.25%
Cash-on-cash
3.43%
DSCR
1.15
GRM
9.7

CMA / ARV

ARV (median comp)
$396,715
List price
$699,000
Delta
76.20%
Verdict
OVERPRICED
Comps
20 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-11.0%
Equity multiple
0.60×
Total profit
$-77,942
Equity at exit
$104,223
10-year hold
IRR
-1.7%
Equity multiple
0.88×
Total profit
$-23,240
Equity at exit
$60,437

Cash invested: $195,720 (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 30143

Home prices YoY
-14.4%
Active inventory
713
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$6,000 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax from tax record
$224 /mo · $2,683/yr
Insurance
$291
HOA
$0
Vacancy / Maint / Mgmt
$1,260
Net cashflow
$560

Break-even live

Break-even rent $5,292
Max offer price $699,000
Occupancy floor 86%

Sensitivity live

Price -10% $955 -5% $757 +0% $560 +5% $362 +10% $164
Rent -10% $86 -5% $323 +0% $560 +5% $797 +10% $1,034
Rate -1.0pp $912 -0.5pp $737 base $560 +0.5pp $378 +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
$174,750
Closing costs
$20,970
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
634 S Main St Jasper, GA 6.0 3.0 2754 $6,000 $2.18 44d 1 1.09mi

Listing history 30 events

  1. 2026-06-18
    days on market $699,000 Active 107 DOM
  2. 2026-06-17
    days on market $699,000 Active 106 DOM
  3. 2026-06-16
    days on market $699,000 Active 105 DOM
  4. 2026-06-15
    days on market $699,000 Active 104 DOM
  5. 2026-06-13
    days on market $699,000 Active 102 DOM
  6. 2026-06-13
    days on market $699,000 Active 101 DOM
  7. 2026-06-09
    days on market $699,000 Active 98 DOM
  8. 2026-06-08
    days on market $699,000 Active 97 DOM
  9. 2026-06-07
    pricedays on market $699,000 Active 96 DOM
  10. 2026-06-04
    days on market $719,900 Active 93 DOM
  11. 2026-06-03
    days on market $719,900 Active 92 DOM
  12. 2026-06-02
    days on market $719,900 Active 91 DOM
  13. 2026-06-01
    days on market $719,900 Active 90 DOM
  14. 2026-05-31
    days on market $719,900 Active 89 DOM
  15. 2026-04-29
    price $719,900 1388-char remark
    Show marketing remark (1372 chars)

    This unique property nestled in the North Georgia mountains offers the best of both worlds: tranquility and convenience. Just 5 minutes from downtown Jasper or 1.1 miles, on 1.53 acres of land, this property provides the perfect blend of comfort, luxury, and natural beauty. Inside it boasts a master suite on the main level with its own private balcony, a luxurious walk-in tile shower, double vanity, granite countertops, and a spacious walk-in closet. You'll also find high-quality features such as LVP floors, granite countertops, custom cabinets, and stainless-steel appliances throughout the home. With multiple living and dining areas, a walk-in pantry, game room, and bonus rooms, there's plenty of space for relaxation and productivity. The top floor features a huge bulk room or living space with a 2nd kitchen and full bath. The partially finished basement with a full bath, complete with a claw foot tub, offers versatility with 2 extra rooms and private entry. Step outside onto the two huge entertaining decks or the rooftop deck/ crow's nest to enjoy the fresh mountain air. The property also includes a two-car garage, fenced yard, fire pit, and large yard for outdoor gatherings plus a 16x30 outbuilding or she shed. There's no HOA, no restrictions, giving you the freedom to enjoy your mountain retreat to the fullest or have an investment property/VRBO.

  16. 2026-04-29
    price $719,900 1372-char remark
    Show marketing remark (1372 chars)

    This unique property nestled in the North Georgia mountains offers the best of both worlds: tranquility and convenience. Just 5 minutes from downtown Jasper or 1.1 miles, on 1.53 acres of land, this property provides the perfect blend of comfort, luxury, and natural beauty. Inside it boasts a master suite on the main level with its own private balcony, a luxurious walk-in tile shower, double vanity, granite countertops, and a spacious walk-in closet. You'll also find high-quality features such as LVP floors, granite countertops, custom cabinets, and stainless-steel appliances throughout the home. With multiple living and dining areas, a walk-in pantry, game room, and bonus rooms, there's plenty of space for relaxation and productivity. The top floor features a huge bulk room or living space with a 2nd kitchen and full bath. The partially finished basement with a full bath, complete with a claw foot tub, offers versatility with 2 extra rooms and private entry. Step outside onto the two huge entertaining decks or the rooftop deck/ crow's nest to enjoy the fresh mountain air. The property also includes a two-car garage, fenced yard, fire pit, and large yard for outdoor gatherings plus a 16x30 outbuilding or she shed. There's no HOA, no restrictions, giving you the freedom to enjoy your mountain retreat to the fullest or have an investment property/VRBO.

  17. 2026-04-29
    price $719,900
    Show marketing remark (1372 chars)

    This unique property nestled in the North Georgia mountains offers the best of both worlds: tranquility and convenience. Just 5 minutes from downtown Jasper or 1.1 miles, on 1.53 acres of land, this property provides the perfect blend of comfort, luxury, and natural beauty. Inside it boasts a master suite on the main level with its own private balcony, a luxurious walk-in tile shower, double vanity, granite countertops, and a spacious walk-in closet. You'll also find high-quality features such as LVP floors, granite countertops, custom cabinets, and stainless-steel appliances throughout the home. With multiple living and dining areas, a walk-in pantry, game room, and bonus rooms, there's plenty of space for relaxation and productivity. The top floor features a huge bulk room or living space with a 2nd kitchen and full bath. The partially finished basement with a full bath, complete with a claw foot tub, offers versatility with 2 extra rooms and private entry. Step outside onto the two huge entertaining decks or the rooftop deck/ crow's nest to enjoy the fresh mountain air. The property also includes a two-car garage, fenced yard, fire pit, and large yard for outdoor gatherings plus a 16x30 outbuilding or she shed. There's no HOA, no restrictions, giving you the freedom to enjoy your mountain retreat to the fullest or have an investment property/VRBO.

  18. 2026-03-03
    listed $749,900 Active
  19. 2026-03-02
    listed $749,900 New 1388-char remark
    Show marketing remark (1372 chars)

    This unique property nestled in the North Georgia mountains offers the best of both worlds: tranquility and convenience. Just 5 minutes from downtown Jasper or 1.1 miles, on 1.53 acres of land, this property provides the perfect blend of comfort, luxury, and natural beauty. Inside it boasts a master suite on the main level with its own private balcony, a luxurious walk-in tile shower, double vanity, granite countertops, and a spacious walk-in closet. You'll also find high-quality features such as LVP floors, granite countertops, custom cabinets, and stainless-steel appliances throughout the home. With multiple living and dining areas, a walk-in pantry, game room, and bonus rooms, there's plenty of space for relaxation and productivity. The top floor features a huge bulk room or living space with a 2nd kitchen and full bath. The partially finished basement with a full bath, complete with a claw foot tub, offers versatility with 2 extra rooms and private entry. Step outside onto the two huge entertaining decks or the rooftop deck/ crow's nest to enjoy the fresh mountain air. The property also includes a two-car garage, fenced yard, fire pit, and large yard for outdoor gatherings plus a 16x30 outbuilding or she shed. There's no HOA, no restrictions, giving you the freedom to enjoy your mountain retreat to the fullest or have an investment property/VRBO.

  20. 2026-03-02
    listed $749,900 Active 1372-char remark
    Show marketing remark (1372 chars)

    This unique property nestled in the North Georgia mountains offers the best of both worlds: tranquility and convenience. Just 5 minutes from downtown Jasper or 1.1 miles, on 1.53 acres of land, this property provides the perfect blend of comfort, luxury, and natural beauty. Inside it boasts a master suite on the main level with its own private balcony, a luxurious walk-in tile shower, double vanity, granite countertops, and a spacious walk-in closet. You'll also find high-quality features such as LVP floors, granite countertops, custom cabinets, and stainless-steel appliances throughout the home. With multiple living and dining areas, a walk-in pantry, game room, and bonus rooms, there's plenty of space for relaxation and productivity. The top floor features a huge bulk room or living space with a 2nd kitchen and full bath. The partially finished basement with a full bath, complete with a claw foot tub, offers versatility with 2 extra rooms and private entry. Step outside onto the two huge entertaining decks or the rooftop deck/ crow's nest to enjoy the fresh mountain air. The property also includes a two-car garage, fenced yard, fire pit, and large yard for outdoor gatherings plus a 16x30 outbuilding or she shed. There's no HOA, no restrictions, giving you the freedom to enjoy your mountain retreat to the fullest or have an investment property/VRBO.

  21. 2024-10-11
    historical
  22. 2024-10-01
    status Active
  23. 2024-09-30
    historical
  24. 2024-09-30
    historical
  25. 2024-06-04
    price $719,990
  26. 2024-06-04
    price $719,990
  27. 2024-06-04
    price $719,990
  28. 2024-05-15
    listed $750,000 Active
  29. 2024-04-08
    listed $750,000 Active
  30. 2024-04-08
    listed $750,000 New

ⓘ 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
$2,683 · $224/mo
Projected year-2 tax
$6,431 · $536/mo
Expected delta
+$3,747/yr (+$312/mo · 139.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 4 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
$72,000
− Mortgage interest
−$39,155
− Property taxes
−$2,683
− Insurance
−$3,495
− Repairs & maintenance
−$5,760
− Management
−$5,760
− Depreciation
−$20,335
Taxable loss
−$5,188
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,245
After-tax cash flow
$7,959/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
Pickens County
NCES district ID
1304110
Math proficiency
35% ▼ -11.00%
Reading proficiency
35% ▼ -5.00%
Median HH income
$53,760
Composite
30.72/100
National rank
#6165
State rank
#59 of 174 in GA

Livability — Jasper

Score
74/100
State rank
#44
US rank
#4976

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
26,738
Population (ZIP)
26,738

Population outlook (Pickens County) Hauer SSP2

Today (2025)
32,161 people
By 2030
32,815 · +2.0%
By 2040
33,427 · +3.9%
By 2050
33,077 · +2.8%
By 2075
31,291 · -2.7%
By 2100
27,205 · -15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 5% Serbian 2% Romanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Pickens

2024 margin
Solid R (+65.8) · D 16.8% · R 82.6%
2008→2024 swing
-7.8pp toward R · 2008: -57.9pp · 2024: -65.8pp
All cycles
2024: R+65.8 2020: R+65.7 2016: R+69.2 2012: R+67.6 2008: R+57.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.27%
Current HPI
280.6731
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

-4.0% since first listed
16 events — show timeline
  • 2026-04-29 Price Changed $719,900 GAMLS
  • 2026-04-29 Price Changed $719,900 FMLS
  • 2026-04-29 Price Changed $719,900 NEGBOR
  • 2026-03-03 Listed $749,900 NEGBOR
  • 2026-03-02 Listed $749,900 FMLS
  • 2026-03-02 Listed $749,900 GAMLS
  • 2024-10-11 Listing Removed FMLS
  • 2024-10-01 Relisted FMLS
  • 2024-09-30 Listing Removed GAMLS
  • 2024-09-30 Listing Removed FMLS
  • 2024-06-04 Price Changed $719,990 NEGBOR
  • 2024-06-04 Price Changed $719,990 GAMLS
  • 2024-06-04 Price Changed $719,990 FMLS
  • 2024-05-15 Listed $750,000 NEGBOR
  • 2024-04-08 Listed $750,000 GAMLS
  • 2024-04-08 Listed $750,000 FMLS

Property tax history

+66.4%/yr

Latest (2025): $2,683 · -7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…