CashFlowRE
Sign in Sign up
143 6th St
C Composite 59.76
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • Appreciation +10.0/10.0
  • DSCR +4.3/10.0
  • Schools +4.3/10.0
  • 1% rule +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$265,000

143 6th St · Springfield, GA 31303
3 bd · 2.0 ba · 1,375 sqft · SingleFamily public records · 155 Days on market
Built 1960 0.51 ac lot $193/sqft · 11% below area Est $345k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this charming, beautifully updated residence in Clyo, perfectly situated on a generous half-acre lot. This 3 bed, 2 bath home offers a bright & spacious floor plan designed for comfortable everyday living. Modern finishes flow throughout, creating a fresh, welcoming atmosphere from the moment you step inside. The stylish kitchen is a true highlight, featuring granite countertops, stainless appliances, and ample space for cooking & gathering. The primary suite provides a relaxing retreat, complete with a stunning en-suite bath showcasing a sleek, tiled walk-in shower. Two additional bedrooms and a shared bath offer plenty of room for family, guests, or a home office. Outside, the property continues to impress with a covered carport, two versatile outbuildings ideal for storage or hobbies, and even a chicken coop, perfect for those seeking a touch of country living. With space, updates, and character, this home offers the ideal blend of modern comfort and rural charm.

Key facts

  • Half-acre lot
  • Tiled walk-in shower
  • Covered carport

Tags

HALF-ACRE LOTSTYLISH KITCHENGRANITE COUNTERTOPSSTAINLESS APPLIANCESTILED WALK-IN SHOWERCOVERED CARPORT

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/2.0-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $42 ($504/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 $228k (14.1% below list).
  • Recommended offer: $228k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.2% in Springfield — 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 69/100 on livability (#116 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment C-, schools D-, amenities F.
  • Effingham County (rural): math 49% / reading 48% proficiency, ranked #16 of 174 in GA (top 9%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 13 active listings in the ZIP; 836 units permitted in Effingham County in 2024 (46 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Effingham County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $74k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $50k (16%) 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 $227,571 (14.1% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
6.48%
Cash-on-cash
0.68%
DSCR
1.03
GRM
9.7

CMA / ARV

ARV (median comp)
$344,618
List price
$265,000
Delta
-23.10%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.8%
Equity multiple
2.98×
Total profit
$146,990
Equity at exit
$238,733
10-year hold
IRR
21.9%
Equity multiple
6.81×
Total profit
$430,732
Equity at exit
$514,837

Cash invested: $74,200 (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 31303

Home prices YoY
10.3%
Active inventory
13
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,276 medium interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$256 /mo · $3,068/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$478
Net cashflow
$42

Break-even live

Break-even rent $2,223
Max offer price $265,000
Occupancy floor 93%

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
$66,250
Closing costs
$7,950
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 31 events

  1. 2026-06-18
    days on market $265,000 Active 155 DOM
  2. 2026-06-17
    days on market $265,000 Active 154 DOM
  3. 2026-06-16
    days on market $265,000 Active 153 DOM
  4. 2026-06-15
    days on market $265,000 Active 152 DOM
  5. 2026-06-14
    days on market $265,000 Active 150 DOM
  6. 2026-06-13
    days on market $265,000 Active 149 DOM
  7. 2026-06-10
    days on market $265,000 Active 147 DOM
  8. 2026-06-09
    days on market $265,000 Active 146 DOM
  9. 2026-06-08
    days on market $265,000 Active 145 DOM
  10. 2026-06-07
    days on market $265,000 Active 144 DOM
  11. 2026-06-05
    days on market $265,000 Active 141 DOM
  12. 2026-06-03
    days on market $265,000 Active 140 DOM
  13. 2026-06-02
    days on market $265,000 Active 139 DOM
  14. 2026-06-01
    days on market $265,000 Active 138 DOM
  15. 2026-05-31
    days on market $265,000 Active 137 DOM
  16. 2026-05-30
    days on market $265,000 Active 136 DOM
  17. 2026-04-29
    price $265,000 1009-char remark
    Show marketing remark (1009 chars)

    Welcome home to this charming, beautifully updated residence in Clyo, perfectly situated on a generous half-acre lot. This 3 bed, 2 bath home offers a bright & spacious floor plan designed for comfortable everyday living. Modern finishes flow throughout, creating a fresh, welcoming atmosphere from the moment you step inside. The stylish kitchen is a true highlight, featuring granite countertops, stainless appliances, and ample space for cooking & gathering. The primary suite provides a relaxing retreat, complete with a stunning en-suite bath showcasing a sleek, tiled walk-in shower. Two additional bedrooms and a shared bath offer plenty of room for family, guests, or a home office. Outside, the property continues to impress with a covered carport, two versatile outbuildings ideal for storage or hobbies, and even a chicken coop, perfect for those seeking a touch of country living. With space, updates, and character, this home offers the ideal blend of modern comfort and rural charm.

  18. 2026-04-07
    price $280,000 1009-char remark
    Show marketing remark (1009 chars)

    Welcome home to this charming, beautifully updated residence in Clyo, perfectly situated on a generous half-acre lot. This 3 bed, 2 bath home offers a bright & spacious floor plan designed for comfortable everyday living. Modern finishes flow throughout, creating a fresh, welcoming atmosphere from the moment you step inside. The stylish kitchen is a true highlight, featuring granite countertops, stainless appliances, and ample space for cooking & gathering. The primary suite provides a relaxing retreat, complete with a stunning en-suite bath showcasing a sleek, tiled walk-in shower. Two additional bedrooms and a shared bath offer plenty of room for family, guests, or a home office. Outside, the property continues to impress with a covered carport, two versatile outbuildings ideal for storage or hobbies, and even a chicken coop, perfect for those seeking a touch of country living. With space, updates, and character, this home offers the ideal blend of modern comfort and rural charm.

  19. 2026-02-24
    price $290,000 1009-char remark
    Show marketing remark (1009 chars)

    Welcome home to this charming, beautifully updated residence in Clyo, perfectly situated on a generous half-acre lot. This 3 bed, 2 bath home offers a bright & spacious floor plan designed for comfortable everyday living. Modern finishes flow throughout, creating a fresh, welcoming atmosphere from the moment you step inside. The stylish kitchen is a true highlight, featuring granite countertops, stainless appliances, and ample space for cooking & gathering. The primary suite provides a relaxing retreat, complete with a stunning en-suite bath showcasing a sleek, tiled walk-in shower. Two additional bedrooms and a shared bath offer plenty of room for family, guests, or a home office. Outside, the property continues to impress with a covered carport, two versatile outbuildings ideal for storage or hobbies, and even a chicken coop, perfect for those seeking a touch of country living. With space, updates, and character, this home offers the ideal blend of modern comfort and rural charm.

  20. 2026-02-05
    price $300,000 1009-char remark
    Show marketing remark (1009 chars)

    Welcome home to this charming, beautifully updated residence in Clyo, perfectly situated on a generous half-acre lot. This 3 bed, 2 bath home offers a bright & spacious floor plan designed for comfortable everyday living. Modern finishes flow throughout, creating a fresh, welcoming atmosphere from the moment you step inside. The stylish kitchen is a true highlight, featuring granite countertops, stainless appliances, and ample space for cooking & gathering. The primary suite provides a relaxing retreat, complete with a stunning en-suite bath showcasing a sleek, tiled walk-in shower. Two additional bedrooms and a shared bath offer plenty of room for family, guests, or a home office. Outside, the property continues to impress with a covered carport, two versatile outbuildings ideal for storage or hobbies, and even a chicken coop, perfect for those seeking a touch of country living. With space, updates, and character, this home offers the ideal blend of modern comfort and rural charm.

  21. 2026-01-14
    listed $315,000 Active 1009-char remark
    Show marketing remark (1009 chars)

    Welcome home to this charming, beautifully updated residence in Clyo, perfectly situated on a generous half-acre lot. This 3 bed, 2 bath home offers a bright & spacious floor plan designed for comfortable everyday living. Modern finishes flow throughout, creating a fresh, welcoming atmosphere from the moment you step inside. The stylish kitchen is a true highlight, featuring granite countertops, stainless appliances, and ample space for cooking & gathering. The primary suite provides a relaxing retreat, complete with a stunning en-suite bath showcasing a sleek, tiled walk-in shower. Two additional bedrooms and a shared bath offer plenty of room for family, guests, or a home office. Outside, the property continues to impress with a covered carport, two versatile outbuildings ideal for storage or hobbies, and even a chicken coop, perfect for those seeking a touch of country living. With space, updates, and character, this home offers the ideal blend of modern comfort and rural charm.

  22. 2024-12-02
    soldstatus $249,900 465-char remark
    Show marketing remark (465 chars)

    This adorable home has been beautifully remodeled from top to bottom! Featuring a brand-new metal roof, a stylish kitchen with granite countertops, and a stunning master bath with a gorgeous tiled shower. Fresh paint and new flooring throughout enhance the charm of this cozy space. Nestled on a private lot, not in a subdivision, you'll enjoy peace and tranquility. The property also includes an outbuilding for additional storage. This gem is move-in ready—

  23. 2024-10-09
    listed $249,900 465-char remark
    Show marketing remark (465 chars)

    This adorable home has been beautifully remodeled from top to bottom! Featuring a brand-new metal roof, a stylish kitchen with granite countertops, and a stunning master bath with a gorgeous tiled shower. Fresh paint and new flooring throughout enhance the charm of this cozy space. Nestled on a private lot, not in a subdivision, you'll enjoy peace and tranquility. The property also includes an outbuilding for additional storage. This gem is move-in ready—

  24. 2024-10-09
    listed $249,900
    Show marketing remark (465 chars)

    This adorable home has been beautifully remodeled from top to bottom! Featuring a brand-new metal roof, a stylish kitchen with granite countertops, and a stunning master bath with a gorgeous tiled shower. Fresh paint and new flooring throughout enhance the charm of this cozy space. Nestled on a private lot, not in a subdivision, you'll enjoy peace and tranquility. The property also includes an outbuilding for additional storage. This gem is move-in ready—

  25. 2024-07-09
    historical
  26. 2024-05-23
    listed $249,900
  27. 2024-01-26
    soldstatus $109,000 Sold
  28. 2024-01-13
    historical
  29. 2024-01-12
    listed $174,900
  30. 2024-01-12
    listed $174,900
  31. 2002-06-21
    soldstatus $31,900

ⓘ 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
$3,068 · $256/mo
Projected year-2 tax
$3,068 · $256/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°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
$27,309
− Mortgage interest
−$14,844
− Property taxes
−$3,068
− Insurance
−$1,325
− Repairs & maintenance
−$2,185
− Management
−$2,185
− Depreciation
−$7,709
Taxable loss
−$4,007
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$962
After-tax cash flow
$1,466/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
Effingham County
NCES district ID
1301980
Math proficiency
49% ▼ -6.00%
Reading proficiency
48% ▼ -5.00%
Median HH income
$60,503
Composite
42.56/100
National rank
#3195
State rank
#16 of 174 in GA

Livability — Springfield

Score
69/100
State rank
#116
US rank
#8573

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,056

Population outlook (Effingham County) Hauer SSP2

Today (2025)
67,399 people
By 2030
72,297 · +7.3%
By 2040
81,602 · +21.1%
By 2050
89,494 · +32.8%
By 2075
105,976 · +57.2%
By 2100
111,943 · +66.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 20%
Common ancestry
Lithuanian 4% Iranian 2% Danish 1%

Political lean MEDSL · Effingham

2024 margin
Solid R (+49.1) · D 25.2% · R 74.3%
2008→2024 swing
+1.6pp toward D · 2008: -50.7pp · 2024: -49.1pp
All cycles
2024: R+49.1 2020: R+49.5 2016: R+55.6 2012: R+51.2 2008: R+50.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 26.48%
Current HPI
284.5809
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

+730.7% since first listed
15 events — show timeline
  • 2026-04-29 Price Changed $265,000 Hive MLS
  • 2026-04-07 Price Changed $280,000 Hive MLS
  • 2026-02-24 Price Changed $290,000 Hive MLS
  • 2026-02-05 Price Changed $300,000 Hive MLS
  • 2026-01-14 Listed $315,000 Hive MLS
  • 2024-12-02 Sold (MLS) $249,900 Hive MLS
  • 2024-10-09 Listed $249,900 Hive MLS
  • 2024-10-09 Listed $249,900 Hive MLS
  • 2024-07-09 Listing Removed Hive MLS
  • 2024-05-23 Listed $249,900 Hive MLS
  • 2024-01-26 Sold (MLS) $109,000 GAMLS
  • 2024-01-13 Listing Removed GAMLS
  • 2024-01-12 Listed $174,900 Hive MLS
  • 2024-01-12 Listed $174,900 GAMLS
  • 2002-06-21 Sold (Public Records) $31,900 Public Records

Property tax history

+12.2%/yr

Latest (2025): $3,068 · +188.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…