CashFlowRE
Sign in Sign up
610 S College St
C+ Composite 61.21
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 +21.5/30.0
  • Appreciation +10.0/10.0
  • DSCR +6.9/10.0
  • ARV discount +5.2/15.0
  • Schools +4.7/10.0
  • 1% rule +4.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

610 S College St · Hahira, GA 31632
2 bd · 1.0 ba · 696 sqft · SingleFamily public records · 1 Days on market
Built 1980 0.30 ac lot Est $143k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great starter home or investment property in the quiet, laid back, golf cart community of Hahira, Ga. ! You will love being able to get to everything that Hahira has to offer by golf cart. Close enough to Hahira Elementary and Hahira Middle for your kids to walk to school. You can even take your kids to school on the golf cart! This beautiful, well maintained home is a must see! No HOA! This home features a large, shaded, private, fully fenced yard with a huge 15'x30' workshop in the backyard. This home also has an 18'x21' partially enclosed carport on a concrete slab in the back yard for parking or storage. The home and shop have just had brand new roofs installed! This one wont last long! Call me or your favorite realtor today to schedule a showing before it's gone! Listing agent is part owner of the property.

Key facts

  • Storage rooms
  • Wired metal carport
  • Dining

Tags

FENCED-IN YARDWIRED METAL CARPORTSTORAGE ROOMSFUNCTIONAL OUTDOOR SPACELOCAL SHOPPINGDINING

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (house); One story
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Fenced yard; Workshop on the property

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Refrigerator
  • Laundry & utility: Dedicated laundry room

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/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 $144k (4.0% below list).
  • Recommended offer: $144k (4.0% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 3.9% in Hahira — 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 67/100 on livability (#161 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, employment D+, health & safety D.
  • Lowndes County (rural): math 59% / reading 52% proficiency, ranked #8 of 174 in GA (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 189 active listings in the ZIP; solid renter incomes; 896 units permitted in Lowndes County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Lowndes County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,945 (4.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.96%
Cap rate
8.09%
Cash-on-cash
6.43%
DSCR
1.29
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$142,680
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
610 S College St 0.00mi 2/1.0 725 (+4%) 0mo $148,800 $205 93

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

Projected returns pro-forma

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

5-year hold
IRR
28.9%
Equity multiple
3.28×
Total profit
$95,967
Equity at exit
$135,132
10-year hold
IRR
25.1%
Equity multiple
7.46×
Total profit
$271,232
Equity at exit
$291,417

Cash invested: $42,000 (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 31632

Home prices YoY
8.1%
Active inventory
189
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,439 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$63 /mo · $757/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$225

Break-even live

Break-even rent $1,155
Max offer price $150,000
Occupancy floor 79%

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
$37,500
Closing costs
$4,500
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 12 events

  1. 2026-05-08
    status Pending
  2. 2026-05-07
    listed $150,000 Active
  3. 2024-10-17
    soldstatus $135,000
  4. 2024-10-15
    soldstatus $135,000 Closed 825-char remark
    Show marketing remark (825 chars)

    Great starter home or investment property in the quiet, laid back, golf cart community of Hahira, Ga. ! You will love being able to get to everything that Hahira has to offer by golf cart. Close enough to Hahira Elementary and Hahira Middle for your kids to walk to school. You can even take your kids to school on the golf cart! This beautiful, well maintained home is a must see! No HOA! This home features a large, shaded, private, fully fenced yard with a huge 15'x30' workshop in the backyard. This home also has an 18'x21' partially enclosed carport on a concrete slab in the back yard for parking or storage. The home and shop have just had brand new roofs installed! This one wont last long! Call me or your favorite realtor today to schedule a showing before it's gone! Listing agent is part owner of the property.

  5. 2024-09-13
    status Pending 825-char remark
    Show marketing remark (825 chars)

    Great starter home or investment property in the quiet, laid back, golf cart community of Hahira, Ga. ! You will love being able to get to everything that Hahira has to offer by golf cart. Close enough to Hahira Elementary and Hahira Middle for your kids to walk to school. You can even take your kids to school on the golf cart! This beautiful, well maintained home is a must see! No HOA! This home features a large, shaded, private, fully fenced yard with a huge 15'x30' workshop in the backyard. This home also has an 18'x21' partially enclosed carport on a concrete slab in the back yard for parking or storage. The home and shop have just had brand new roofs installed! This one wont last long! Call me or your favorite realtor today to schedule a showing before it's gone! Listing agent is part owner of the property.

  6. 2024-09-09
    status Active 825-char remark
    Show marketing remark (825 chars)

    Great starter home or investment property in the quiet, laid back, golf cart community of Hahira, Ga. ! You will love being able to get to everything that Hahira has to offer by golf cart. Close enough to Hahira Elementary and Hahira Middle for your kids to walk to school. You can even take your kids to school on the golf cart! This beautiful, well maintained home is a must see! No HOA! This home features a large, shaded, private, fully fenced yard with a huge 15'x30' workshop in the backyard. This home also has an 18'x21' partially enclosed carport on a concrete slab in the back yard for parking or storage. The home and shop have just had brand new roofs installed! This one wont last long! Call me or your favorite realtor today to schedule a showing before it's gone! Listing agent is part owner of the property.

  7. 2024-08-28
    status Pending 825-char remark
    Show marketing remark (825 chars)

    Great starter home or investment property in the quiet, laid back, golf cart community of Hahira, Ga. ! You will love being able to get to everything that Hahira has to offer by golf cart. Close enough to Hahira Elementary and Hahira Middle for your kids to walk to school. You can even take your kids to school on the golf cart! This beautiful, well maintained home is a must see! No HOA! This home features a large, shaded, private, fully fenced yard with a huge 15'x30' workshop in the backyard. This home also has an 18'x21' partially enclosed carport on a concrete slab in the back yard for parking or storage. The home and shop have just had brand new roofs installed! This one wont last long! Call me or your favorite realtor today to schedule a showing before it's gone! Listing agent is part owner of the property.

  8. 2024-08-23
    price $139,900 825-char remark
    Show marketing remark (825 chars)

    Great starter home or investment property in the quiet, laid back, golf cart community of Hahira, Ga. ! You will love being able to get to everything that Hahira has to offer by golf cart. Close enough to Hahira Elementary and Hahira Middle for your kids to walk to school. You can even take your kids to school on the golf cart! This beautiful, well maintained home is a must see! No HOA! This home features a large, shaded, private, fully fenced yard with a huge 15'x30' workshop in the backyard. This home also has an 18'x21' partially enclosed carport on a concrete slab in the back yard for parking or storage. The home and shop have just had brand new roofs installed! This one wont last long! Call me or your favorite realtor today to schedule a showing before it's gone! Listing agent is part owner of the property.

  9. 2024-08-08
    listed $149,900 Active 825-char remark
    Show marketing remark (825 chars)

    Great starter home or investment property in the quiet, laid back, golf cart community of Hahira, Ga. ! You will love being able to get to everything that Hahira has to offer by golf cart. Close enough to Hahira Elementary and Hahira Middle for your kids to walk to school. You can even take your kids to school on the golf cart! This beautiful, well maintained home is a must see! No HOA! This home features a large, shaded, private, fully fenced yard with a huge 15'x30' workshop in the backyard. This home also has an 18'x21' partially enclosed carport on a concrete slab in the back yard for parking or storage. The home and shop have just had brand new roofs installed! This one wont last long! Call me or your favorite realtor today to schedule a showing before it's gone! Listing agent is part owner of the property.

  10. 2012-03-16
    soldstatus $58,500
  11. 2010-08-13
    soldstatus $54,400
  12. 1990-03-29
    soldstatus $17,500

ⓘ 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
$757 · $63/mo
Projected year-2 tax
$1,380 · $115/mo
Expected delta
+$623/yr (+$52/mo · 82.3%)

ⓘ 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 ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 13 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
$17,273
− Mortgage interest
−$8,402
− Property taxes
−$757
− Insurance
−$750
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$4,364
Taxable income
$237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$57
After-tax cash flow
$2,643/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
Lowndes County
NCES district ID
1303390
Math proficiency
59% ▼ -1.00%
Reading proficiency
52% ▼ -2.00%
Median HH income
$48,221
Composite
47.21/100
National rank
#2317
State rank
#8 of 174 in GA

Livability — Hahira

Score
67/100
State rank
#161
US rank
#10280

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hahira, GA
County
Lowndes County · 107,801 people
Metro
Valdosta, GA
Population (ZIP)
15,942
Household income
$83,946
Rent vs Own
16.9% rent · 83.1% own
Severe rent burden
73.0

Population outlook (Lowndes County) Hauer SSP2

Today (2025)
120,348 people
By 2030
123,469 · +2.6%
By 2040
128,482 · +6.8%
By 2050
131,907 · +9.6%
By 2075
139,080 · +15.6%
By 2100
133,649 · +11.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 12% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Slovak 3% Serbian 2% Italian 1%
Foreign-born
2% · Canada, Jamaica
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Lowndes

2024 margin
R (+18.0) · D 40.8% · R 58.8%
2008→2024 swing
-8.6pp toward R · 2008: -9.4pp · 2024: -18.0pp
All cycles
2024: R+18.0 2020: R+12.0 2016: R+18.2 2012: R+10.5 2008: R+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.44%
Current HPI
259.01
Rent YoY
Metro
Valdosta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+757.1% since first listed
12 events — show timeline
  • 2026-05-08 Pending SGMLS
  • 2026-05-07 Listed $150,000 SGMLS
  • 2024-10-17 Sold (Public Records) $135,000 Public Records
  • 2024-10-15 Sold (MLS) $135,000 SGMLS
  • 2024-09-13 Pending SGMLS
  • 2024-09-09 Relisted SGMLS
  • 2024-08-28 Pending SGMLS
  • 2024-08-23 Price Changed $139,900 SGMLS
  • 2024-08-08 Listed $149,900 SGMLS
  • 2012-03-16 Sold (Public Records) $58,500 Public Records
  • 2010-08-13 Sold (Public Records) $54,400 Public Records
  • 1990-03-29 Sold (Public Records) $17,500 Public Records

Property tax history

+3.4%/yr

Latest (2025): $757 · +25.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…