The Benson II Plan · Calhoun, GA 30701

$242,900

3 bd · 2.5 ba · 1,813 sqft · SingleFamily · 235 Days on market

Good condition

---

Why this score? — see what drove the F 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 +7.9/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Livability +3.4/5.0
• Schools +3.3/10.0
• Rent growth +2.9/5.0
• 1% rule +2.4/10.0
• DSCR +2.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

A wide, light-filled entry welcomes you into the Benson II and leads to a connected living-dining-kitchen layout that spans the entire width of the home. Its well-designed kitchen maximizes efficiency with a countertop workspace, a center island with a sink, a pantry, and an optional planning desk. Upstairs, you'll find the owner's ensuite with a spacious closet, two additional bedrooms, a bath with a conveniently located laundry room, and a loft with a storage closet that can be optioned to a fourth bedroom.

Key facts

• Pantry
• Light-filled entry
• Countertop workspace

Tags

• LIGHT-FILLED ENTRY
• WELL-DESIGNED KITCHEN
• COUNTERTOP WORKSPACE
• CENTER ISLAND WITH A SINK
• PANTRY
• OPTIONAL PLANNING DESK

🏗️ New construction. The $242,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $267,315.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $243k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-351 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $216k (10.9% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (18.6% below list).
• Recommended offer: $198k (18.6% below list) — sets the bar for 1% rule.
• Cap rate 5.0% vs local median 4.1% in Calhoun — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 68/100 on livability (#129 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime C-, amenities F, commute F.
• Gordon County (rural): math 34% / reading 36% proficiency, ranked #65 of 174 in GA (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Swain Elementary School (math 42% / reading 37%, grade F, #435 of 1,228 statewide, top 37%, 402 students, 66% FRL); Ashworth Middle School (math 34% / reading 40%, grade F, #164 of 470 statewide, top 35%, 596 students, 65% FRL); Gordon Central High School (math 12% / reading 32%, grade F, #213 of 424 statewide, top 51%, 871 students, 63% FRL).
• Market conditions: Rents rising (+1.5%/yr); 500 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 414 units permitted in Gordon County in 2024 (0 in 5+ unit buildings).
• This rent runs 37% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 235 days — a 12% lower offer ($214k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo.
• Climate carrying-cost: severe flood risk; moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $197,780 (18.6% 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 235 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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: 0.74% ✗
• Cap rate: 5.01%
• Cash-on-cash: -4.57%
• DSCR: 0.80
• GRM: 11.3

CMA / ARV

• ARV (median comp): $267,315
• List price: $242,900
• Delta: -9.13%
• 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
190 Fair Oak Ln	0.03mi	3/2.5	1,813 (0%)	8mo	$273,900	$151	92
421 Fair Oak Ln	0.04mi	3/2.5	1,909 (+5%)	2mo	$290,995	$152	88
133 Red Oak Ln	0.04mi	4/2.5 (+1)	1,933 (+7%)	5mo	$291,900	$151	78
176 Village Way SW	0.31mi	4/2.5 (+1)	1,841 (+2%)	6mo	$289,900	$157	73
197 Lavista Dr SW	0.45mi	3/2.0	1,780 (-2%)	14mo	$325,000	$183	62
116 Westview Dr SW	0.61mi	3/2.0	1,849 (+2%)	12mo	$299,900	$162	56
115 Gilmore Cir SW	0.65mi	3/2.0	1,691 (-7%)	1mo	$335,000	$198	55
111 Koufax Dr SW	0.55mi	3/2.0	1,557 (-14%)	3mo	$300,000	$193	46
206 Madison Dr SW	0.64mi	4/2.0 (+1)	1,850 (+2%)	16mo	$315,000	$170	46
373 Lakecrest Cir SW	0.64mi	4/2.0 (+1)	1,645 (-9%)	10mo	$289,000	$176	39
209 Gilmore Cir SW	0.53mi	3/2.0	1,601 (-12%)	20mo	$290,000	$181	37
139 King George Ct SW	0.49mi	4/2.5 (+1)	2,084 (+15%)	20mo	$309,000	$148	31

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

Projected returns pro-forma

-3.0% appreciation · 1.54% rent growth · sell at horizon

5-year hold

• IRR: -27.6%
• Equity multiple: 0.08×
• Total profit: $-68,488
• Equity at exit: $39,858

10-year hold

• IRR: -32.4%
• Equity multiple: -0.33×
• Total profit: $-99,577
• Equity at exit: $23,113

Cash invested: $74,848 (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 →

Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 9 active · 2 under contract
• Months of supply: 6.0 mo (17%/mo absorbed)
• Median asking: $256,900 ($154/sqft)
• Median days on market: 235 d
• This list price: 22% of active listings are priced below it
• ARV vs active asking: -4.5% vs current asking $/sqft

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

ZIP-level market 30701

• Home prices YoY: -24.4%
• Rents YoY: 1.5%
• Active inventory: 500
• Price-to-rent: 10.2×

Monthly cashflow live

• Estimated rent: $1,978 medium
• Mortgage (P&I): −$1,402
• Tax est. 1.5%: −$334 /mo · $4,010/yr
• Insurance: −$111
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$415
• Net cashflow: $-351

Break-even live

Break-even rent $2,423

Max offer price $216,474

Occupancy floor —

Sensitivity live

Price	-10% $-167	-5% $-259	+0% $-351	+5% $-444	+10% $-536
Rent	-10% $-508	-5% $-429	+0% $-351	+5% $-273	+10% $-195
Rate	-1.0pp $-217	-0.5pp $-283	base $-351	+0.5pp $-421	+1.0pp $-491

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: $66,829
• Closing costs: $8,019
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
184 Fair Oak Ln Calhoun, GA	3.0	2.0	1300	$1,795	$1.38	93d	1	0.03mi
105 Hunt Bend Rd NW Calhoun, GA	3.0	3.0	2155	$2,800	$1.30	93d	1	1.46mi

Listing history 50 events

1. 2026-08-08
   days on market $242,900 Active 235 DOM
2. 2026-08-07
   days on market $242,900 Active 234 DOM
3. 2026-08-06
   days on market $242,900 Active 233 DOM
4. 2026-08-05
   days on market $242,900 Active 232 DOM
5. 2026-08-04
   days on market $242,900 Active 231 DOM
6. 2026-08-03
   days on market $242,900 Active 230 DOM
7. 2026-07-31
   days on market $242,900 Active 227 DOM
8. 2026-07-29
   days on market $242,900 Active 225 DOM
9. 2026-07-27
   days on market $242,900 Active 223 DOM
10. 2026-07-25
    days on market $242,900 Active 221 DOM
11. 2026-07-24
    days on market $242,900 Active 220 DOM
12. 2026-07-23
    days on market $242,900 Active 219 DOM
13. 2026-07-22
    days on market $242,900 Active 218 DOM
14. 2026-07-21
    days on market $242,900 Active 217 DOM
15. 2026-07-18
    days on market $242,900 Active 214 DOM
16. 2026-07-16
    days on market $242,900 Active 212 DOM
17. 2026-07-16
    days on market $242,900 Active 211 DOM
18. 2026-07-14
    days on market $242,900 Active 210 DOM
19. 2026-07-13
    days on market $242,900 Active 209 DOM
20. 2026-07-12
    days on market $242,900 Active 208 DOM
21. 2026-07-11
    days on market $242,900 Active 207 DOM
22. 2026-07-10
    days on market $242,900 Active 206 DOM
23. 2026-07-09
    days on market $242,900 Active 205 DOM
24. 2026-07-08
    days on market $242,900 Active 204 DOM
25. 2026-07-07
    days on market $242,900 Active 203 DOM
26. 2026-07-06
    days on market $242,900 Active 202 DOM
27. 2026-07-05
    days on market $242,900 Active 201 DOM
28. 2026-07-04
    days on market $242,900 Active 200 DOM
29. 2026-07-03
    days on market $242,900 Active 199 DOM
30. 2026-07-02
    days on market $242,900 Active 198 DOM
31. 2026-07-01
    days on market $242,900 Active 197 DOM
32. 2026-06-30
    days on market $242,900 Active 196 DOM
33. 2026-06-29
    days on market $242,900 Active 195 DOM
34. 2026-06-28
    days on market $242,900 Active 194 DOM
35. 2026-06-28
    days on market $242,900 Active 193 DOM
36. 2026-06-27
    days on market $242,900 Active 192 DOM
37. 2026-06-26
    days on market $242,900 Active 191 DOM
38. 2026-06-23
    days on market $242,900 Active 188 DOM
39. 2026-06-21
    days on market $242,900 Active 187 DOM
40. 2026-06-19
    days on market $242,900 Active 185 DOM
41. 2026-06-18
    days on market $242,900 Active 184 DOM
42. 2026-06-17
    days on market $242,900 Active 183 DOM
43. 2026-06-16
    days on market $242,900 Active 182 DOM
44. 2026-06-15
    price $242,900 Active 181 DOM
45. 2026-06-15
    days on market $251,400 Active 181 DOM
46. 2026-06-14
    days on market $251,400 Active 179 DOM
47. 2026-06-13
    days on market $251,400 Active 178 DOM
48. 2026-06-10
    days on market $251,400 Active 176 DOM
49. 2026-06-09
    days on market $251,400 Active 175 DOM
50. 2026-06-08
    days on market $251,400 Active 174 DOM

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

Climate risk First Street

• 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
• 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $23,734
• − Mortgage interest: −$14,974
• − Property taxes: −$4,010
• − Insurance: −$2,134
• − Repairs & maintenance: −$1,899
• − Management: −$1,899
• − Depreciation: −$7,776
• Taxable loss: −$8,958
• Est. tax savings @ 24.0%: +$2,150
• After-tax cash flow: $-2,066/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 · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $9,065–$27,195 screening

The home is in good condition with a good exterior and interior. A fresh coat of paint and landscaping improvements would significantly enhance its resale and rental value.

Value-add opportunities

• Resale Paint the exterior siding — A fresh coat of paint can significantly enhance the curb appeal and resale value of the home. ↑
• Both Landscaping improvements — Enhancing the landscaping can improve both the resale and rental value by making the home more attractive. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 33/100

Zoned Schools

Elementary Swain Elementary School F GA #435/1,228 Nat'l #19,648/41,679 Middle Ashworth Middle School F GA #164/470 Nat'l #6,830/14,009 High Gordon Central High School F GA #213/424 Nat'l #13,673/17,239

Schools (NCES district)

• District: Gordon County
• NCES district ID: 1302430
• Math proficiency: 34% ▼ -11.00%
• Reading proficiency: 36% ▼ -5.00%
• Median HH income: $43,906
• Composite: 29.77/100
• National rank: #6430
• State rank: #65 of 174 in GA

C Composite livability gradescore 68/100

Livability — Calhoun

• Score: 68/100
• State rank: #129
• US rank: #9072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Gordon County · 59,151 people
• City population: 44,691
• Metro: Calhoun, GA
• Population (ZIP): 44,691
• Household income: $63,921
• Rent vs Own: 29.6% rent · 70.4% own
• Severe rent burden: 13% of renters

---

Population outlook (Gordon County) Hauer SSP2

• Today (2025): 59,151 people
• By 2030: 59,968 · +1.4%
• By 2040: 60,579 · +2.4%
• By 2050: 59,396 · +0.4%
• By 2075: 52,383 · -11.4%
• By 2100: 41,219 · -30.3%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (72%)
• Race & ethnicity: White 72% Hispanic / Latino 20% Two or more races 9% Black 4% Native American 3% Asian 1%
• Hispanic origin (detail): Mexican 10% Puerto Rican 2%
• Common ancestry: Slovak 2% Italian 1% Lithuanian 1%
• Foreign-born: 9% · Canada, Vietnam
• Languages at home: 81% English-only · Spanish 18% Vietnamese 1% Other Indo-European 1%

---

Political lean MEDSL · Gordon

• 2024 margin: Solid R (+63.4) · D 18.1% · R 81.5%
• 2008→2024 swing: -13.2pp toward R · 2008: -50.2pp · 2024: -63.4pp
• All cycles: 2024: R+63.4 2020: R+62.5 2016: R+63.6 2012: R+57.8 2008: R+50.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -80.88%
• Current HPI: 250.1595
• Rent YoY: ▲ 1.54%
• Metro: Calhoun, 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

+1.0% since first listed

2 events — show timeline

• 2026-03-20 Price Changed $251,400 Zillow
• 2025-12-16 Listed $248,900 Zillow