CashFlowRE
Sign in Sign up
1465 Webb Cir
B- Composite 69.75
Why this score? — see what drove the B- 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 +23.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • Appreciation +7.3/10.0
  • 1% rule +5.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$149,900

1465 Webb Cir · Metter, GA 30439
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 27 Days on market
Built 1999 2.00 ac lot $123/sqft · 22% below area Est $192k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

Key facts

  • Spacious yard
  • Open space
  • Large garden

Tags

SPACIOUS YARDLARGE GARDENOPEN SPACECOUNTRY VIEWS

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Off-street parking
  • Utilities: Well water; Septic tank; Electricity available
  • Home design: Single-family residence; One level; Resale property
  • Construction: Built in 1999; Vinyl siding; Metal roof; Pillar/post/pier foundation
  • Exterior features: Porch with screened area; Open, partially wooded and private lot; Workshop on the property

Interior

  • Kitchen: Breakfast area; Kitchen island; Microwave; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Laminate; Vinyl
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Double vanity; Split bedroom plan; Family room
  • Laundry & utility: Laundry closet; Washer; Dryer

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 manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.2% in Metter — 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 65/100 on livability (#208 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime D+, amenities F, commute F.
  • Candler County (rural): math 30% / reading 27% proficiency, ranked #106 of 174 in GA (top 61%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Metter Elementary School (math 29% / reading 22%, grade F, #736 of 1,228 statewide, top 61%, 1,041 students, 84% FRL); Metter Middle School (math 35% / reading 28%, grade F, #234 of 470 statewide, top 50%, 518 students, 84% FRL); Metter High School (math 22% / reading 42%, grade F, #110 of 424 statewide, top 28%, 488 students, 84% FRL) — zoned schools average 84% FRL vs 65% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 41 active listings in the ZIP; 7 units permitted in Candler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.6% local appreciation)).
  • Candler County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.6% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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.
  • Current owner paid $62k; list at $150k implies a 144% gain — meaningful room to come down on a strong offer.

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 $147,651 (1.5% 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. 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?
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
8.61%
Cash-on-cash
8.26%
DSCR
1.37
GRM
8.1

CMA / ARV

ARV (median comp)
$192,368
List price
$149,900
Delta
-22.08%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

4.64% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
2.19×
Total profit
$49,868
Equity at exit
$81,699
10-year hold
IRR
19.2%
Equity multiple
4.25×
Total profit
$136,292
Equity at exit
$138,387

Cash invested: $41,972 (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 30439

Home prices YoY
1.7%
Active inventory
41
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,547 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$85 /mo · $1,016/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$289

Break-even live

Break-even rent $1,181
Max offer price $149,900
Occupancy floor 76%

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
$37,475
Closing costs
$4,497
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 17 events

  1. 2026-06-05
    statusdays on market $149,900 Under Contract 27 DOM
  2. 2026-06-03
    days on market $149,900 Active 26 DOM
  3. 2026-06-02
    days on market $149,900 Active 25 DOM
  4. 2026-06-01
    days on market $149,900 Active 24 DOM
  5. 2026-05-31
    days on market $149,900 Active 23 DOM
  6. 2026-05-30
    days on market $149,900 Active 22 DOM
  7. 2026-05-07
    listed $149,900 New 624-char remark
  8. 2022-08-30
    soldstatus $61,500 Sold 299-char remark
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  9. 2022-08-30
    soldstatus $61,500
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  10. 2022-08-03
    status Under Contract 299-char remark
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  11. 2022-08-01
    status Back On Market 299-char remark
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  12. 2022-07-25
    status Under Contract 299-char remark
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  13. 2022-07-19
    status Back On Market 299-char remark
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  14. 2022-07-15
    status Under Contract 299-char remark
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  15. 2022-07-14
    listed $61,500 New 299-char remark
    Show marketing remark (299 chars)

    Check this out! A SWMH on 2 acres in Metter, GA. This property has 3 bedrooms, 2 bathrooms. New laminate flooring throughout. Newly painted. Metal roof. 2 acres; deep well and septic tank. Screened porch on the rear. There is also a barn on the property. SWMH = single wide mobile home

  16. 2015-07-02
    soldstatus $11,000
    Show marketing remark (120 chars)

    2 acre lot with established yard, out building, and well just outside Metter. Perfect for a mobile home or to build on.

  17. 2015-06-10
    listed $14,900
    Show marketing remark (120 chars)

    2 acre lot with established yard, out building, and well just outside Metter. Perfect for a mobile home or to build on.

ⓘ 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
$1,016 · $85/mo
Projected year-2 tax
$1,379 · $115/mo
Expected delta
+$363/yr (+$30/mo · 35.8%)

ⓘ 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 1 unhealthy d/yr today · 1 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
$18,566
− Mortgage interest
−$8,397
− Property taxes
−$1,016
− Insurance
−$750
− Repairs & maintenance
−$1,485
− Management
−$1,485
− Depreciation
−$4,361
Taxable income
$1,073
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$257
After-tax cash flow
$3,211/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
Candler County
NCES district ID
1300810
Math proficiency
30% ▼ -9.00%
Reading proficiency
27% ▼ -2.00%
Median HH income
$33,775
Composite
23.43/100
National rank
#7887
State rank
#106 of 174 in GA

Livability — Metter

Score
65/100
State rank
#208
US rank
#12658

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
10,583
Population (ZIP)
10,583

Population outlook (Candler County) Hauer SSP2

Today (2025)
10,702 people
By 2030
10,444 · -2.4%
By 2040
9,768 · -8.7%
By 2050
8,923 · -16.6%
By 2075
6,603 · -38.3%
By 2100
4,429 · -58.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Black 23% Hispanic / Latino 13% Two or more races 7% Native American 3%
Hispanic origin (detail)
Mexican 10% Cuban 1%
Common ancestry
Italian 3% Serbian 2% Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
88% English-only · Spanish 12%

Political lean MEDSL · Candler

2024 margin
Solid R (+47.5) · D 26.2% · R 73.7%
2008→2024 swing
-16.9pp toward R · 2008: -30.6pp · 2024: -47.5pp
All cycles
2024: R+47.5 2020: R+42.1 2016: R+43.6 2012: R+33.7 2008: R+30.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.64%
Current HPI
271.7303
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

+906.0% since first listed
12 events — show timeline
  • 2026-06-04 Pending GAMLS
  • 2026-05-07 Listed $149,900 GAMLS
  • 2022-08-30 Sold (Public Records) $61,500 Public Records
  • 2022-08-30 Sold (MLS) $61,500 GAMLS
  • 2022-08-03 Pending GAMLS
  • 2022-08-01 Relisted GAMLS
  • 2022-07-25 Pending GAMLS
  • 2022-07-19 Relisted GAMLS
  • 2022-07-15 Pending GAMLS
  • 2022-07-14 Listed $61,500 GAMLS
  • 2015-07-02 Sold (MLS) $11,000 GAMLS
  • 2015-06-10 Listed $14,900 GAMLS

Property tax history

+3.2%/yr

Latest (2025): $1,016 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…