CashFlowRE
Sign in Sign up
5571 Old Dixie Hwy
C- Composite 51.53
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 +14.1/30.0
  • Condition / age +4.8/5.0
  • DSCR +4.3/10.0
  • Schools +4.3/10.0
  • 1% rule +3.9/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

5571 Old Dixie Hwy · Oliver, GA 31329
4 bd · 2.0 ba · 1,960 sqft · Other · 61 Days on market
Built 2025 Excellent condition 2.69 ac lot $130/sqft · 38% below area Est $412k · 38% under ↓ 22% since listing

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

Listing remarks MLS

Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

Key facts

  • Split floor plan
  • Open-concept layout
  • 2.69 acre lot

Tags

OPEN-CONCEPT LAYOUTSPLIT FLOOR PLANNEWLY PLANTED GRASS SEED

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 4-bed/2.0-bath other listed at $255k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $38 ($451/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 (10.7% below list).
  • Recommended offer: $228k (10.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 54/100 on livability (#544 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, 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: 115 active listings in the ZIP; solid renter incomes; 836 units permitted in Effingham County in 2024 (46 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($78k/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.
  • Effingham County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($240k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $70k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $227,825 (10.7% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 11% 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 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?
  5. Crime grade is F 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?
  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
0.89%
Cap rate
6.47%
Cash-on-cash
0.63%
DSCR
1.03
GRM
9.3

CMA / ARV

ARV (median comp)
$412,342
List price
$255,000
Delta
-38.16%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.3%
Equity multiple
0.46×
Total profit
$-38,894
Equity at exit
$38,021
10-year hold
IRR
-6.7%
Equity multiple
0.57×
Total profit
$-30,647
Equity at exit
$22,048

Cash invested: $71,400 (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 31329

Home prices YoY
-14.7%
Active inventory
115
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,278 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax est. 1.5%
$319 /mo · $3,825/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$478
Net cashflow
$38

Break-even live

Break-even rent $2,231
Max offer price $255,000
Occupancy floor 93%

Sensitivity live

Price -10% $214 -5% $126 +0% $38 +5% $-51 +10% $-139
Rent -10% $-142 -5% $-52 +0% $38 +5% $128 +10% $218
Rate -1.0pp $166 -0.5pp $102 base $38 +0.5pp $-29 +1.0pp $-96

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
$63,750
Closing costs
$7,650
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 10 events

  1. 2026-05-18
    status Under Contract 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  2. 2026-05-15
    status Back On Market 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  3. 2026-05-12
    status Under Contract 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  4. 2026-05-08
    price $255,000 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  5. 2026-04-28
    price $265,000 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  6. 2026-04-18
    price $275,000 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  7. 2026-04-10
    price $280,000 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  8. 2026-04-06
    price $290,000 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  9. 2026-03-27
    price $315,000 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

  10. 2026-03-09
    listed $325,000 New 1019-char remark
    Show marketing remark (1019 chars)

    Located in the peaceful countryside of Springfield, this brand-new 2025 mobile home offers space, comfort, and modern living on 2.69 acres! Featuring 4 bedrooms and 2 bathrooms, this home boasts a split floor plan designed for privacy and functionality. Step inside to an inviting open-concept layout with both a spacious living room and a separate family room, providing plenty of room for relaxing or entertaining guests. The kitchen flows seamlessly into the main living areas, creating a bright and welcoming atmosphere perfect for everyday living. The primary suite is privately situated on one side of the home, while the additional bedrooms are located on the opposite side, making it ideal for hosting guests or family gatherings. Outside, enjoy the wide-open 2.69 acres with newly planted grass seed, giving you the opportunity to watch your yard grow into a beautiful landscape. If you're looking for modern construction, space to spread out, and peaceful country living, this property is a must-see!

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,339
− Mortgage interest
−$14,284
− Property taxes
−$3,825
− Insurance
−$1,275
− Repairs & maintenance
−$2,187
− Management
−$2,187
− Depreciation
−$7,418
Taxable loss
−$3,837
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$921
After-tax cash flow
$1,372/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 · 13 photos

Excellent 95/100 None rehab

This brand-new 2025 mobile home is in excellent condition with no visible repairs needed. It offers a spacious and modern living space with a split floor plan, perfect for privacy and functionality. The home's curb appeal and landscaping can be further enhanced with some painting and landscaping improvements to maximize its resale and rental value.

Value-add opportunities

  • Both Painting the exterior — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Resale New flooring in bathrooms — Improves aesthetics and functionality
  • Resale New kitchen appliances — Modernizes the kitchen and improves functionality

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Resale New flooring in bathrooms — Improves aesthetics and functionality
  • Resale New kitchen appliances — Modernizes the kitchen and improves functionality

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Oliver

Score
54/100
State rank
#544
US rank
#24034

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Effingham County · 68,439 people
City population
26
Metro
Savannah, GA
Population (ZIP)
9,609
Household income
$78,483
Rent vs Own
22.5% rent · 77.5% own
Severe rent burden
80.0

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 (73%)
Race & ethnicity
White 73% Black 22% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Iranian 2% Italian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

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
▼ -44.15%
Current HPI
255.5281
Rent YoY
Metro
Savannah, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-21.5% since first listed
10 events — show timeline
  • 2026-05-18 Pending GAMLS
  • 2026-05-15 Relisted GAMLS
  • 2026-05-12 Pending GAMLS
  • 2026-05-08 Price Changed $255,000 GAMLS
  • 2026-04-28 Price Changed $265,000 GAMLS
  • 2026-04-18 Price Changed $275,000 GAMLS
  • 2026-04-10 Price Changed $280,000 GAMLS
  • 2026-04-06 Price Changed $290,000 GAMLS
  • 2026-03-27 Price Changed $315,000 GAMLS
  • 2026-03-09 Listed $325,000 GAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…