CashFlowRE
Sign in Sign up
16 Joshua Way
C+ Composite 63.81
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 +20.4/30.0
  • ARV discount +13.5/15.0
  • DSCR +6.5/10.0
  • Appreciation +5.6/10.0
  • 1% rule +5.4/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0

$199,995

16 Joshua Way · Ludowici, GA 31316
3 bd · 2.5 ba · 1,680 sqft · SingleFamily · 121 Days on market
Built 2026 Good condition 0.30 ac lot $119/sqft · 13% below area Est $231k · 13% under

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

Listing remarks MLS

LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

Key facts

  • 0.3 acre lot
  • Built 2026
  • Listed 120 days

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/2.5-bath single-family listed at $200k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 5.4% in Ludowici — 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 72/100 on livability (#74 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: employment D, amenities F, commute F.
  • Long County (rural): math 26% / reading 26% proficiency, ranked #115 of 174 in GA (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Smiley Elementary School (1,258 students, 67% FRL); Long County Middle School (math 21% / reading 27%, grade F, #311 of 470 statewide, top 68%, 945 students, 69% FRL); Long County High School (math 37% / reading 22%, grade F, #140 of 424 statewide, top 35%, 1,209 students, 70% FRL).
  • Market conditions: 412 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 298 units permitted in Long County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $2k appreciation (1.2% local appreciation)).
  • Long County population projected at +72% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.2% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major 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 $175,995 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  5. 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.
  6. 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.
  7. 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
1.04%
Cap rate
7.86%
Cash-on-cash
5.61%
DSCR
1.25
GRM
8.0

CMA / ARV

ARV (median comp)
$230,958
List price
$199,995
Delta
-13.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3573 SE Arnall Dr 0.52mi 3/2.0 1,596 (-5%) 2mo $246,900 $155 64
3597 SE Arnall Dr 0.50mi 4/2.0 (+1) 1,835 (+9%) 0mo $255,000 $139 54
3649 Arnold Drive Dr SE 0.46mi 3/2.0 1,631 (-3%) 23mo $233,850 $143 52
184 Fawn Ct 0.51mi 3/2.0 1,527 (-9%) 12mo $282,595 $185 50
1261 Talmadge Rd 0.60mi 4/2.5 (+1) 1,609 (-4%) 13mo $271,000 $168 49
139 Winchester Way SE 0.59mi 3/2.0 1,729 (+3%) 21mo $255,000 $147 48
62 Fawn Ct 0.53mi 4/2.5 (+1) 1,810 (+8%) 12mo $297,510 $164 47
425 Winchester Way SE 0.49mi 3/2.0 1,459 (-13%) 13mo $219,000 $150 43
54 Winchester Way SE 0.53mi 4/2.0 (+1) 1,830 (+9%) 23mo $260,000 $142 34
74 Griffin Rd 0.65mi 4/2.0 (+1) 1,565 (-7%) 22mo $265,000 $169 33

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

Projected returns pro-forma

1.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.39×
Total profit
$21,986
Equity at exit
$69,930
10-year hold
IRR
11.6%
Equity multiple
2.43×
Total profit
$80,208
Equity at exit
$94,223

Cash invested: $55,999 (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 31316

Home prices YoY
0.6%
Active inventory
412
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,081 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax est. 1.5%
$250 /mo · $3,000/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$262

Break-even live

Break-even rent $1,750
Max offer price $199,995
Occupancy floor 82%

Sensitivity live

Price -10% $400 -5% $331 +0% $262 +5% $192 +10% $123
Rent -10% $97 -5% $179 +0% $262 +5% $344 +10% $426
Rate -1.0pp $362 -0.5pp $312 base $262 +0.5pp $210 +1.0pp $157

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
$49,999
Closing costs
$6,000
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
43 Sandy Run Rd SE Allenhurst, GA 4.0 2.0 1450 $1,800 $1.24 45d 1 1.00mi
373 Carter Rd Unit A Allenhurst, GA 3.0 2.0 1196 $1,900 $1.59 45d 1 1.20mi
119 Belleau Woods Cir Unit 27 Hinesville, GA 3.0 2.5 1444 $2,075 $1.44 45d 1 1.41mi
23 Belleau Woods Cir Hinesville, GA 3.0 2.5 1444 $1,975 $1.37 45d 1 1.42mi
559 McCumber Dr Allenhurst, GA 3.0 2.0 1936 $1,800 $0.93 45d 1 1.48mi

Listing history 50 events

  1. 2026-06-21
    days on market $199,995 Active 121 DOM
  2. 2026-06-19
    days on market $199,995 Active 119 DOM
  3. 2026-06-18
    days on market $199,995 Active 118 DOM
  4. 2026-06-17
    days on market $199,995 Active 117 DOM
  5. 2026-06-16
    days on market $199,995 Active 116 DOM
  6. 2026-06-15
    days on market $199,995 Active 115 DOM
  7. 2026-06-14
    days on market $199,995 Active 113 DOM
  8. 2026-06-13
    pricedays on market $199,995 Active 112 DOM
  9. 2026-06-10
    pricedays on market $199,997 Active 110 DOM
  10. 2026-06-09
    days on market $199,998 Active 109 DOM
  11. 2026-06-09
    price $199,998 Active 108 DOM
  12. 2026-06-08
    pricedays on market $199,999 Active 108 DOM
  13. 2026-06-07
    pricedays on market $209,938 Active 107 DOM
  14. 2026-06-05
    pricedays on market $209,939 Active 104 DOM
  15. 2026-06-03
    days on market $209,940 Active 103 DOM
  16. 2026-06-03
    price $209,940 Active 102 DOM
  17. 2026-06-02
    days on market $209,942 Active 102 DOM
  18. 2026-06-01
    days on market $209,942 Active 101 DOM
  19. 2026-05-31
    days on market $209,942 Active 100 DOM
  20. 2026-05-30
    days on market $209,942 Active 99 DOM
  21. 2026-05-19
    price $209,945 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  22. 2026-05-15
    price $209,948 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  23. 2026-05-13
    price $209,949 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  24. 2026-05-12
    price $209,950 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  25. 2026-05-05
    price $209,951 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  26. 2026-05-04
    price $209,953 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  27. 2026-05-01
    price $209,954 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  28. 2026-04-30
    price $209,955 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  29. 2026-04-30
    price $209,956 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  30. 2026-04-28
    price $209,957 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  31. 2026-04-27
    price $209,958 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  32. 2026-04-24
    price $209,959 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  33. 2026-04-23
    price $209,960 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  34. 2026-04-23
    price $209,961 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  35. 2026-04-22
    price $209,962 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  36. 2026-04-16
    price $209,963 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  37. 2026-04-15
    price $209,964 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  38. 2026-04-15
    price $209,965 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  39. 2026-04-09
    price $209,967 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  40. 2026-04-08
    price $209,969 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  41. 2026-04-07
    price $209,970 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  42. 2026-04-07
    price $209,971 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  43. 2026-04-04
    price $209,972 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  44. 2026-04-02
    price $209,973 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  45. 2026-04-01
    price $209,974 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  46. 2026-03-31
    price $209,975 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  47. 2026-03-30
    price $209,976 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  48. 2026-03-26
    price $209,977 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  49. 2026-03-25
    price $209,979 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

  50. 2026-03-24
    price $209,980 543-char remark
    Show marketing remark (543 chars)

    LOT 38 SITS ON ABOUT HALF AND ACRE!!! ! GO VA AND FHA ! Don't miss out on this Charming NEW 3 bedroom / 2-bathroom home that HAS IT ALL!!! Open and inviting floor plan, elegant white cabinetry, upgraded lighting fixtures and recessed lighting. Complete modern home essentials with a comfortable layout. Double vanity in master bathroom with a tub/shower. Brand new appliances! Home has a 1-year manufacture warranty. VISIT the property today. Seller is a licensed Realtor in GA. Homes qualify for FHA and VA loans with a permanent foundation.

ⓘ 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$24,967
− Mortgage interest
−$11,203
− Property taxes
−$3,000
− Insurance
−$1,000
− Repairs & maintenance
−$1,997
− Management
−$1,997
− Depreciation
−$5,818
Taxable loss
−$48
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$12
After-tax cash flow
$3,150/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 · 11 photos

Good 80/100 None rehab

This charming home is in excellent condition with modern updates and a well-maintained exterior. It's move-in ready and has the potential for further value increases with minor updates.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can make a home more appealing and increase its value
  • Both Replace countertops — Modern countertops can enhance the kitchen's appearance and functionality
  • Both Install new lighting fixtures — Upgraded lighting can improve the home's ambiance and increase its value
  • Both Add a small outdoor seating area — A cozy outdoor space can increase the home's appeal and value
  • Both Install a smart home system — A smart home system can increase the home's value and appeal to tech-savvy buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can make a home more appealing and increase its value
  • Both Replace countertops — Modern countertops can enhance the kitchen's appearance and functionality
  • Both Install new lighting fixtures — Upgraded lighting can improve the home's ambiance and increase its value
  • Both Add a small outdoor seating area — A cozy outdoor space can increase the home's appeal and value
  • Both Install a smart home system — A smart home system can increase the home's value and appeal to tech-savvy buyers

ⓘ 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
Long County
NCES district ID
1303360
Math proficiency
26% ▼ -14.00%
Reading proficiency
26% ▼ -13.00%
Median HH income
$45,958
Composite
22.51/100
National rank
#8090
State rank
#115 of 174 in GA

Livability — Ludowici

Score
72/100
State rank
#74
US rank
#6449

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Long County · 13,812 people
City population
13,812
Metro
Hinesville, GA
Population (ZIP)
13,812
Household income
$74,766
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
109.0

Population outlook (Long County) Hauer SSP2

Today (2025)
24,669 people
By 2030
28,223 · +14.4%
By 2040
35,430 · +43.6%
By 2050
42,403 · +71.9%
By 2075
56,996 · +131.0%
By 2100
64,185 · +160.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 61% Black 23% Hispanic / Latino 8% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Serbian 1% Italian 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Long

2024 margin
Strong R (+29.5) · D 35.1% · R 64.6%
2008→2024 swing
-5.4pp toward R · 2008: -24.1pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+26.4 2016: R+30.8 2012: R+22.9 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.16%
Current HPI
195.2978
Rent YoY
Metro
Hinesville, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-0.0% since first listed
46 events — show timeline
  • 2026-05-19 Price Changed $209,945 HABR
  • 2026-05-15 Price Changed $209,948 HABR
  • 2026-05-13 Price Changed $209,949 HABR
  • 2026-05-12 Price Changed $209,950 HABR
  • 2026-05-05 Price Changed $209,951 HABR
  • 2026-05-04 Price Changed $209,953 HABR
  • 2026-05-01 Price Changed $209,954 HABR
  • 2026-04-30 Price Changed $209,955 HABR
  • 2026-04-30 Price Changed $209,956 HABR
  • 2026-04-28 Price Changed $209,957 HABR
  • 2026-04-27 Price Changed $209,958 HABR
  • 2026-04-24 Price Changed $209,959 HABR
  • 2026-04-23 Price Changed $209,960 HABR
  • 2026-04-23 Price Changed $209,961 HABR
  • 2026-04-22 Price Changed $209,962 HABR
  • 2026-04-16 Price Changed $209,963 HABR
  • 2026-04-15 Price Changed $209,964 HABR
  • 2026-04-15 Price Changed $209,965 HABR
  • 2026-04-09 Price Changed $209,967 HABR
  • 2026-04-08 Price Changed $209,969 HABR
  • 2026-04-07 Price Changed $209,970 HABR
  • 2026-04-07 Price Changed $209,971 HABR
  • 2026-04-04 Price Changed $209,972 HABR
  • 2026-04-02 Price Changed $209,973 HABR
  • 2026-04-01 Price Changed $209,974 HABR
  • 2026-03-31 Price Changed $209,975 HABR
  • 2026-03-30 Price Changed $209,976 HABR
  • 2026-03-26 Price Changed $209,977 HABR
  • 2026-03-25 Price Changed $209,979 HABR
  • 2026-03-24 Price Changed $209,980 HABR
  • 2026-03-24 Price Changed $209,981 HABR
  • 2026-03-21 Price Changed $209,982 HABR
  • 2026-03-20 Price Changed $209,983 HABR
  • 2026-03-17 Price Changed $209,984 HABR
  • 2026-03-17 Price Changed $209,985 HABR
  • 2026-03-14 Price Changed $209,986 HABR
  • 2026-03-12 Price Changed $209,987 HABR
  • 2026-03-11 Price Changed $209,989 HABR
  • 2026-03-10 Price Changed $209,990 HABR
  • 2026-03-09 Price Changed $209,991 HABR
  • 2026-03-07 Price Changed $209,992 HABR
  • 2026-03-04 Price Changed $209,993 HABR
  • 2026-02-28 Price Changed $209,995 HABR
  • 2026-02-26 Price Changed $209,996 HABR
  • 2026-02-25 Price Changed $209,997 HABR
  • 2026-02-15 Listed $209,998 HABR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…