CashFlowRE
Sign in Sign up
211 Clark Rd
D Composite 41.89
Why this score? — see what drove the D 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 +14.2/15.0
  • Cash flow +12.1/30.0
  • DSCR +3.6/10.0
  • Rent growth +2.9/5.0
  • Livability +2.7/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$245,000

211 Clark Rd · Griffin, GA 30224
3 bd · 2.0 ba · 1,658 sqft · SingleFamily public records · 85 Days on market
Built 1976 0.64 ac lot $148/sqft · 15% below area Est $288k · 15% under

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

Listing remarks MLS

Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It’s the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

Key facts

  • Large shade trees
  • Newer roof
  • Fresh interior paint

Tags

LARGE SHADE TREESESTABLISHED LANDSCAPINGNEWER ROOFNEWER HVAC SYSTEMFRESH INTERIOR PAINTFRESH EXTERIOR PAINT

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 single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $-53 ($-638/yr) — negative.
  • To cash-flow at today's rent, offer at most $236k (3.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (24.5% below list).
  • Recommended offer: $185k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.3% in Griffin — 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 54/100 on livability (#529 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Griffin-Spalding County (suburban): math 13% / reading 19% proficiency, ranked #151 of 174 in GA (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Crescent Road Elementary School (math 32% / reading 37%, grade F, #531 of 1,228 statewide, top 45%, 418 students, 67% FRL); Rehoboth Road Middle School (math 17% / reading 29%, grade F, #321 of 470 statewide, top 69%, 615 students, 67% FRL); Spalding High School (math 11% / reading 25%, grade F, #258 of 424 statewide, top 62%, 1,252 students, 67% FRL) — zoned schools at 67% FRL track the district average.
  • Market conditions: Rents rising (+1.4%/yr); 236 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 342 units permitted in Spalding County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($70k/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 $7k of value loss. Plan a longer hold.
  • Spalding County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($230k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $245k implies a 206% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 37% 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 $184,895 (24.5% 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 85 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.75%
Cap rate
6.03%
Cash-on-cash
-0.93%
DSCR
0.96
GRM
11.0

CMA / ARV

ARV (median comp)
$288,019
List price
$245,000
Delta
-14.94%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 Clark Rd 0.00mi 3/2.0 1,658 (0%) 0mo $239,000 $144 100
110 Meadow Lane Dr 0.06mi 3/2.0 1,529 (-8%) 2mo $245,000 $160 83
1522 Zebulon Rd 0.33mi 3/2.0 1,500 (-10%) 2mo $229,900 $153 67
15 Laurelwood Cir 0.42mi 3/2.0 1,757 (+6%) 12mo $290,000 $165 61
1612 Beville Dr 0.70mi 3/2.0 1,656 (-0%) 10mo $318,000 $192 59
146 Oakdale Rd 0.24mi 3/2.0 1,455 (-12%) 13mo $277,000 $190 58
114 Mcethel Dr 0.49mi 3/2.0 1,874 (+13%) 12mo $450,000 $240 46

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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
-19.5%
Equity multiple
0.33×
Total profit
$-46,064
Equity at exit
$36,530
10-year hold
IRR
-15.5%
Equity multiple
0.18×
Total profit
$-56,312
Equity at exit
$21,183

Cash invested: $68,600 (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 30224

Rents YoY
1.4%
Active inventory
236
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,849 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$127 /mo · $1,524/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$-53

Break-even live

Break-even rent $1,916
Max offer price $235,604
Occupancy floor 98%

Sensitivity live

Price -10% $86 -5% $16 +0% $-53 +5% $-123 +10% $-192
Rent -10% $-199 -5% $-126 +0% $-53 +5% $20 +10% $93
Rate -1.0pp $70 -0.5pp $9 base $-53 +0.5pp $-117 +1.0pp $-181

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
$61,250
Closing costs
$7,350
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
337 Red Wolf Rd Griffin, GA 3.0 2.5 1516 $1,495 $0.99 12d 1 0.84mi
331 Red Wolf Rd Griffin, GA 3.0 2.5 1516 $1,495 $0.99 12d 1 0.85mi
200 Timber Wolf Trl Griffin, GA 3.0 2.5 1591 $1,595 $1.00 45d 1 0.88mi
204 Timber Wolf Trl Griffin, GA 3.0 2.5 1591 $1,595 $1.00 45d 1 0.88mi
106 Ison Woods Ct Griffin, GA 4.0 2.5 1801 $2,400 $1.33 0d 1 1.12mi
103 Huntington Ter Griffin, GA 4.0 2.5 1842 $2,220 $1.21 17d 1 1.20mi

Listing history 18 events

  1. 2026-05-14
    status Pending 858-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  2. 2026-05-14
    status Under Contract 852-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  3. 2026-03-18
    price $245,000 858-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  4. 2026-03-18
    price $245,000 852-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  5. 2026-03-09
    price $250,000 858-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  6. 2026-03-09
    price $250,000 852-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  7. 2026-02-26
    price $255,000 858-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  8. 2026-02-26
    price $255,000 852-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  9. 2026-02-18
    listed $260,000 Active 858-char remark
    Show marketing remark (858 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It’s the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  10. 2026-02-17
    listed $260,000 New 852-char remark
    Show marketing remark (852 chars)

    Located in a well-established area of Griffin, this all-brick home offers a convenient setting with quick access to town while maintaining a quiet, neighborhood feel. The curb appeal starts immediately with a beautiful, mature yard featuring large shade trees and established landscaping that create a timeless, inviting presence. It's the kind of setting that takes years to grow. The home itself is where the low maintenance truly shines. With a newer roof, newer HVAC system, and fresh interior and exterior paint, the major components have already been addressed. All-brick construction adds durability and long-term peace of mind, and the home has been well cared for throughout. This is a solid property in a desirable, established area with meaningful updates already completed and a strong overall presentation from the street to the structure.

  11. 2014-01-07
    price $80,000
  12. 2013-12-20
    soldstatus $80,000 Sold
  13. 2013-11-27
    status Under Contract
  14. 2013-11-27
    price $82,500
  15. 2013-11-08
    price $82,500 Reduced
  16. 2013-10-07
    price $89,000 Reduced
  17. 2013-09-04
    listed $98,900 New
  18. 2006-12-08
    soldstatus $119,200

ⓘ 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
$1,524 · $127/mo
Projected year-2 tax
$2,254 · $188/mo
Expected delta
+$730/yr (+$61/mo · 47.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 37% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$22,187
− Mortgage interest
−$13,724
− Property taxes
−$1,524
− Insurance
−$1,225
− Repairs & maintenance
−$1,775
− Management
−$1,775
− Depreciation
−$7,127
Taxable loss
−$4,962
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,191
After-tax cash flow
$553/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
Griffin-Spalding County
NCES district ID
1302520
Math proficiency
13% ▼ -13.00%
Reading proficiency
19% ▼ -12.00%
Median HH income
$40,895
Composite
13.71/100
National rank
#9496
State rank
#151 of 174 in GA

Livability — Griffin

Score
54/100
State rank
#529
US rank
#23746

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spalding County · 66,676 people
City population
28,414
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
28,414
Household income
$70,216
Rent vs Own
34.1% rent · 65.9% own
Severe rent burden
735.0

Population outlook (Spalding County) Hauer SSP2

Today (2025)
63,015 people
By 2030
61,689 · -2.1%
By 2040
57,932 · -8.1%
By 2050
53,474 · -15.1%
By 2075
43,228 · -31.4%
By 2100
32,290 · -48.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Black 31% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Serbian 1% Slovak 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Spalding

2024 margin
R (+16.7) · D 41.4% · R 58.1%
2008→2024 swing
+2.1pp toward D · 2008: -18.8pp · 2024: -16.7pp
All cycles
2024: R+16.7 2020: R+20.8 2016: R+24.2 2012: R+20.0 2008: R+18.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.83%
Current HPI
232.3039
Rent YoY
▲ 1.42%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+105.5% since first listed
18 events — show timeline
  • 2026-05-14 Pending EABOR
  • 2026-05-14 Pending GAMLS
  • 2026-03-18 Price Changed $245,000 EABOR
  • 2026-03-18 Price Changed $245,000 GAMLS
  • 2026-03-09 Price Changed $250,000 EABOR
  • 2026-03-09 Price Changed $250,000 GAMLS
  • 2026-02-26 Price Changed $255,000 EABOR
  • 2026-02-26 Price Changed $255,000 GAMLS
  • 2026-02-18 Listed $260,000 EABOR
  • 2026-02-17 Listed $260,000 GAMLS
  • 2014-01-07 Price Changed $80,000 GAMLS
  • 2013-12-20 Sold (MLS) $80,000 GAMLS
  • 2013-11-27 Pending GAMLS
  • 2013-11-27 Price Changed $82,500 GAMLS
  • 2013-11-08 Price Changed $82,500 GAMLS
  • 2013-10-07 Price Changed $89,000 GAMLS
  • 2013-09-04 Listed $98,900 GAMLS
  • 2006-12-08 Sold (Public Records) $119,200 Public Records

Property tax history

+0.1%/yr

Latest (2025): $1,524 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…