CashFlowRE
Sign in Sign up
17 Turning Lay Creek Rd
C+ Composite 61.22
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 +27.1/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Schools +3.3/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

17 Turning Lay Creek Rd · Morganton, GA 30560
3 bd · 2.0 ba · 1,300 sqft · SingleFamily public records · 123 Days on market
Built 1983 2.86 ac lot $212/sqft · 8% below area ↓ 10% since listing

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

Listing remarks MLS

Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

Key facts

  • 2.86 acre lot
  • Built 1983
  • Listed 123 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/2.0-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $779 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 2.7% in Morganton — 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 57/100 on livability (#456 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety C-, schools F, crime D-.
  • Fannin County (rural): math 40% / reading 39% proficiency, ranked #51 of 174 in GA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 306 active listings in the ZIP; 375 units permitted in Fannin County in 2024 (0 in 5+ unit buildings).

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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $77k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 123 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 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 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?
  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
1.11%
Cap rate
9.69%
Cash-on-cash
12.14%
DSCR
1.54
GRM
7.5

CMA / ARV

ARV (median comp)
$598,848
List price
$275,000
Delta
-54.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
1.7%
Equity multiple
1.06×
Total profit
$4,947
Equity at exit
$41,003
10-year hold
IRR
11.2%
Equity multiple
1.88×
Total profit
$67,717
Equity at exit
$23,777

Cash invested: $77,000 (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 30560

Home prices YoY
-9.6%
Active inventory
306
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$3,043 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$68 /mo · $819/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$639
Net cashflow
$779

Break-even live

Break-even rent $2,057
Max offer price $275,000
Occupancy floor 69%

Sensitivity live

Price -10% $935 -5% $857 +0% $779 +5% $701 +10% $624
Rent -10% $539 -5% $659 +0% $779 +5% $899 +10% $1,020
Rate -1.0pp $918 -0.5pp $849 base $779 +0.5pp $708 +1.0pp $636

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
$68,750
Closing costs
$8,250
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 9 events

  1. 2026-05-19
    status Pending 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  2. 2026-03-08
    status Active 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  3. 2026-02-27
    status Pending 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  4. 2026-02-19
    status Active 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  5. 2026-02-19
    price $275,000 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  6. 2026-02-02
    status Pending 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  7. 2026-01-16
    price $290,000 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  8. 2026-01-05
    price $295,000 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

  9. 2025-12-21
    listed $305,000 Active 406-char remark
    Show marketing remark (406 chars)

    Whether your looking for a move in ready home or a place to spruce up and make your own, you have found the right fit for you. Located in between Blue Ridge and Blairsville, its a short distance to Lake Blue Ridge, Lake Nottely and so many other attractions. Looking for that "needs a little TLC" property? This property has endless possibilities and is in the perfect location. A must come see.

ⓘ 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
$819 · $68/mo
Projected year-2 tax
$2,530 · $211/mo
Expected delta
+$1,711/yr (+$143/mo · 208.8%)

ⓘ 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$36,520
− Mortgage interest
−$15,404
− Property taxes
−$819
− Insurance
−$1,375
− Repairs & maintenance
−$2,922
− Management
−$2,922
− Depreciation
−$8,000
Taxable income
$5,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,219
After-tax cash flow
$8,132/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
Fannin County
NCES district ID
1302100
Math proficiency
40% ▼ -7.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$37,693
Composite
32.92/100
National rank
#5597
State rank
#51 of 174 in GA

Livability — Morganton

Score
57/100
State rank
#456
US rank
#21670

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,194

Population outlook (Fannin County) Hauer SSP2

Today (2025)
25,218 people
By 2030
25,519 · +1.2%
By 2040
25,548 · +1.3%
By 2050
25,008 · -0.8%
By 2075
23,359 · -7.4%
By 2100
20,129 · -20.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Slovak 4% Scottish 3% Lithuanian 3%
Foreign-born
5% · Canada, South Korea
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Fannin

2024 margin
Solid R (+64.8) · D 17.4% · R 82.2%
2008→2024 swing
-15.7pp toward R · 2008: -49.1pp · 2024: -64.8pp
All cycles
2024: R+64.8 2020: R+64.6 2016: R+65.5 2012: R+58.2 2008: R+49.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.58%
Current HPI
316.822
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

-9.8% since first listed
9 events — show timeline
  • 2026-05-19 Pending NEGBOR
  • 2026-03-08 Relisted NEGBOR
  • 2026-02-27 Pending NEGBOR
  • 2026-02-19 Relisted NEGBOR
  • 2026-02-19 Price Changed $275,000 NEGBOR
  • 2026-02-02 Pending NEGBOR
  • 2026-01-16 Price Changed $290,000 NEGBOR
  • 2026-01-05 Price Changed $295,000 NEGBOR
  • 2025-12-21 Listed $305,000 NEGBOR

Property tax history

+14.0%/yr

Latest (2025): $819 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…