CashFlowRE
Sign in Sign up
9243 Seminole Rd
D Composite 41.36
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 +13.0/15.0
  • Cash flow +11.4/30.0
  • Livability +3.6/5.0
  • DSCR +3.4/10.0
  • 1% rule +3.1/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$279,810

9243 Seminole Rd · Jonesboro, GA 30236
4 bd · 2.0 ba · 2,086 sqft · SingleFamily public records · 137 Days on market
Built 1977 0.64 ac lot $134/sqft · 12% below area Est $319k · 12% under

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

Listing remarks MLS

Must see! Priced to Sell. Recently updated. Spacious ranch in sought after Thornton Estates subd with no HOA. This move-in ready home has an open concept floor plan with good size level lot. New interior paint with updated kitchen with ss appliances and granite countertop. Good size deck and sunroom overlook private backyard that is fenced in. Large owner's suite with double vanities. Nice size secondary bedrooms. New luxury flooring (LVP) throughout the whole house. Ample parking with side entry carport. Convenient and close to almost everything! Investor owned - No disclosure (owner never lived here). Pls schedule with ShowingTime to show. Buyer and/or Buyer's Agent to Verify All information.

Key facts

  • Private backyard
  • Fenced in
  • Luxury flooring

Tags

UPDATED KITCHENSS APPLIANCESGRANITE COUNTERTOPPRIVATE BACKYARDFENCED INLUXURY FLOORING

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 single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-95 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (6.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (18.9% below list).
  • Recommended offer: $227k (18.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#63 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: crime C-, employment D, commute F.
  • Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Suder Elementary School (math 15% / reading 5%, grade F, #1,076 of 1,228 statewide, top 89%, 631 students, 90% FRL); M. D. Roberts Middle School (math 22% / reading 37%, grade F, #249 of 470 statewide, top 55%, 852 students, 90% FRL); Jonesboro High School (math 12% / reading 17%, grade F, #315 of 424 statewide, top 76%, 1,535 students, 91% FRL).
  • Market conditions: Rents rising (+2.1%/yr); 275 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($67k/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.
  • Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $97k; list at $280k implies a 188% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $226,981 (18.9% 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 137 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1977 — 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. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
5.88%
Cash-on-cash
-1.46%
DSCR
0.94
GRM
10.3

CMA / ARV

ARV (median comp)
$318,592
List price
$279,810
Delta
-12.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9183 Snipe Ln 0.36mi 4/2.5 2,053 (-2%) 1mo $281,000 $137 78
9123 Thornton Blvd 0.25mi 4/2.0 2,120 (+2%) 15mo $316,500 $149 74
9176 Chickasaw Ct 0.44mi 3/2.5 (-1) 2,031 (-3%) 1mo $280,000 $138 68
9214 Brave Ct 0.23mi 3/2.0 (-1) 2,197 (+5%) 13mo $272,000 $124 65
2106 Fair Ridge Ct 0.59mi 4/2.5 2,024 (-3%) 6mo $312,000 $154 61
1783 Cheyenne Trl 0.36mi 4/3.5 1,958 (-6%) 8mo $350,000 $179 60
2135 Fairlane Ct 0.73mi 4/2.5 2,016 (-3%) 8mo $260,000 $129 51
1747 Deer Crossing Cir 0.45mi 4/3.0 1,917 (-8%) 14mo $299,500 $156 50
9492 Deer Crossing Trce 0.63mi 4/2.5 2,284 (+10%) 5mo $243,000 $106 48
1664 Pinto Trl 0.46mi 5/3.0 (+1) 2,380 (+14%) 3mo $327,000 $137 44
9272 Fairgreen Ct 0.68mi 3/2.5 (-1) 2,211 (+6%) 14mo $336,500 $152 39
2088 Noah's Ark Rd 0.66mi 3/2.0 (-1) 1,802 (-14%) 12mo $456,000 $253 31

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 · 2.15% rent growth · sell at horizon

5-year hold
IRR
-19.6%
Equity multiple
0.32×
Total profit
$-53,326
Equity at exit
$41,721
10-year hold
IRR
-14.3%
Equity multiple
0.21×
Total profit
$-61,985
Equity at exit
$24,193

Cash invested: $78,347 (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 30236

Rents YoY
2.1%
Active inventory
275
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,270 high interval (Pro) →
Mortgage (P&I)
$1,467
Tax from tax record
$304 /mo · $3,653/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$-95

Break-even live

Break-even rent $2,390
Max offer price $262,985
Occupancy floor 99%

Sensitivity live

Price -10% $63 -5% $-16 +0% $-95 +5% $-174 +10% $-254
Rent -10% $-275 -5% $-185 +0% $-95 +5% $-6 +10% $84
Rate -1.0pp $46 -0.5pp $-24 base $-95 +0.5pp $-168 +1.0pp $-242

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
$69,952
Closing costs
$8,394
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9412 Waters Edge Dr Jonesboro, GA 4.0 3.0 2712 $2,550 $0.94 7d 1 0.27mi
9177 Chickasaw Ct Jonesboro, GA 3.0 2.5 2131 $1,925 $0.90 0d 1 0.46mi
1659 Deer Crossing Way Jonesboro, GA 3.0 2.5 2582 $2,176 $0.84 7d 1 0.56mi
9362 Deer Crossing Lk Jonesboro, GA 4.0 3.5 2576 $2,535 $0.98 45d 1 0.58mi
8671 Twin Oaks Dr Jonesboro, GA 4.0 2.0 2068 $3,250 $1.57 45d 1 1.06mi
8691 Twin Oaks Dr Jonesboro, GA 3.0 2.0 1752 $1,790 $1.02 20d 1 1.07mi
1320 Silverstone Trl Jonesboro, GA 3.0 2.0 1954 $2,045 $1.05 18d 1 1.21mi
9570 Briar Creek Ln Jonesboro, GA 3.0 2.0 1820 $1,795 $0.99 26d 1 1.33mi
9376 Carnes Crossing Cir Jonesboro, GA 4.0 2.5 2284 $2,525 $1.11 21d 1 1.38mi

Listing history 27 events

  1. 2026-06-21
    days on market $279,810 Active 137 DOM
  2. 2026-06-18
    days on market $279,810 Active 134 DOM
  3. 2026-06-17
    days on market $279,810 Active 133 DOM
  4. 2026-06-16
    days on market $279,810 Active 132 DOM
  5. 2026-06-15
    days on market $279,810 Active 131 DOM
  6. 2026-06-13
    days on market $279,810 Active 129 DOM
  7. 2026-06-09
    days on market $279,810 Active 125 DOM
  8. 2026-06-08
    days on market $279,810 Active 124 DOM
  9. 2026-06-07
    days on market $279,810 Active 123 DOM
  10. 2026-06-04
    days on market $279,810 Active 120 DOM
  11. 2026-06-03
    days on market $279,810 Active 119 DOM
  12. 2026-06-02
    days on market $279,810 Active 118 DOM
  13. 2026-06-01
    days on market $279,810 Active 117 DOM
  14. 2026-05-31
    days on market $279,810 Active 116 DOM
  15. 2026-02-04
    listed $279,900 New 703-char remark
    Show marketing remark (703 chars)

    Must see! Priced to Sell. Recently updated. Spacious ranch in sought after Thornton Estates subd with no HOA. This move-in ready home has an open concept floor plan with good size level lot. New interior paint with updated kitchen with ss appliances and granite countertop. Good size deck and sunroom overlook private backyard that is fenced in. Large owner's suite with double vanities. Nice size secondary bedrooms. New luxury flooring (LVP) throughout the whole house. Ample parking with side entry carport. Convenient and close to almost everything! Investor owned - No disclosure (owner never lived here). Pls schedule with ShowingTime to show. Buyer and/or Buyer's Agent to Verify All information.

  16. 2026-01-22
    historical
  17. 2025-12-09
    price $285,900
  18. 2025-11-19
    price $289,900
  19. 2025-10-15
    listed $294,900 New
  20. 2025-09-15
    price $319,500
  21. 2025-09-15
    historical
  22. 2025-09-12
    price $309,960
  23. 2025-09-03
    price $315,900
  24. 2025-08-21
    price $319,500
  25. 2025-08-13
    price $324,900
  26. 2025-07-25
    listed $329,400 New
  27. 1989-10-20
    soldstatus $97,000

ⓘ 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
$3,653 · $304/mo
Projected year-2 tax
$3,653 · $304/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$27,238
− Mortgage interest
−$15,674
− Property taxes
−$3,653
− Insurance
−$1,399
− Repairs & maintenance
−$2,179
− Management
−$2,179
− Depreciation
−$8,140
Taxable loss
−$5,986
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,437
After-tax cash flow
$294/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
Clayton County
NCES district ID
1301230
Math proficiency
11% ▼ -13.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$42,266
Composite
13.41/100
National rank
#9527
State rank
#155 of 174 in GA

Livability — Jonesboro

Score
72/100
State rank
#63
US rank
#6030

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Clayton County · 230,153 people
City population
93,280
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
50,089
Household income
$66,973
Rent vs Own
40.8% rent · 59.2% own
Severe rent burden
2024.0

Population outlook (Clayton County) Hauer SSP2

Today (2025)
310,777 people
By 2030
329,762 · +6.1%
By 2040
368,052 · +18.4%
By 2050
401,196 · +29.1%
By 2075
472,488 · +52.0%
By 2100
500,446 · +61.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 64% White 14% Hispanic / Latino 11% Two or more races 8% Asian 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Slovak 1% Italian 1% Hispanic 1%
Foreign-born
13% · Canada, Vietnam, China
Languages at home
81% English-only · Spanish 10% Vietnamese 3% French/Haitian/Cajun 2%

Political lean MEDSL · Clayton

2024 margin
Solid D (+69.2) · D 84.3% · R 15.1%
2008→2024 swing
+2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
All cycles
2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -137.02%
Current HPI
204.1778
Rent YoY
▲ 2.15%
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

+188.6% since first listed
13 events — show timeline
  • 2026-02-04 Listed $279,900 GAMLS
  • 2026-01-22 Listing Removed GAMLS
  • 2025-12-09 Price Changed $285,900 GAMLS
  • 2025-11-19 Price Changed $289,900 GAMLS
  • 2025-10-15 Listed $294,900 GAMLS
  • 2025-09-15 Listing Removed GAMLS
  • 2025-09-15 Price Changed $319,500 GAMLS
  • 2025-09-12 Price Changed $309,960 GAMLS
  • 2025-09-03 Price Changed $315,900 GAMLS
  • 2025-08-21 Price Changed $319,500 GAMLS
  • 2025-08-13 Price Changed $324,900 GAMLS
  • 2025-07-25 Listed $329,400 GAMLS
  • 1989-10-20 Sold (Public Records) $97,000 Public Records

Property tax history

+13.8%/yr

Latest (2025): $3,653 · +125.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…