CashFlowRE
Sign in Sign up
100 Greenview Dr
B Composite 70.96
Why this score? — see what drove the B 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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +8.1/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$149,000

100 Greenview Dr · McDonough, GA 30253
3 bd · 2.0 ba · 1,496 sqft · Manufactured public records · 149 Days on market
Built 1985 0.29 ac lot $100/sqft · 25% below area Est $199k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable home in McDonough. This home includes a 3 bedroom, 2 bath mobile home built in 1985, offering approximately 1,496 square feet and situated on approximately 0.31 acres. No park. No monthly lot rent. Level lot with room for parking and outdoor use. Suitable for an owner-occupant or investor. Mobile home title is not retired. Home is being sold as-is. Home may be purchased individually or as part of a multi-property package. Additional locations available. Purchase options may be available for individual homes. Located in the Oakland and Eagles Landing school districts. All information is believed to be accurate but not guaranteed and should be independently verified.

Key facts

  • 0.29 acre lot
  • Built 1985
  • Listed 148 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 manufactured listed at $149k.

Deal economics

  • At list price, monthly cash flow is $443 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.9% in McDonough — 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 63/100 on livability (#279 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools D, crime D, amenities F.
  • Henry County (rural): math 24% / reading 33% proficiency, ranked #89 of 174 in GA (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents soft (-0.3%/yr); 663 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,989 units permitted in Henry County in 2024 (92 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Henry 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 149 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y ago 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 $42k; list at $149k implies a 253% 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→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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. 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
1.31%
Cap rate
9.86%
Cash-on-cash
12.73%
DSCR
1.57
GRM
6.4

CMA / ARV

ARV (median comp)
$199,029
List price
$149,000
Delta
-25.14%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-1,595
Equity at exit
$22,216
10-year hold
IRR
5.0%
Equity multiple
1.31×
Total profit
$13,134
Equity at exit
$12,883

Cash invested: $41,720 (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 30253

Home prices YoY
-29.4%
Rents YoY
-0.3%
Active inventory
663
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,948 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$253 /mo · $3,031/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$443

Break-even live

Break-even rent $1,387
Max offer price $149,000
Occupancy floor 72%

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
$37,250
Closing costs
$4,470
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7 Sherwood Loop McDonough, GA 3.0 1.0 1080 $1,650 $1.53 18d 1 0.12mi
34 Birch Ct McDonough, GA 3.0 2.0 1389 $1,485 $1.07 16d 1 0.15mi
131 Juniper Dr McDonough, GA 3.0 2.5 1584 $1,811 $1.14 43d 1 0.17mi
112 W Independence Cir McDonough, GA 4.0 2.0 1148 $1,761 $1.53 43d 1 0.22mi
300 Ashton Pl McDonough, GA 3.0 3.0 1504 $2,000 $1.33 43d 1 0.24mi
100 Preston Creek Dr McDonough, GA 1.0–3.0 1.0–2.0 1117 $1,870 $1.67 3d 17 0.38mi
100 Preston Creek Dr McDonough, GA 1.0–3.0 1.0–2.0 1117 $2,709 $2.43 43d 13 0.38mi
532 Epris Ln McDonough, GA 2.0 2.0 1070 $1,400 $1.31 5d 1 0.45mi
408 Kendall Ln McDonough, GA 3.0 2.5 1395 $1,695 $1.22 12d 1 0.46mi
1205 Fagiolo St McDonough, GA 3.0 2.5 1764 $2,100 $1.19 16d 1 0.48mi
1204 Fagiolo St McDonough, GA 3.0 2.5 1764 $2,100 $1.19 16d 1 0.49mi
209 Swindon Dr McDonough, GA 3.0 2.5 1476 $1,795 $1.22 24d 1 0.49mi
177 Swindon Dr McDonough, GA 3.0 2.5 1488 $1,825 $1.23 15d 1 0.51mi
173 Swindon Dr McDonough, GA 3.0 2.5 1476 $1,925 $1.30 24d 1 0.51mi
173 Swindon Dr McDonough, GA 3.0 2.5 1488 $1,900 $1.28 5d 1 0.51mi
1257 Fagiolo St McDonough, GA 3.0 2.5 1764 $2,100 $1.19 16d 1 0.54mi
1261 Fagiolo St McDonough, GA 4.0 2.5 1764 $2,300 $1.30 16d 1 0.54mi
820 Hampton Rd McDonough, GA 1.0–3.0 1.0–2.0 1149 $1,938 $1.69 1d 15 0.56mi
241 Coral Cir McDonough, GA 3.0 2.5 1440 $1,950 $1.35 24d 1 0.63mi
305 Cerulean Gull Bnd McDonough, GA 3.0 2.5 1849 $2,495 $1.35 4d 1 0.63mi
156 Madeline Ct McDonough, GA 3.0 2.5 1552 $1,695 $1.09 43d 1 0.65mi
449 Kara Ln McDonough, GA 3.0 2.5 1299 $800 $0.62 18d 1 0.68mi
348 Coral Cir McDonough, GA 3.0 2.5 1296 $1,880 $1.45 43d 1 0.71mi
311 Coral Cir McDonough, GA 3.0 2.5 1421 $1,595 $1.12 2d 1 0.72mi
300 Highway 81 W McDonough, GA 3.0 1.0–2.0 926 $2,404 $2.60 1d 37 0.74mi
122 Samanthas Way McDonough, GA 3.0 2.0 1118 $1,600 $1.43 43d 1 0.82mi
132 Samanthas Way McDonough, GA 3.0 2.0 1139 $1,600 $1.40 43d 1 0.83mi
204 Adam Cir McDonough, GA 3.0 2.0 1139 $1,695 $1.49 1d 1 0.84mi
172 Regency Park Dr McDonough, GA 3.0 2.0 1283 $1,875 $1.46 24d 1 0.85mi
2435 Cornell Cir McDonough, GA 3.0 3.0 1752 $1,919 $1.10 2d 1 0.93mi
575 McDonough Pkwy McDonough, GA 1.0–2.0 1.0–2.5 960 $1,900 $1.98 1d 15 0.95mi
325 Southpoint Blvd McDonough, GA 3.0 2.0 1334 $2,516 $1.89 24d 1 0.95mi
325 Southpoint Blvd McDonough, GA 2.0 2.0 1106 $1,997 $1.81 44d 1 0.95mi
337 Autumn Lake Dr McDonough, GA 3.0 2.0 1225 $1,795 $1.47 43d 1 1.03mi
1000 Columns Dr McDonough, GA 1.0–2.0 1.0–2.0 1036 $1,790 $1.73 2d 19 1.10mi
261 Kenoot Dr Unit 1 McDonough, GA 3.0 2.5 1620 $1,995 $1.23 43d 1 1.12mi
740 McDonough Pkwy McDonough, GA 1.0–3.0 1.0–2.0 1128 $2,024 $1.79 1d 17 1.16mi
420 Autumn Lake Ct McDonough, GA 3.0 2.0 1238 $1,626 $1.31 22d 1 1.16mi
217 Kenoot Dr Unit 1 McDonough, GA 3.0 2.0 1552 $2,200 $1.42 12d 1 1.17mi
124 Hazel Dr McDonough, GA 3.0 2.5 1552 $2,150 $1.39 43d 1 1.20mi

Listing history 28 events

  1. 2026-06-18
    days on market $149,000 Active 149 DOM
  2. 2026-06-17
    days on market $149,000 Active 148 DOM
  3. 2026-06-16
    days on market $149,000 Active 147 DOM
  4. 2026-06-15
    days on market $149,000 Active 146 DOM
  5. 2026-06-13
    days on market $149,000 Active 144 DOM
  6. 2026-06-09
    days on market $149,000 Active 140 DOM
  7. 2026-06-08
    days on market $149,000 Active 139 DOM
  8. 2026-06-07
    days on market $149,000 Active 138 DOM
  9. 2026-06-04
    days on market $149,000 Active 135 DOM
  10. 2026-06-03
    days on market $149,000 Active 134 DOM
  11. 2026-06-02
    days on market $149,000 Active 133 DOM
  12. 2026-06-01
    days on market $149,000 Active 132 DOM
  13. 2026-05-31
    days on market $149,000 Active 131 DOM
  14. 2026-01-19
    listed $149,000 New 694-char remark
    Show marketing remark (694 chars)

    Affordable home in McDonough. This home includes a 3 bedroom, 2 bath mobile home built in 1985, offering approximately 1,496 square feet and situated on approximately 0.31 acres. No park. No monthly lot rent. Level lot with room for parking and outdoor use. Suitable for an owner-occupant or investor. Mobile home title is not retired. Home is being sold as-is. Home may be purchased individually or as part of a multi-property package. Additional locations available. Purchase options may be available for individual homes. Located in the Oakland and Eagles Landing school districts. All information is believed to be accurate but not guaranteed and should be independently verified.

  15. 2014-12-26
    price $42,250 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  16. 2014-12-11
    soldstatus $42,250 Sold 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  17. 2014-12-04
    status Under Contract 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  18. 2014-11-25
    price $55,000 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  19. 2014-11-24
    status Back On Market 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  20. 2014-11-21
    status Under Contract 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  21. 2014-11-19
    historical Pending Approval 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  22. 2014-11-18
    listed $55,000 New 234-char remark
    Show marketing remark (234 chars)

    GREAT INVESTMENT PROPERTY. LOG TERM TENANT. EXTRA LARGE ROOMS INCLUDING GREAT ROOM WITH WOOD BURN BURNING STOVE, SEPARATE DINING ROOM, SPLIT BEDROOMS, AND SCREEN PORCH OFF MASTER SUITE. *** SELLER WILL CONSIDER REASONABLE OFFERS. ***

  23. 2003-09-10
    soldstatus $85,500
  24. 1997-08-01
    soldstatus $64,900
  25. 1994-01-07
    soldstatus $59,900
  26. 1993-09-23
    soldstatus $39,500
  27. 1991-01-14
    soldstatus $50,000
  28. 1987-02-03
    soldstatus $39,900

ⓘ 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
$3,031 · $253/mo
Projected year-2 tax
$3,031 · $253/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 8 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
$23,371
− Mortgage interest
−$8,346
− Property taxes
−$3,031
− Insurance
−$745
− Repairs & maintenance
−$1,870
− Management
−$1,870
− Depreciation
−$4,335
Taxable income
$3,175
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$762
After-tax cash flow
$4,549/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
Henry County
NCES district ID
1302820
Math proficiency
24% ▼ -9.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$62,594
Composite
26.13/100
National rank
#7279
State rank
#89 of 174 in GA

Livability — McDonough

Score
63/100
State rank
#279
US rank
#14962

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Henry County · 316,359 people
City population
114,333
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
64,779
Household income
$81,892
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
2591.0

Population outlook (Henry County) Hauer SSP2

Today (2025)
249,041 people
By 2030
264,369 · +6.2%
By 2040
294,459 · +18.2%
By 2050
322,249 · +29.4%
By 2075
392,310 · +57.5%
By 2100
437,836 · +75.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 61% White 22% Two or more races 7% Hispanic / Latino 7% Asian 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Hispanic 1% Lithuanian 1% Slovak 1%
Foreign-born
10% · Canada, China, Vietnam
Languages at home
89% English-only · Spanish 5% French/Haitian/Cajun 1% Vietnamese 1%

Political lean MEDSL · Henry

2024 margin
Strong D (+29.7) · D 64.5% · R 34.9%
2008→2024 swing
+37.1pp toward D · 2008: -7.5pp · 2024: 29.7pp
All cycles
2024: D+29.7 2020: D+20.5 2016: D+4.3 2012: R+3.2 2008: R+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.51%
Current HPI
210.679
Rent YoY
▼ -0.35%
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

+273.4% since first listed
15 events — show timeline
  • 2026-01-19 Listed $149,000 GAMLS
  • 2014-12-26 Price Changed $42,250 GAMLS
  • 2014-12-11 Sold (MLS) $42,250 GAMLS
  • 2014-12-04 Pending GAMLS
  • 2014-11-25 Price Changed $55,000 GAMLS
  • 2014-11-24 Relisted GAMLS
  • 2014-11-21 Pending GAMLS
  • 2014-11-19 Contingent GAMLS
  • 2014-11-18 Listed $55,000 GAMLS
  • 2003-09-10 Sold (Public Records) $85,500 Public Records
  • 1997-08-01 Sold (Public Records) $64,900 Public Records
  • 1994-01-07 Sold (Public Records) $59,900 Public Records
  • 1993-09-23 Sold (Public Records) $39,500 Public Records
  • 1991-01-14 Sold (Public Records) $50,000 Public Records
  • 1987-02-03 Sold (Public Records) $39,900 Public Records

Property tax history

+6.5%/yr

Latest (2025): $3,031 · +56.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…