CashFlowRE
Sign in Sign up
2237 Nora Dr
B Composite 72.28
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +9.6/15.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

2237 Nora Dr · Blackshear, GA 31516
3 bd · 2.0 ba · 1,056 sqft · Manufactured public records · 17 Days on market
Built 1992 1.09 ac lot $66/sqft · at area comps Est $73k · at est. ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This 1992 mobile home features 3 bedrooms and 2 baths with approx 1056 sq feet of living space, and on approx 1.09 acres. As you enter the front steps, there's a spacious living space with carpet flooring. The kitchen includes an oven/range, refrigerator, and dishwasher, along with washer and dryer hookups nearby for convenience. This home offers a split-bedroom floor plan for added privacy. The master bedroom features carpet, and the master bath has a walk-in closet and tub/shower combo. Two additional bedrooms also feature carpet and share a guest bath with tub/shower combo. Outside you will find a large back covered porch perfect for relaxing, along with a storage building that remains w

Key facts

  • Walk-in closet
  • Storage building
  • Gated at the front

Tags

SPACIOUS LIVING SPACESPLIT-BEDROOM FLOOR PLANWALK-IN CLOSETLARGE BACK COVERED PORCHSTORAGE BUILDINGGATED AT THE FRONT

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single-story; Asphalt roof
  • Construction: Asphalt roof
  • Exterior features: Covered patio/porch; Deck; Outbuilding; Storage structure; Fenced lot; Approximately 1.09 acres

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 5 total rooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Electric cooling
  • Interior features: Has view; Fixer condition

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 $70k.

Deal economics

  • At list price, monthly cash flow is $445 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 2.8% in Blackshear — 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 68/100 on livability (#154 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing B+; Watch: schools C-, health & safety C-, amenities F.
  • Pierce County (rural): math 52% / reading 51% proficiency, ranked #15 of 174 in GA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 121 active listings in the ZIP; 88 units permitted in Pierce County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($69k) 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.55%
Cap rate
13.93%
Cash-on-cash
27.28%
DSCR
2.21
GRM
5.4

CMA / ARV

ARV (median comp)
$73,281
List price
$69,900
Delta
-4.61%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2237 Nora Dr 0.00mi 3/2.0 1,056 (0%) 1mo $65,000 $62 99

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.2%
Equity multiple
1.87×
Total profit
$16,983
Equity at exit
$10,422
10-year hold
IRR
29.4%
Equity multiple
3.61×
Total profit
$51,160
Equity at exit
$6,044

Cash invested: $19,572 (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 31516

Home prices YoY
-9.1%
Active inventory
121
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,080 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$13 /mo · $152/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$445

Break-even live

Break-even rent $517
Max offer price $69,900
Occupancy floor 54%

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
$17,475
Closing costs
$2,097
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 1 events

  1. 2026-05-09
    listed $69,900 Active 1149-char remark

ⓘ 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
$152 · $13/mo
Projected year-2 tax
$643 · $54/mo
Expected delta
+$491/yr (+$41/mo · 322.1%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 12 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
$12,962
− Mortgage interest
−$3,915
− Property taxes
−$152
− Insurance
−$350
− Repairs & maintenance
−$1,037
− Management
−$1,037
− Depreciation
−$2,033
Taxable income
$4,437
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,065
After-tax cash flow
$4,275/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
Pierce County
NCES district ID
1304140
Math proficiency
52% ▼ -12.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$39,523
Composite
43.04/100
National rank
#3097
State rank
#15 of 174 in GA

Livability — Blackshear

Score
68/100
State rank
#154
US rank
#9915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
15,465
Population (ZIP)
15,465

Population outlook (Pierce County) Hauer SSP2

Today (2025)
19,690 people
By 2030
19,886 · +1.0%
By 2040
20,140 · +2.3%
By 2050
20,113 · +2.1%
By 2075
19,166 · -2.7%
By 2100
16,296 · -17.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 8% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Italian 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Pierce

2024 margin
Solid R (+77.5) · D 11.2% · R 88.7%
2008→2024 swing
-15.0pp toward R · 2008: -62.5pp · 2024: -77.5pp
All cycles
2024: R+77.5 2020: R+75.1 2016: R+74.0 2012: R+66.4 2008: R+62.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -26.01%
Current HPI
259.8612
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

-7.0% since first listed
3 events — show timeline
  • 2026-05-28 Sold (MLS) $65,000 GIAR
  • 2026-05-26 Pending GIAR
  • 2026-05-09 Listed $69,900 GIAR

Property tax history

+1.3%/yr

Latest (2025): $152 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…