CashFlowRE
Sign in Sign up
4273 Clark Cir SE
C+ Composite 60.5
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 +22.8/30.0
  • ARV discount +13.7/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.9/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,840

4273 Clark Cir SE · Acworth, GA 30102
2 bd · 1.0 ba · 1,064 sqft · SingleFamily public records · 88 Days on market
Built 1989 0.46 ac lot $169/sqft · 14% below area Est $209k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Close to LAKE ALLATOONA!! Tucked away on a beautiful private lot, the home features a covered porch, two large storage buildings, and dual carports! Inside, you'll find a split-bedroom floor plan with a kitchen that opens to the family room and a conveniently located laundry room nearby. Newer appliances and new coil on the HVAC six months ago. Enjoy boating, swimming, fishing, and picnics on Lake Allatoona! A relaxing lifestyle is calling...Better hurry!

Key facts

  • Covered porch
  • Dual carports
  • Newer appliances

Tags

COVERED PORCHLARGE STORAGE BUILDINGSDUAL CARPORTSSPLIT-BEDROOM FLOOR PLANKITCHEN OPENS TO FAMILY ROOMNEWER APPLIANCES

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 2-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $312 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (2.2% below list).
  • Recommended offer: $169k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.9% in Acworth — 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 72/100 on livability (#68 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: amenities F, commute F.
  • Bartow County (rural): math 33% / reading 34% proficiency, ranked #70 of 174 in GA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.7%/yr); 326 active listings in the ZIP; solid renter incomes; 1,618 units permitted in Bartow County in 2024 (265 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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 $115k; list at $180k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,049 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% 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. 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.
  5. 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.
  6. 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
0.98%
Cap rate
8.37%
Cash-on-cash
7.43%
DSCR
1.33
GRM
8.5

CMA / ARV

ARV (median comp)
$208,628
List price
$179,840
Delta
-13.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4212 Bryan Dr SE 0.26mi 3/2.0 (+1) 1,104 (+4%) 11mo $250,000 $226 63
5 Colonial Club Dr SE 0.73mi 2/1.0 1,080 (+2%) 11mo $435,000 $403 54
4166 Hall St SE 0.42mi 2/2.0 980 (-8%) 14mo $75,000 $77 51
6641 Oak Farm Dr SE 0.40mi 3/2.0 (+1) 1,176 (+10%) 16mo $310,000 $264 41

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 · 1.71% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-11,625
Equity at exit
$26,815
10-year hold
IRR
1.8%
Equity multiple
1.12×
Total profit
$6,117
Equity at exit
$15,549

Cash invested: $50,355 (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 30102

Rents YoY
1.7%
Active inventory
326
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,758 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$59 /mo · $710/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$312

Break-even live

Break-even rent $1,364
Max offer price $179,840
Occupancy floor 77%

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
$44,960
Closing costs
$5,395
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 32 events

  1. 2026-06-16
    status $179,840 Pending 88 DOM
  2. 2026-06-15
    days on market $179,840 Active Under Contract 88 DOM
  3. 2026-06-13
    days on market $179,840 Active Under Contract 86 DOM
  4. 2026-06-09
    days on market $179,840 Active Under Contract 82 DOM
  5. 2026-06-08
    days on market $179,840 Active Under Contract 81 DOM
  6. 2026-06-07
    days on market $179,840 Active Under Contract 80 DOM
  7. 2026-06-04
    days on market $179,840 Active Under Contract 77 DOM
  8. 2026-06-03
    days on market $179,840 Active Under Contract 76 DOM
  9. 2026-06-02
    days on market $179,840 Active Under Contract 75 DOM
  10. 2026-06-01
    days on market $179,840 Active Under Contract 74 DOM
  11. 2026-05-31
    days on market $179,840 Active Under Contract 73 DOM
  12. 2026-05-19
    historical Active Under Contract 459-char remark
    Show marketing remark (465 chars)

    Close to LAKE ALLATOONA!! Tucked away on a beautiful private lot, the home features a covered porch, two large storage buildings, and dual carports! Inside, you’ll find a split-bedroom floor plan with a kitchen that opens to the family room and a conveniently located laundry room nearby. Newer appliances and new coil on the HVAC six months ago. Enjoy boating, swimming, fishing, and picnics on Lake Allatoona! A relaxing lifestyle is calling...Better hurry!

  13. 2026-05-19
    historical Active Under Contract 465-char remark
    Show marketing remark (465 chars)

    Close to LAKE ALLATOONA!! Tucked away on a beautiful private lot, the home features a covered porch, two large storage buildings, and dual carports! Inside, you’ll find a split-bedroom floor plan with a kitchen that opens to the family room and a conveniently located laundry room nearby. Newer appliances and new coil on the HVAC six months ago. Enjoy boating, swimming, fishing, and picnics on Lake Allatoona! A relaxing lifestyle is calling...Better hurry!

  14. 2026-03-19
    listed $179,840 New 459-char remark
    Show marketing remark (465 chars)

    Close to LAKE ALLATOONA!! Tucked away on a beautiful private lot, the home features a covered porch, two large storage buildings, and dual carports! Inside, you’ll find a split-bedroom floor plan with a kitchen that opens to the family room and a conveniently located laundry room nearby. Newer appliances and new coil on the HVAC six months ago. Enjoy boating, swimming, fishing, and picnics on Lake Allatoona! A relaxing lifestyle is calling...Better hurry!

  15. 2026-03-19
    listed $179,840 Active 465-char remark
    Show marketing remark (465 chars)

    Close to LAKE ALLATOONA!! Tucked away on a beautiful private lot, the home features a covered porch, two large storage buildings, and dual carports! Inside, you’ll find a split-bedroom floor plan with a kitchen that opens to the family room and a conveniently located laundry room nearby. Newer appliances and new coil on the HVAC six months ago. Enjoy boating, swimming, fishing, and picnics on Lake Allatoona! A relaxing lifestyle is calling...Better hurry!

  16. 2026-02-02
    historical
  17. 2026-02-02
    historical
  18. 2026-01-20
    price $179,840
  19. 2026-01-20
    price $179,840
  20. 2025-11-19
    listed $199,840 Active
  21. 2025-11-19
    listed $199,840 New
  22. 2019-10-02
    soldstatus $115,000
  23. 2019-09-20
    historical
  24. 2019-07-25
    price $119,900
  25. 2019-06-24
    price $125,000
  26. 2019-05-03
    price $132,500
  27. 2019-04-13
    price $140,000
  28. 2019-03-28
    listed $150,000 New
  29. 2011-06-08
    soldstatus $25,000
  30. 2001-06-01
    soldstatus $30,500
  31. 2001-02-01
    soldstatus $15,000
  32. 1982-01-01
    soldstatus $7,500

ⓘ 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
$710 · $59/mo
Projected year-2 tax
$1,655 · $138/mo
Expected delta
+$944/yr (+$79/mo · 132.9%)

ⓘ 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 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 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
$21,096
− Mortgage interest
−$10,074
− Property taxes
−$710
− Insurance
−$899
− Repairs & maintenance
−$1,688
− Management
−$1,688
− Depreciation
−$5,232
Taxable income
$805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$193
After-tax cash flow
$3,546/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
Bartow County
NCES district ID
1300330
Math proficiency
33% ▼ -8.00%
Reading proficiency
34% ▼ -7.00%
Median HH income
$50,596
Composite
29.16/100
National rank
#6577
State rank
#70 of 174 in GA

Livability — Acworth

Score
72/100
State rank
#68
US rank
#6208

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cherokee County · 289,977 people
City population
107,912
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
45,319
Household income
$97,676
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
940.0

Population outlook (Bartow County) Hauer SSP2

Today (2025)
107,887 people
By 2030
109,594 · +1.6%
By 2040
111,038 · +2.9%
By 2050
109,046 · +1.1%
By 2075
99,484 · -7.8%
By 2100
83,431 · -22.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Hispanic / Latino 14% Black 14% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
15% · Canada, Jamaica, Vietnam
Languages at home
81% English-only · Spanish 12% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Bartow

2024 margin
Solid R (+51.0) · D 24.2% · R 75.2%
2008→2024 swing
-5.8pp toward R · 2008: -45.2pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+50.7 2016: R+55.2 2012: R+51.7 2008: R+45.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -209.73%
Current HPI
250.4575
Rent YoY
▲ 1.71%
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

+2297.9% since first listed
21 events — show timeline
  • 2026-05-19 Contingent GAMLS
  • 2026-05-19 Contingent FMLS
  • 2026-03-19 Listed $179,840 FMLS
  • 2026-03-19 Listed $179,840 GAMLS
  • 2026-02-02 Listing Removed GAMLS
  • 2026-02-02 Listing Removed FMLS
  • 2026-01-20 Price Changed $179,840 GAMLS
  • 2026-01-20 Price Changed $179,840 FMLS
  • 2025-11-19 Listed $199,840 GAMLS
  • 2025-11-19 Listed $199,840 FMLS
  • 2019-10-02 Sold (Public Records) $115,000 Public Records
  • 2019-09-20 Listing Removed GAMLS
  • 2019-07-25 Price Changed $119,900 GAMLS
  • 2019-06-24 Price Changed $125,000 GAMLS
  • 2019-05-03 Price Changed $132,500 GAMLS
  • 2019-04-13 Price Changed $140,000 GAMLS
  • 2019-03-28 Listed $150,000 GAMLS
  • 2011-06-08 Sold (Public Records) $25,000 Public Records
  • 2001-06-01 Sold (Public Records) $30,500 Public Records
  • 2001-02-01 Sold (Public Records) $15,000 Public Records
  • 1982-01-01 Sold (Public Records) $7,500 Public Records

Property tax history

+24.8%/yr

Latest (2025): $710 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…