CashFlowRE
Sign in Sign up
7 Poole Ln
C Composite 58.57
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 +15.4/30.0
  • ARV discount +12.4/15.0
  • Appreciation +10.0/10.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$249,000

7 Poole Ln · Jasper, GA 30175
3 bd · 2.0 ba · 1,568 sqft · Other · 174 Days on market
Built 1987 1.50 ac lot $159/sqft · 11% below area Est $279k · 11% under ↓ 13% since listing

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

Listing remarks MLS

Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

Key facts

  • Side entrance
  • Open floor plan
  • Split-bedroom layout

Tags

REFURBISHED MANUFACTURED HOMEOPEN FLOOR PLANSEPARATE DINING ROOMSPLIT-BEDROOM LAYOUTTWO SPACIOUS DECKSSIDE ENTRANCE

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 other listed at $249k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/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 $230k (7.6% below list).
  • Recommended offer: $219k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 2.9% in Jasper — 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 74/100 on livability (#44 in GA, #4,976 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools D, amenities D-, commute F.
  • Pickens County (rural): math 35% / reading 35% proficiency, ranked #59 of 174 in GA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 315 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 260 units permitted in Pickens County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $25k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 174 days — a 12% lower offer ($219k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $36k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 174 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. 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.
  6. 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.
  7. 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
0.92%
Cap rate
6.76%
Cash-on-cash
1.66%
DSCR
1.07
GRM
9.0

CMA / ARV

ARV (median comp)
$279,492
List price
$249,000
Delta
-10.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.5%
Equity multiple
3.03×
Total profit
$141,775
Equity at exit
$224,319
10-year hold
IRR
22.4%
Equity multiple
6.92×
Total profit
$412,753
Equity at exit
$483,752

Cash invested: $69,720 (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 30175

Home prices YoY
9.8%
Active inventory
315
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,300 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax est. 1.5%
$311 /mo · $3,735/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$483
Net cashflow
$96

Break-even live

Break-even rent $2,178
Max offer price $249,000
Occupancy floor 91%

Sensitivity live

Price -10% $268 -5% $182 +0% $96 +5% $10 +10% $-76
Rent -10% $-85 -5% $5 +0% $96 +5% $187 +10% $278
Rate -1.0pp $222 -0.5pp $160 base $96 +0.5pp $32 +1.0pp $-34

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
$62,250
Closing costs
$7,470
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
210 Deerberry Dr Unit 210 Jasper, GA 3.0 2.5 1900 $2,300 $1.21 0d 1 1.49mi

Listing history 9 events

  1. 2026-04-16
    price $249,000 534-char remark
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  2. 2026-04-16
    price $249,000 534-char remark
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  3. 2026-04-16
    price $249,000
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  4. 2026-03-30
    price $269,000 534-char remark
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  5. 2026-03-30
    price $269,000 534-char remark
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  6. 2026-03-30
    price $269,000
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  7. 2025-12-03
    listed $285,000 New 534-char remark
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  8. 2025-12-03
    listed $285,000 Active 534-char remark
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

  9. 2025-12-03
    listed $285,000 Active
    Show marketing remark (534 chars)

    Discover a comfortable place to call home! Ideally located just 3.5 miles from Jasper on Talking Rock Road and only 2 miles from Hwy 515. This 1.5 acre wooded lot features a beautifully refurbished manufactured home that's move-in ready. The home offers 3 bedrooms and 2 full baths, an open floor plan with large windows, a separate dining room, and a desirable split-bedroom layout. Enjoy outdoor living with two spacious decks and the convenience of a side entrance. Don't miss this great opportunity, ready for immediate occupancy!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$27,600
− Mortgage interest
−$13,948
− Property taxes
−$3,735
− Insurance
−$1,245
− Repairs & maintenance
−$2,208
− Management
−$2,208
− Depreciation
−$7,244
Taxable loss
−$2,988
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$717
After-tax cash flow
$1,872/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
Pickens County
NCES district ID
1304110
Math proficiency
35% ▼ -11.00%
Reading proficiency
35% ▼ -5.00%
Median HH income
$53,760
Composite
30.72/100
National rank
#6165
State rank
#59 of 174 in GA

Livability — Jasper

Score
74/100
State rank
#44
US rank
#4976

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
26,738
Population (ZIP)
6,086

Population outlook (Pickens County) Hauer SSP2

Today (2025)
32,161 people
By 2030
32,815 · +2.0%
By 2040
33,427 · +3.9%
By 2050
33,077 · +2.8%
By 2075
31,291 · -2.7%
By 2100
27,205 · -15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 4% Slovak 3% Serbian 3%
Foreign-born
2% · Canada, Jamaica
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Pickens

2024 margin
Solid R (+65.8) · D 16.8% · R 82.6%
2008→2024 swing
-7.8pp toward R · 2008: -57.9pp · 2024: -65.8pp
All cycles
2024: R+65.8 2020: R+65.7 2016: R+69.2 2012: R+67.6 2008: R+57.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 33.86%
Current HPI
380.3811
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

-12.6% since first listed
9 events — show timeline
  • 2026-04-16 Price Changed $249,000 NEGBOR
  • 2026-04-16 Price Changed $249,000 GAMLS
  • 2026-04-16 Price Changed $249,000 FMLS
  • 2026-03-30 Price Changed $269,000 NEGBOR
  • 2026-03-30 Price Changed $269,000 GAMLS
  • 2026-03-30 Price Changed $269,000 FMLS
  • 2025-12-03 Listed $285,000 FMLS
  • 2025-12-03 Listed $285,000 NEGBOR
  • 2025-12-03 Listed $285,000 GAMLS

Property tax history

-2.0%/yr

Latest (2024): $175 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…