CashFlowRE
Sign in Sign up
9361 Poston Rd
B- Composite 67.35
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 +26.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$199,000

9361 Poston Rd · Jonesboro, GA 30238
3 bd · 1.0 ba · 1,244 sqft · SingleFamily public records · 19 Days on market
Built 1968 1.00 ac lot Est $253k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 9361 Poston Rd! Charming 4-sided brick ranch situated on a beautiful level 1-acre lot offering space, privacy, and convenience. This home features 3 bedrooms and 1 full bathroom with classic hardwood flooring throughout much of the home. Enjoy the timeless appeal of brick construction, a functional layout, and plenty of outdoor space perfect for gardening, entertaining, or simply relaxing. The property also includes an outbuilding ideal for storage, workshop space, or hobbies. Conveniently located near major highways with easy access to shopping, dining, and entertainment while still enjoying a peaceful setting. A great opportunity for homeowners or investors alike!

Key facts

  • Hardwood flooring
  • Outbuilding
  • Level 1 acre lot

Tags

4 SIDED BRICKLEVEL 1 ACRE LOTHARDWOOD FLOORINGOUTBUILDINGEASY ACCESS TO SHOPPINGPEACEFUL SETTING

Property features AI

Finance

  • Other: Property offered As-Is; Accepts Cash, Conventional, FHA, and VA financing
  • HOA & community: No HOA or association fees; No community amenities

Exterior

  • Parking: Carport (2 parking spaces)
  • Utilities: Public water available; Septic tank for sewer; Electricity available; Propane; High-speed internet available; Cable available
  • Home design: Single-family residential house; Resale property; No attached units
  • Construction: Built in 1968; Brick construction; Metal roof; Pillar/post/pier foundation
  • Exterior features: Front porch; Level lot; Has a view; Outbuilding on the property

Interior

  • Kitchen: Breakfast area; Appliances: Other
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Hardwood; Laminate; Vinyl
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Propane heating; Window unit(s) for cooling
  • Interior features: One-level layout; Dining room and living room combined; Breakfast area off the kitchen; Crawl space foundation; Laundry room
  • Laundry & utility: Laundry room; Laundry features: Other

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/1.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $542 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Recommended offer: $196k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 5.0% in Jonesboro — 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 (#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: Brown Elementary School (math 8% / reading 17%, grade F, #1,032 of 1,228 statewide, top 85%, 700 students, 90% FRL); Mundys Mill Middle School (math 10% / reading 24%, grade F, #381 of 470 statewide, top 82%, 768 students, 90% FRL).
  • Market conditions: Rents rising (+2.1%/yr); 251 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($62k/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 $1k of loan paydown is wiped out by about $6k 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 19 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.

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 $196,015 (1.5% below list)

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.10%
Cap rate
9.56%
Cash-on-cash
11.66%
DSCR
1.52
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$252,532
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
891 Stormy Ln 0.32mi 3/2.0 1,404 (+13%) 20mo $235,000 $167 43
9577 Winding Way Ln 0.63mi 4/2.0 (+1) 1,183 (-5%) 24mo $240,000 $203 34

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 · 2.06% rent growth · sell at horizon

5-year hold
IRR
0.1%
Equity multiple
1.00×
Total profit
$121
Equity at exit
$29,672
10-year hold
IRR
8.8%
Equity multiple
1.65×
Total profit
$35,947
Equity at exit
$17,206

Cash invested: $55,720 (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 30238

Home prices YoY
-33.3%
Rents YoY
2.1%
Active inventory
251
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,180 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$54 /mo · $653/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$458
Net cashflow
$542

Break-even live

Break-even rent $1,495
Max offer price $199,000
Occupancy floor 70%

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
$49,750
Closing costs
$5,970
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10348 Commons Xing Jonesboro, GA 3.0 2.0 1372 $2,500 $1.82 17d 1 1.42mi
1139 Commons Ct Jonesboro, GA 3.0 2.0 1421 $1,795 $1.26 21d 1 1.45mi

Listing history 14 events

  1. 2026-06-18
    days on market $199,000 Active 19 DOM
  2. 2026-06-17
    days on market $199,000 Active 18 DOM
  3. 2026-06-16
    days on market $199,000 Active 17 DOM
  4. 2026-06-15
    days on market $199,000 Active 16 DOM
  5. 2026-06-13
    statusdays on market $199,000 Active 14 DOM
  6. 2026-06-09
    days on market $199,000 New 10 DOM
  7. 2026-06-08
    days on market $199,000 New 9 DOM
  8. 2026-06-07
    days on market $199,000 New 8 DOM
  9. 2026-06-04
    days on market $199,000 New 5 DOM
  10. 2026-06-03
    days on market $199,000 New 4 DOM
  11. 2026-06-02
    days on market $199,000 New 3 DOM
  12. 2026-06-01
    days on market $199,000 New 2 DOM
  13. 2026-05-31
    remarks 685-char remark
  14. 2026-05-31
    listed $199,000 New 1 DOM

ⓘ 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
$653 · $54/mo
Projected year-2 tax
$1,831 · $153/mo
Expected delta
+$1,178/yr (+$98/mo · 180.4%)

ⓘ 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 6/10 Major 7 d/yr ≥105°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 · 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
$26,165
− Mortgage interest
−$11,147
− Property taxes
−$653
− Insurance
−$995
− Repairs & maintenance
−$2,093
− Management
−$2,093
− Depreciation
−$5,789
Taxable income
$3,395
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$815
After-tax cash flow
$5,685/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)
43,191
Household income
$62,185
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1992.0

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
Predominantly Black (71%)
Race & ethnicity
Black 71% Hispanic / Latino 17% White 7% Two or more races 7%
Hispanic origin (detail)
Mexican 13% Puerto Rican 2%
Foreign-born
11% · Canada, United Kingdom
Languages at home
83% English-only · Spanish 14% French/Haitian/Cajun 1%

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
▼ -105.48%
Current HPI
211.6309
Rent YoY
▲ 2.06%
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

1 event — show timeline
  • 2026-05-26 Listed $199,000 GAMLS

Property tax history

+6.8%/yr

Latest (2025): $653 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…