CashFlowRE
Sign in Sign up
1783 Sherry Ln
C+ Composite 61.15
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 +23.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.1/10.0
  • 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

$190,000

1783 Sherry Ln · Jonesboro, GA 30236
4 bd · 2.0 ba · 1,387 sqft · SingleFamily public records · 4 Days on market
Built 1972 Est $230k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in an established neighborhood, 1783 Sherry Ln. in Jonesboro offers space, functionality, and plenty of potential! This 5-bedroom, 2-bath split-level home features beautiful hardwood floors, a functional galley-style kitchen, and a versatile layout perfect for growing families or those needing extra room. The enclosed garage creates an additional bonus space ideal for a home office, playroom, gym, or media room. Downstairs, you'll find a convenient lower-level laundry room along with added living flexibility. Enjoy outdoor entertaining or relaxing on the back deck overlooking the backyard, complete with a storage shed for all your tools and equipment. With ample space both inside and out, this home is full of opportunity!

Key facts

  • Enclosed garage
  • Galley-style kitchen
  • Bonus space

Tags

HARDWOOD FLOORSGALLEY-STYLE KITCHENENCLOSED GARAGEBONUS SPACELOWER-LEVEL LAUNDRY ROOMBACK DECK

Property features AI

Exterior

  • Parking: Parking pad
  • Utilities: Public water; Septic tank sewer
  • Home design: Multi-level / split floor plan
  • Construction: Brick and vinyl siding exterior; Composition roof; Slab foundation
  • Exterior features: Private yard; Rear porch; Outdoor lighting; Rain gutters; Shed(s)

Interior

  • Kitchen: White cabinets with laminate countertops; Dishwasher; Microwave; Electric oven; Gas cooktop
  • Bedrooms: Three bedrooms on the upper level; Two bedrooms on the lower level
  • Flooring: Hardwood; Carpet; Vinyl
  • Bathrooms: Two full bathrooms; Master bath with tub/shower combo
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Bookcases; Finished, daylight basement with finished bathroom and walk-out access; Bonus room; One fireplace in the family room; No shared/common walls; Roommate floor plan
  • Laundry & utility: Laundry room on the lower level

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 4-bed/2.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 8.5% 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: Suder Elementary School (math 15% / reading 5%, grade F, #1,076 of 1,228 statewide, top 89%, 631 students, 90% FRL); M. D. Roberts Middle School (math 22% / reading 37%, grade F, #249 of 470 statewide, top 55%, 852 students, 90% FRL); Jonesboro High School (math 12% / reading 17%, grade F, #315 of 424 statewide, top 76%, 1,535 students, 91% FRL).
  • Market conditions: Rents rising (+2.1%/yr); 265 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($67k/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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $39k; list at $190k implies a 391% 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 $190,000

Questions for the listing agent

  1. Built in 1972 — 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
1.01%
Cap rate
8.45%
Cash-on-cash
7.71%
DSCR
1.34
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$230,242
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8918 Thornton Blvd 0.36mi 3/2.0 (-1) 1,536 (+11%) 2mo $260,000 $169 59
1666 Hearthstone Way 0.29mi 3/2.0 (-1) 1,486 (+7%) 14mo $265,000 $178 58
1457 Brownleaf Dr 0.73mi 4/2.0 1,285 (-7%) 5mo $267,500 $208 50
8770 Collins Dr 0.38mi 3/2.0 (-1) 1,492 (+8%) 20mo $214,900 $144 47
1433 Sunnybrook Dr 0.70mi 3/1.0 (-1) 1,326 (-4%) 12mo $192,799 $145 40
1634 Lake Jodeco Rd 0.28mi 3/1.0 (-1) 1,232 (-11%) 23mo $167,640 $136 40
8673 Collins Dr 0.41mi 3/2.0 (-1) 1,184 (-15%) 14mo $220,000 $186 39
8537 Spivey Village Trl 0.55mi 3/2.0 (-1) 1,570 (+13%) 14mo $260,000 $166 36
8471 Douglas Trl 0.73mi 3/2.5 (-1) 1,480 (+7%) 16mo $239,000 $161 35
1746 Salina Dr 0.70mi 4/1.5 1,201 (-13%) 18mo $150,000 $125 28
1880 Stanton Way 0.75mi 3/2.0 (-1) 1,536 (+11%) 24mo $290,000 $189 22

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 · 2.15% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-10,692
Equity at exit
$28,330
10-year hold
IRR
3.2%
Equity multiple
1.22×
Total profit
$11,941
Equity at exit
$16,428

Cash invested: $53,200 (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 30236

Rents YoY
2.1%
Active inventory
265
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,919 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$99 /mo · $1,184/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$403
Net cashflow
$342

Break-even live

Break-even rent $1,486
Max offer price $190,000
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
$47,500
Closing costs
$5,700
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8691 Twin Oaks Dr Jonesboro, GA 3.0 2.0 1752 $1,790 $1.02 19d 1 0.11mi
8392 San Jose Trl Jonesboro, GA 3.0 3.0 1801 $1,785 $0.99 5d 1 0.74mi
8422 Carlington Ln Jonesboro, GA 3.0 2.5 1529 $1,545 $1.01 15d 1 0.83mi
8261 Sunnydale Ln Jonesboro, GA 3.0 2.5 1572 $1,995 $1.27 4d 1 1.03mi
8212 Lullwater Ct Jonesboro, GA 3.0 2.5 1772 $2,200 $1.24 24d 1 1.10mi
8212 Lullwater Ct Jonesboro, GA 4.0 2.5 1772 $2,200 $1.24 44d 1 1.10mi
8240 Blackfoot Trl Jonesboro, GA 4.0 2.0 1764 $1,956 $1.11 4d 1 1.14mi
218 Wallis St Jonesboro, GA 3.0 2.0 1464 $1,545 $1.06 24d 1 1.40mi
232 N Lake Dr Jonesboro, GA 3.0 1.5 1133 $1,595 $1.41 2d 1 1.49mi

Listing history 6 events

  1. 2026-06-02
    status $190,000 Pending 4 DOM
  2. 2026-06-01
    days on market $190,000 Active 4 DOM
  3. 2026-05-31
    days on market $190,000 Active 3 DOM
  4. 2026-05-28
    listed $190,000 Active
  5. 2026-05-15
    listed $190,000 New 739-char remark
    Show marketing remark (739 chars)

    Nestled in an established neighborhood, 1783 Sherry Ln. in Jonesboro offers space, functionality, and plenty of potential! This 5-bedroom, 2-bath split-level home features beautiful hardwood floors, a functional galley-style kitchen, and a versatile layout perfect for growing families or those needing extra room. The enclosed garage creates an additional bonus space ideal for a home office, playroom, gym, or media room. Downstairs, you'll find a convenient lower-level laundry room along with added living flexibility. Enjoy outdoor entertaining or relaxing on the back deck overlooking the backyard, complete with a storage shed for all your tools and equipment. With ample space both inside and out, this home is full of opportunity!

  6. 1976-11-01
    soldstatus $38,700

ⓘ 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
$1,184 · $99/mo
Projected year-2 tax
$1,748 · $146/mo
Expected delta
+$564/yr (+$47/mo · 47.6%)

ⓘ 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 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 5 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
$23,031
− Mortgage interest
−$10,643
− Property taxes
−$1,184
− Insurance
−$950
− Repairs & maintenance
−$1,842
− Management
−$1,842
− Depreciation
−$5,527
Taxable income
$1,042
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$250
After-tax cash flow
$3,854/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)
50,089
Household income
$66,973
Rent vs Own
40.8% rent · 59.2% own
Severe rent burden
2024.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 64% White 14% Hispanic / Latino 11% Two or more races 8% Asian 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Slovak 1% Italian 1% Hispanic 1%
Foreign-born
13% · Canada, Vietnam, China
Languages at home
81% English-only · Spanish 10% Vietnamese 3% French/Haitian/Cajun 2%

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
▼ -137.02%
Current HPI
204.1778
Rent YoY
▲ 2.15%
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

+391.0% since first listed
3 events — show timeline
  • 2026-05-28 Listed $190,000 FMLS
  • 2026-05-15 Listed $190,000 GAMLS
  • 1976-11-01 Sold (Public Records) $38,700 Public Records

Property tax history

+7.7%/yr

Latest (2025): $1,184 · +43.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…