CashFlowRE
Sign in Sign up
7243 April Ct
D+ Composite 49.67
Why this score? — see what drove the D+ 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 +19.2/30.0
  • ARV discount +10.3/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.7/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$195,000

7243 April Ct · Morrow, GA 30260
3 bd · 3.0 ba · 1,348 sqft · Townhouse public records · 16 Days on market
Built 2005 3,571 sqft lot $145/sqft · 6% below area Est $208k · 6% under $50/mo HOA · 3% of rent ↓ 2% since listing

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

Listing remarks

Nestled at 7243 April Court, Morrow, Georgia, this inviting home in Clayton County offers a wonderful opportunity to embrace comfortable living. The property presents itself in a ready-to-move-in condition. The living room, anchored by a fireplace, presents itself as a place for relaxation and conversation. Imagine the warmth and ambiance it provides on cooler evenings, creating a welcoming atmosphere for both residents and visitors. The kitchen bar offers a casual dining spot or a place for conversation while preparing meals. This residential property includes three bedrooms and two and a half bathrooms, providing ample space. The primary bedroom includes a walk-in closet. With 1347 square

Key facts

  • Kitchen bar
  • Open floor plan
  • Walk-in closet

Tags

FIREPLACEKITCHEN BARWALK-IN CLOSETOPEN FLOOR PLAN

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/3.0-bath townhouse listed at $195k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/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 $189k (3.3% below list).
  • Recommended offer: $189k (3.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 5.0% in Morrow — 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 65/100 on livability (#229 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, employment D, schools 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.
  • Market conditions: Rents soft (-1.0%/yr); 173 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 43% of the median local income ($53k/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 16 days — a 2% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% 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 $188,644 (3.3% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.97%
Cap rate
7.60%
Cash-on-cash
4.67%
DSCR
1.21
GRM
8.6

CMA / ARV

ARV (median comp)
$208,071
List price
$195,000
Delta
3.33%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7238 April Ct 0.03mi 2/2.5 (-1) 1,348 (0%) 2mo $205,000 $152 90
1539 April Ln 0.05mi 3/2.5 1,418 (+5%) 16mo $200,000 $141 74
7241 Alicias Way 0.05mi 2/2.5 (-1) 1,348 (0%) 23mo $211,500 $157 72
1575 April Ln 0.08mi 3/2.5 1,458 (+8%) 11mo $212,500 $146 71
7176 Georges Way 0.06mi 3/2.5 1,402 (+4%) 22mo $225,000 $160 70
7158 Georges Way 0.08mi 3/2.5 1,456 (+8%) 15mo $215,000 $148 69
7083 Georges Way #0 0.13mi 3/2.5 1,444 (+7%) 18mo $229,000 $159 65
7152 Georges Way 0.09mi 2/2.5 (-1) 1,400 (+4%) 22mo $228,000 $163 64
304 Commons Dr 0.44mi 3/2.5 1,470 (+9%) 12mo $230,000 $156 52
253 Commons Dr 0.46mi 3/2.5 1,470 (+9%) 23mo $210,000 $143 42

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.57×
Total profit
$-23,616
Equity at exit
$29,075
10-year hold
IRR
-8.3%
Equity multiple
0.55×
Total profit
$-24,572
Equity at exit
$16,860

Cash invested: $54,600 (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 30260

Home prices YoY
-33.8%
Rents YoY
-1.0%
Active inventory
173
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,886 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$124 /mo · $1,489/yr
Insurance
$81
HOA
$50
Vacancy / Maint / Mgmt
$396
Net cashflow
$212

Break-even live

Break-even rent $1,618
Max offer price $195,000
Occupancy floor 84%

Sensitivity live

Price -10% $323 -5% $268 +0% $212 +5% $157 +10% $102
Rent -10% $63 -5% $138 +0% $212 +5% $287 +10% $361
Rate -1.0pp $311 -0.5pp $262 base $212 +0.5pp $162 +1.0pp $110

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
$48,750
Closing costs
$5,850
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7232 April Ct Morrow, GA 3.0 2.5 1402 $1,700 $1.21 4d 1 0.05mi
7238 Alicias Way Morrow, GA 3.0 2.5 1347 $1,900 $1.41 44d 1 0.06mi
7202 Georges Way Morrow, GA 3.0 2.5 1402 $2,000 $1.43 44d 1 0.08mi
1556 Arbor Place Dr Morrow, GA 3.0 2.5 1720 $1,895 $1.10 25d 1 0.12mi
1488 Arbor Place Dr Morrow, GA 3.0 2.5 1811 $2,173 $1.20 25d 1 0.17mi
260 Commons Dr Jonesboro, GA 3.0 2.5 1410 $1,750 $1.24 3d 1 0.40mi
7147 Mount Zion Cir Morrow, GA 2.0 2.0 1170 $1,642 $1.40 6d 15 0.47mi
7000 Southlake Pkwy Morrow, GA 1.0–2.0 1.0–2.0 927 $1,394 $1.50 3d 9 0.54mi
7135 Mount Zion Cir Morrow, GA 2.0 2.0 1080 $1,893 $1.75 6d 25 0.63mi
1174 Battlecreek Rd Jonesboro, GA 2.0–3.0 2.5 1270 $1,850 $1.46 3d 5 0.78mi
1240 Ohara Dr Jonesboro, GA 3.0–4.0 2.5 1843 $2,325 $1.26 23d 6 0.90mi
1137 Gable Ter Jonesboro, GA 4.0 2.5 1116 $1,955 $1.75 25d 1 1.10mi
100 Chaselake Dr Jonesboro, GA 1.0–3.0 1.0–2.0 1160 $1,501 $1.29 2d 23 1.10mi
7830 N McDonough St Unit A4 Jonesboro, GA 2.0 1.0 1000 $1,550 $1.55 44d 1 1.16mi
7830 N McDonough St Jonesboro, GA 2.0 1.0 1000 $1,350 $1.35 44d 1 1.17mi
267 Wayne Ave Jonesboro, GA 4.0 2.0 1012 $2,300 $2.27 44d 1 1.21mi
7620 Tara Rd Jonesboro, GA 2.0 1.5 1200 $1,250 $1.04 25d 1 1.28mi
249 Wayne Ave Jonesboro, GA 3.0 1.0 1117 $1,395 $1.25 44d 1 1.30mi
1811 Wendell Way Morrow, GA 3.0 2.0 1285 $1,574 $1.22 23d 1 1.34mi
7847 Sugarland Dr Jonesboro, GA 3.0 2.0 1430 $1,750 $1.22 17d 1 1.35mi
7545 Tara Rd Jonesboro, GA 1.0–3.0 1.0–2.0 1032 $1,562 $1.51 2d 20 1.36mi
850 King Rd Jonesboro, GA 3.0 2.0 1620 $1,545 $0.95 13d 1 1.37mi
933 Ohara Dr Jonesboro, GA 2.0 2.0 1464 $2,700 $1.84 44d 1 1.38mi
7259 Mayfair Cir Jonesboro, GA 3.0 1.0 1014 $1,590 $1.57 3d 1 1.42mi
985 Mount Zion Rd Morrow, GA 2.0–3.0 1.5–2.0 1157 $1,274 $1.10 2d 9 1.44mi
808 S Nottingham Rd Jonesboro, GA 3.0 1.5 1107 $1,400 $1.26 44d 1 1.46mi
808 S Nottingham Rd Jonesboro, GA 3.0 1.5 1107 $1,400 $1.26 19d 1 1.46mi
858 Ohara Dr Jonesboro, GA 2.0 2.0 1001 $1,500 $1.50 44d 1 1.47mi
2324 Coach Way Jonesboro, GA 4.0 2.5 1714 $2,000 $1.17 44d 1 1.49mi

HOA detail

Monthly dues
$50 · $600/yr

Listing history 16 events

  1. 2026-06-21
    days on market $195,000 Active 16 DOM
  2. 2026-06-18
    statusdays on market $195,000 Active 13 DOM
  3. 2026-06-17
    days on market $195,000 Price Change 12 DOM
  4. 2026-06-16
    days on market $195,000 Price Change 11 DOM
  5. 2026-06-16
    pricestatus $195,000 Price Change 10 DOM
  6. 2026-06-15
    statusdays on market $205,000 Active 10 DOM
  7. 2026-06-13
    pricestatusdays on market $205,000 Price Change 8 DOM
  8. 2026-06-09
    days on market $195,000 New 4 DOM
  9. 2026-06-08
    days on market $195,000 New 3 DOM
  10. 2026-06-07
    pricestatusdays on marketlisting id $195,000 New 2 DOM
  11. 2026-05-15
    historical
  12. 2026-05-15
    historical
  13. 2026-01-16
    listed $215,000 Active
  14. 2026-01-16
    listed $215,000 New
  15. 2026-01-09
    historical
  16. 2025-11-07
    listed $220,000 New

ⓘ 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
$1,489 · $124/mo
Projected year-2 tax
$1,794 · $150/mo
Expected delta
+$305/yr (+$25/mo · 20.5%)

ⓘ 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 5/10 Major 26% 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
$22,637
− Mortgage interest
−$10,923
− Property taxes
−$1,489
− Insurance
−$975
− Repairs & maintenance
−$1,811
− Management
−$1,811
− HOA
−$600
− Depreciation
−$5,673
Taxable loss
−$644
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$155
After-tax cash flow
$2,703/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 — Morrow

Score
65/100
State rank
#229
US rank
#13314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Clayton County · 230,153 people
City population
28,693
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
28,693
Household income
$52,666
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
1956.0

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 0.67)
Race & ethnicity
Black 50% Asian 20% Hispanic / Latino 19% Two or more races 7% White 7%
Hispanic origin (detail)
Mexican 11% Dominican 1%
Foreign-born
24% · Vietnam, Canada, South Korea
Languages at home
63% English-only · Spanish 17% Vietnamese 16% Other Asian/Pacific 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
▼ -98.24%
Current HPI
192.3741
Rent YoY
▼ -1.00%
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

-2.3% since first listed
6 events — show timeline
  • 2026-05-15 Listing Removed GAMLS
  • 2026-05-15 Listing Removed FMLS
  • 2026-01-16 Listed $215,000 GAMLS
  • 2026-01-16 Listed $215,000 FMLS
  • 2026-01-09 Listing Removed GAMLS
  • 2025-11-07 Listed $220,000 GAMLS

Property tax history

+3.0%/yr

Latest (2025): $1,489 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…