CashFlowRE
Sign in Sign up
245 Sweet Gum Ln 🌊 Lakefront
D+ Composite 47.83
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 +19.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$179,000

245 Sweet Gum Ln · Mansfield, GA 30055
3 bd · 2.0 ba · 1,512 sqft · Other · 2 Days on market
Built 2003 1.25 ac lot $118/sqft · 64% below area

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

Listing remarks MLS

Enjoy lakefront living this summer on Jackson Lake with over 300 feet of shoreline and peaceful natural surroundings. This 1.25 acre lease lot offers exceptional potential for a weekend retreat, full time residence, or investment opportunity. The existing mobile home is currently vacant and will require some updates and repairs, making it a great option for buyers looking to renovate and add value. Alternatively, bring your custom home plans and build your dream lake home in a private setting with expansive water frontage. This property provides direct lake access, scenic views, and ample space to create your ideal outdoor living environment. For safety, please do not walk on the dock during your scheduled showing.

Key facts

  • Direct lake access
  • 1.25 acre lease lot
  • Private setting

Tags

OVER 300 FEET OF SHORELINE1.25 ACRE LEASE LOTEXISTING MOBILE HOMEDIRECT LAKE ACCESSEXPANSIVE WATER FRONTAGEPRIVATE SETTING

Property features AI

Finance

  • Other: Lot size approximately 1.25 acres
  • HOA & community: No HOA; Community features: Lake

Exterior

  • Parking: Parking pad (open parking)
  • Utilities: Public water available; Septic tank; Water available
  • Home design: Manufactured home / Single-family residence; One story; Resale property; Located on Jackson Lake with water view
  • Construction: Built in 2003; Vinyl siding; Composition roof; Manufactured house structure
  • Exterior features: Private dock; Lakefront with approximately 309 feet of waterfront; Level lot

Interior

  • Kitchen: Laundry located in the kitchen
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Double vanity; Fireplace (1)
  • Laundry & utility: In-kitchen laundry

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 $179k.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $179k).
  • Cap rate 7.6% vs local median 2.7% in Mansfield — 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 56/100 on livability (#478 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime D-, amenities F, commute F.
  • Jasper County (rural): math 24% / reading 30% proficiency, ranked #113 of 174 in GA (top 65%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jasper County Primary School (654 students, 66% FRL); Jasper County Middle School (math 20% / reading 28%, grade F, #311 of 470 statewide, top 68%, 630 students, 58% FRL); Jasper County High School (math 32% / reading 42%, grade F, #68 of 424 statewide, top 17%, 725 students, 50% FRL) — zoned schools at 58% FRL track the district average.
  • Market conditions: 102 active listings in the ZIP; 183 units permitted in Jasper County in 2024 (0 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.
  • Jasper County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 15y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $179,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
7.57%
Cash-on-cash
4.56%
DSCR
1.20
GRM
8.3

CMA / ARV

ARV (median comp)
$491,712
List price
$179,000
Delta
-63.60%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-11.6%
Equity multiple
0.58×
Total profit
$-21,050
Equity at exit
$26,689
10-year hold
IRR
-2.3%
Equity multiple
0.84×
Total profit
$-7,896
Equity at exit
$15,477

Cash invested: $50,120 (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 30055

Home prices YoY
-4.3%
Active inventory
102
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,807 medium interval (Pro) →
Mortgage (P&I)
$939
Tax est. 1.5%
$224 /mo · $2,685/yr
Insurance
$75
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$124

Break-even live

Break-even rent $1,650
Max offer price $179,000
Occupancy floor 88%

Sensitivity live

Price -10% $248 -5% $186 +0% $124 +5% $62 +10% $0
Rent -10% $-19 -5% $52 +0% $124 +5% $195 +10% $267
Rate -1.0pp $214 -0.5pp $169 base $124 +0.5pp $77 +1.0pp $30

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
$44,750
Closing costs
$5,370
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 8 events

  1. 2026-05-03
    status Under Contract 724-char remark
  2. 2026-04-30
    status Active 724-char remark
    Show marketing remark (724 chars)

    Enjoy lakefront living this summer on Jackson Lake with over 300 feet of shoreline and peaceful natural surroundings. This 1.25 acre lease lot offers exceptional potential for a weekend retreat, full time residence, or investment opportunity. The existing mobile home is currently vacant and will require some updates and repairs, making it a great option for buyers looking to renovate and add value. Alternatively, bring your custom home plans and build your dream lake home in a private setting with expansive water frontage. This property provides direct lake access, scenic views, and ample space to create your ideal outdoor living environment. For safety, please do not walk on the dock during your scheduled showing.

  3. 2026-04-26
    status Pending 724-char remark
    Show marketing remark (724 chars)

    Enjoy lakefront living this summer on Jackson Lake with over 300 feet of shoreline and peaceful natural surroundings. This 1.25 acre lease lot offers exceptional potential for a weekend retreat, full time residence, or investment opportunity. The existing mobile home is currently vacant and will require some updates and repairs, making it a great option for buyers looking to renovate and add value. Alternatively, bring your custom home plans and build your dream lake home in a private setting with expansive water frontage. This property provides direct lake access, scenic views, and ample space to create your ideal outdoor living environment. For safety, please do not walk on the dock during your scheduled showing.

  4. 2026-04-22
    listed $179,000 New 724-char remark
    Show marketing remark (724 chars)

    Enjoy lakefront living this summer on Jackson Lake with over 300 feet of shoreline and peaceful natural surroundings. This 1.25 acre lease lot offers exceptional potential for a weekend retreat, full time residence, or investment opportunity. The existing mobile home is currently vacant and will require some updates and repairs, making it a great option for buyers looking to renovate and add value. Alternatively, bring your custom home plans and build your dream lake home in a private setting with expansive water frontage. This property provides direct lake access, scenic views, and ample space to create your ideal outdoor living environment. For safety, please do not walk on the dock during your scheduled showing.

  5. 2026-04-22
    listed $179,000 Active 724-char remark
    Show marketing remark (724 chars)

    Enjoy lakefront living this summer on Jackson Lake with over 300 feet of shoreline and peaceful natural surroundings. This 1.25 acre lease lot offers exceptional potential for a weekend retreat, full time residence, or investment opportunity. The existing mobile home is currently vacant and will require some updates and repairs, making it a great option for buyers looking to renovate and add value. Alternatively, bring your custom home plans and build your dream lake home in a private setting with expansive water frontage. This property provides direct lake access, scenic views, and ample space to create your ideal outdoor living environment. For safety, please do not walk on the dock during your scheduled showing.

  6. 2012-03-14
    historical
  7. 2011-09-21
    price $139,000 Increased
  8. 2011-09-19
    listed $110,000 New

ⓘ 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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 17 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 · 5 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
$21,681
− Mortgage interest
−$10,027
− Property taxes
−$2,685
− Insurance
−$1,692
− Repairs & maintenance
−$1,734
− Management
−$1,734
− Depreciation
−$5,207
Taxable loss
−$1,400
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$336
After-tax cash flow
$1,822/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
Jasper County
NCES district ID
1302970
Math proficiency
24% ▼ -12.00%
Reading proficiency
30% ▼ -6.00%
Median HH income
$42,606
Composite
22.99/100
National rank
#7980
State rank
#113 of 174 in GA

Livability — Mansfield

Score
56/100
State rank
#478
US rank
#22373

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,964

Population outlook (Jasper County) Hauer SSP2

Today (2025)
13,020 people
By 2030
12,538 · -3.7%
By 2040
11,355 · -12.8%
By 2050
9,955 · -23.5%
By 2075
6,646 · -49.0%
By 2100
4,022 · -69.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Black 4% Hispanic / Latino 3%
Common ancestry
Serbian 2% Italian 2% Scottish 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3% Other Asian/Pacific 1%

Political lean MEDSL · Jasper

2024 margin
Solid R (+58.4) · D 20.6% · R 79.0%
2008→2024 swing
-24.8pp toward R · 2008: -33.6pp · 2024: -58.4pp
All cycles
2024: R+58.4 2020: R+53.1 2016: R+46.7 2012: R+38.0 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -12.39%
Current HPI
278.7269
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

+62.7% since first listed
9 events — show timeline
  • 2026-05-26 Pending LCBR
  • 2026-05-03 Pending GAMLS
  • 2026-04-30 Relisted LCBR
  • 2026-04-26 Pending LCBR
  • 2026-04-22 Listed $179,000 GAMLS
  • 2026-04-22 Listed $179,000 LCBR
  • 2012-03-14 Listing Removed GAMLS
  • 2011-09-21 Price Changed $139,000 GAMLS
  • 2011-09-19 Listed $110,000 GAMLS

Property tax history

+2.4%/yr

Latest (2025): $311 · +17.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…