112 Gleneagle Ct Unit D202 · Clayton, GA 30525

$268,000

2 bd · 2.0 ba · 1,496 sqft · Condo · 280 Days on market

Built 2003 Good condition $179/sqft · 7% below area Est $287k · 7% under $460/mo HOA · 23% of rent

---

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).

• ARV discount +10.5/15.0
• Appreciation +5.3/10.0
• Schools +4.6/10.0
• Cash flow +4.2/30.0
• Condition / age +4.0/5.0
• Livability +3.3/5.0
• 1% rule +2.5/10.0
• Rent growth +2.5/5.0
• DSCR +0.0/10.0

Listing remarks MLS

Enjoy easy, low-maintenance living in this 2-bedroom, 2-bath golf course front condo located in Clayton, Georgia. Set on paved private roads with an exterior elevator, this 1,496 sqft home features hardwood floors in the main living areas, granite countertops throughout, a gas range for fast cooking, and a cozy natural gas log fireplace. The large screened-in porch overlooks the #2 tee box and fairway-perfect for relaxing views year-round. The spacious primary suite offers double vanities, a jetted tub, walk-in shower, and walk-in closet. Laundry is located in a hall closet for easy access. The refrigerator and dishwasher were replaced in summer 2025. There is an exterior shared storage room for additional storage located near the front door. Parking includes one assigned covered space with additional guest parking nearby. Resort amenities are available with optional resort membership, however the golf course, spa, and restaurant are open to the public. You're just minutes away from Historic Downtown Clayton with shopping and dining. This home makes the perfect getaway or easy full-time living allowing you to enjoy all of what Clayton has to offer!! Unit sold unfurnished.

Key facts

• Exterior elevator
• Shared storage room
• Golf course front

Tags

• GOLF COURSE FRONT
• EXTERIOR ELEVATOR
• LARGE SCREENED-IN PORCH
• SHARED STORAGE ROOM
• RESORT AMENITIES AVAILABLE
• MINUTES FROM HISTORIC DOWNTOWN

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $268k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-732 ($-9k/yr) — negative.
• To cash-flow at today's rent, offer at most $162k (39.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (25.4% below list).
• Recommended offer: $162k (39.5% below list) — sets the bar for cash-flow.

Location & tenants

• Location reads 66/100 on livability (#197 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime D, amenities F, commute F.
• Rabun County (rural): math 42% / reading 44% proficiency, ranked #37 of 174 in GA (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Rabun County Elementary School (math 37% / reading 42%, grade F, #435 of 1,228 statewide, top 37%, 660 students, 58% FRL); Rabun County Middle School (math 47% / reading 46%, grade D+, #94 of 470 statewide, top 20%, 342 students, 59% FRL); Rabun County High School (math 57% / reading 47%, grade D+, #26 of 424 statewide, top 6%, 653 students, 48% FRL) — zoned schools at 55% FRL track the district average.
• Market conditions: 413 active listings in the ZIP; 147 units permitted in Rabun County in 2024 (0 in 5+ unit buildings).
• This rent runs 41% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $4k of equity ($2k loan paydown + $2k appreciation (0.7% local appreciation)).
• Rabun County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 280 days — a 12% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 6y ago; this cycle's ask has dropped $47k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: HOA is 23% of rent.

Recommended offer $162,045 (39.5% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 280 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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?
9. 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?
10. 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.
11. 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.
12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 0.75% ✗
• Cap rate: 3.01%
• Cash-on-cash: -11.71%
• DSCR: 0.48
• GRM: 11.2

CMA / ARV

• ARV (median comp): $286,937
• List price: $268,000
• Delta: -6.60%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
571 Killearney Way #204	0.07mi	2/2.0	1,827 (+22%)	1mo	$315,000	$172	71
227 Shakespeare Dr #301	0.11mi	3/2.0 (+1)	1,653 (+10%)	3mo	$250,000	$151	70
92 Glen Eagle Ct B301	0.03mi	2/2.0	1,827 (+22%)	7mo	$315,000	$172	68
251 Shakespeare Dr #323	0.11mi	3/3.0 (+1)	1,653 (+10%)	2mo	$238,000	$144	67
227 Shakespeare Dr #302	0.11mi	3/3.0 (+1)	1,653 (+10%)	3mo	$250,000	$151	66
227 Shakespeare Dr #302	0.11mi	3/3.0 (+1)	1,653 (+10%)	6mo	$240,000	$145	64
300 Banister Dr #201	0.39mi	2/2.0	1,124 (-25%)	0mo	$294,000	$262	56
319 Mystic View Ln	1.21mi	3/2.0 (+1)	1,488 (-0%)	5mo	$475,000	$319	55
515 Wood Sorrel Ln	0.61mi	2/2.0	1,232 (-18%)	2mo	$210,000	$170	45
967 Saddle Gap Dr	1.26mi	2/2.0	1,332 (-11%)	2mo	$355,000	$267	45
11 Soaring Eagle Ln	0.58mi	3/3.0 (+1)	1,216 (-19%)	3mo	$464,700	$382	36
327 Polly Gap Rd	1.38mi	3/2.0 (+1)	1,173 (-22%)	3mo	$395,000	$337	32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.68% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -12.4%
• Equity multiple: 0.39×
• Total profit: $-45,513
• Equity at exit: $87,021

10-year hold

• IRR: -6.0%
• Equity multiple: 0.29×
• Total profit: $-53,188
• Equity at exit: $112,263

Cash invested: $75,040 (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.

Methodology + full state rankings →

ZIP-level market 30525

• Home prices YoY: 0.2%
• Active inventory: 413
• Price-to-rent: 11.2×

Monthly cashflow live

• Estimated rent: $2,000 medium
• Mortgage (P&I): −$1,405
• Tax est. 1.5%: −$335 /mo · $4,020/yr
• Insurance: −$112
• HOA: −$460
• Vacancy / Maint / Mgmt: −$420
• Net cashflow: $-732

Break-even live

Break-even rent $2,927

Max offer price $162,045

Occupancy floor —

Sensitivity live

Price	-10% $-547	-5% $-640	+0% $-732	+5% $-825	+10% $-917
Rent	-10% $-890	-5% $-811	+0% $-732	+5% $-653	+10% $-574
Rate	-1.0pp $-597	-0.5pp $-664	base $-732	+0.5pp $-802	+1.0pp $-872

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: $67,000
• Closing costs: $8,040
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

HOA detail $460/mo · $5,520/yr condo

• Likely covers: gas
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 50 events

1. 2026-11-08
   days on market $268,000 Active 280 DOM
2. 2026-11-07
   days on market $268,000 Active 279 DOM
3. 2026-11-06
   days on market $268,000 Active 278 DOM
4. 2026-11-05
   days on market $268,000 Active 277 DOM
5. 2026-11-04
   days on market $268,000 Active 276 DOM
6. 2026-11-02
   days on market $268,000 Active 274 DOM
7. 2026-11-01
   days on market $268,000 Active 273 DOM
8. 2026-10-31
   days on market $268,000 Active 272 DOM
9. 2026-10-31
   days on market $268,000 Active 271 DOM
10. 2026-10-29
    days on market $268,000 Active 270 DOM
11. 2026-10-28
    days on market $268,000 Active 269 DOM
12. 2026-10-27
    days on market $268,000 Active 268 DOM
13. 2026-10-26
    days on market $268,000 Active 267 DOM
14. 2026-10-25
    days on market $268,000 Active 266 DOM
15. 2026-10-24
    days on market $268,000 Active 265 DOM
16. 2026-10-23
    days on market $268,000 Active 264 DOM
17. 2026-10-22
    statusdays on market $268,000 Active 263 DOM
18. 2026-10-21
    days on market $268,000 Price Change 262 DOM
19. 2026-10-20
    pricestatusdays on market $268,000 Price Change 261 DOM
20. 2026-10-19
    days on market $280,000 Active 260 DOM
21. 2026-10-18
    days on market $280,000 Active 259 DOM
22. 2026-10-17
    days on market $280,000 Active 258 DOM
23. 2026-10-16
    days on market $280,000 Active 257 DOM
24. 2026-10-15
    days on market $280,000 Active 256 DOM
25. 2026-10-14
    days on market $280,000 Active 255 DOM
26. 2026-10-13
    days on market $280,000 Active 254 DOM
27. 2026-10-12
    days on market $280,000 Active 253 DOM
28. 2026-10-11
    days on market $280,000 Active 252 DOM
29. 2026-10-10
    days on market $280,000 Active 251 DOM
30. 2026-10-09
    days on market $280,000 Active 250 DOM
31. 2026-10-08
    days on market $280,000 Active 249 DOM
32. 2026-10-07
    days on market $280,000 Active 248 DOM
33. 2026-10-06
    days on market $280,000 Active 247 DOM
34. 2026-10-05
    days on market $280,000 Active 246 DOM
35. 2026-10-04
    days on market $280,000 Active 245 DOM
36. 2026-10-03
    days on market $280,000 Active 244 DOM
37. 2026-10-02
    days on market $280,000 Active 243 DOM
38. 2026-10-01
    days on market $280,000 Active 242 DOM
39. 2026-09-30
    days on market $280,000 Active 241 DOM
40. 2026-09-29
    days on market $280,000 Active 240 DOM
41. 2026-09-28
    days on market $280,000 Active 239 DOM
42. 2026-09-27
    days on market $280,000 Active 238 DOM
43. 2026-09-26
    days on market $280,000 Active 237 DOM
44. 2026-09-25
    days on market $280,000 Active 236 DOM
45. 2026-09-24
    days on market $280,000 Active 235 DOM
46. 2026-09-23
    days on market $280,000 Active 234 DOM
47. 2026-09-21
    days on market $280,000 Active 232 DOM
48. 2026-09-20
    days on market $280,000 Active 231 DOM
49. 2026-09-19
    days on market $280,000 Active 230 DOM
50. 2026-09-18
    days on market $280,000 Active 229 DOM

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

Taxation est. · year 1

• Rental income: $23,998
• − Mortgage interest: −$15,012
• − Property taxes: −$4,020
• − Insurance: −$1,340
• − Repairs & maintenance: −$1,920
• − Management: −$1,920
• − HOA: −$5,520
• − Depreciation: −$7,796
• Taxable loss: −$13,530
• Est. tax savings @ 24.0%: +$3,247
• After-tax cash flow: $-5,539/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This 2-bedroom, 2-bath golf course front condo is in good condition with minimal repairs needed. It offers a spacious layout, hardwood floors, granite countertops, and a cozy fireplace. The property is move-in ready with a well-maintained exterior and landscaping.

Value-add opportunities

• Both Paint exterior siding — Enhances curb appeal and value ↑
• Both Replace outdoor lighting — Improves safety and curb appeal ↑
• Both Install smart home devices — Enhances convenience and marketability ↑

F Composite school gradezoned avg 46/100

Zoned Schools

Elementary Rabun County Elementary School F GA #435/1,228 Nat'l #19,648/41,679 Middle Rabun County Middle School D+ GA #94/470 Nat'l #4,335/14,009 High Rabun County High School D+ GA #26/424 Nat'l #5,016/17,239

Schools (NCES district)

• District: Rabun County
• NCES district ID: 1304320
• Math proficiency: 42% ▼ -17.00%
• Reading proficiency: 44% ▼ -4.00%
• Median HH income: $35,980
• Composite: 35.64/100
• National rank: #4882
• State rank: #37 of 174 in GA

C Composite livability gradescore 66/100

Livability — Clayton

• Score: 66/100
• State rank: #197
• US rank: #12208

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Rabun · 16,227 people
• Population (ZIP): 7,265
• Household income: $58,374
• Rent vs Own: 22.3% rent · 77.7% own
• Severe rent burden: 16% of renters

---

Population outlook (Rabun County) Hauer SSP2

• Today (2025): 16,227 people
• By 2030: 16,000 · -1.4%
• By 2040: 15,213 · -6.2%
• By 2050: 13,974 · -13.9%
• By 2075: 10,717 · -34.0%
• By 2100: 7,824 · -51.8%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (88%)
• Race & ethnicity: White 88% Hispanic / Latino 8% Two or more races 8%
• Hispanic origin (detail): Mexican 7%
• Languages at home: 91% English-only · Spanish 8% Other Indo-European 1%

---

Political lean MEDSL · Rabun

• 2024 margin: Solid R (+56.9) · D 21.3% · R 78.2%
• 2008→2024 swing: -11.0pp toward R · 2008: -45.9pp · 2024: -56.9pp
• All cycles: 2024: R+56.9 2020: R+57.4 2016: R+60.9 2012: R+56.4 2008: R+45.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.68%
• Current HPI: 310.5456
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.66%
• F500 in state: 28

---

Industry mix (Fortune 500 HQ in GA)

Industry	F500 HQs	Revenue
▸Paper / Packaging	2	$29B
▸Retail	1	$160B
▸Transportation / Logistics	1	$91B
▸Airlines	1	$62B
▸Consumer Goods	1	$47B
▸Utilities	1	$25B

Price history

+82.8% since first listed

8 events — show timeline

• 2026-04-20 Price Changed $309,000 GAMLS
• 2026-01-29 Listed $315,000 GAMLS
• 2025-12-31 Listing Removed — GAMLS
• 2025-11-10 Price Changed $325,000 GAMLS
• 2025-05-29 Listed $330,000 GAMLS
• 2020-11-25 Sold (MLS) $235,500 GAMLS
• 2020-09-08 Listed $235,500 GAMLS
• 2020-01-09 Sold (MLS) $169,000 GAMLS