CashFlowRE
Sign in Sign up
53 Mona Pl
D Composite 42.66
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 +14.4/30.0
  • ARV discount +8.1/15.0
  • DSCR +4.4/10.0
  • Schools +3.6/10.0
  • 1% rule +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$295,000

53 Mona Pl · Dallas, GA 30132
4 bd · 2.0 ba · 1,497 sqft · SingleFamily public records · 37 Days on market
Built 1973 0.46 ac lot $197/sqft · at area comps Est $299k · at est.

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

Listing remarks MLS

Welcome home to 53 Mona Place, a fully renovated, move-in ready 4-bedroom ranch located in the convenient and growing area of East Dallas. As you approach the home, you're greeted by a charming covered front porch, perfect for rocking chairs and relaxing summer evenings. Step inside to a bright, open-concept floor plan featuring a spacious living, dining, and kitchen area ideal for both everyday living and entertaining. The updated kitchen features white shaker cabinets, granite countertops, recently updated stainless steel appliances, and plenty of cabinet and countertop space. You'll find a desirable split-bedroom or roommate-style layout, with the primary suite located on the left side of the home and three additional bedrooms with a full bathroom on the right. Both bathrooms and the kitchen have been recently renovated with modern finishes. Outside, enjoy a large private backyard and covered concrete patio, perfect for entertaining or relaxing and easily screened in for additional outdoor living space. Recent updates include newer HVAC, roof, water heater, gutters, and siding. With no HOA, this home could be a great investment opportunity. Don't miss the chance to own a fully updated home at this price point in East Paulding.

Key facts

  • Covered front porch
  • Split-bedroom layout
  • Private backyard

Tags

COVERED FRONT PORCHOPEN-CONCEPT FLOOR PLANUPDATED KITCHENSPLIT-BEDROOM LAYOUTPRIVATE BACKYARDCOVERED CONCRETE PATIO

Property features AI

Exterior

  • Parking: 1-car garage; Garage faces front; Driveway parking; Open parking available
  • Utilities: Public water; Septic tank sewer; 110V and 220V electric; Cable available; Electricity available; Phone available; Water available; Other utilities available
  • Home design: One-level home; Resale property; Block and pillar/post/pier foundation
  • Construction: Vinyl siding; Composition/shingle roof; Built on block and pillar/post/pier foundation
  • Exterior features: Private yard; Rain gutters; Covered patio/porch; Fenced yard

Interior

  • Kitchen: White cabinets; Stone countertops; Dishwasher; Electric range; Microwave
  • Bedrooms: Master on main; Roommate floor plan; Split bedroom plan; 4 main-level bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; Master bathroom with tub/shower combo; 2 main-level bathrooms
  • Heating & cooling: Central heating; Electric heating; Heat pump; Central air; Electric cooling
  • Interior features: High-speed internet available; Recessed lighting; Double-pane windows; No common walls
  • Laundry & utility: Laundry on main level; Laundry closet; Hall 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 4-bed/2.0-bath single-family listed at $295k.

Deal economics

  • At list price, monthly cash flow is $62 ($744/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 $247k (16.3% below list).
  • Recommended offer: $247k (16.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.2% in Dallas — 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 66/100 on livability (#192 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Paulding County (suburban): math 39% / reading 42% proficiency, ranked #33 of 174 in GA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Wc Abney Elementary (math 49% / reading 49%, grade D, #280 of 1,228 statewide, top 23%, 1,270 students, 38% FRL); Lena Mae Moses Middle School (math 38% / reading 53%, grade D+, #97 of 470 statewide, top 22%, 907 students, 42% FRL); East Paulding High School (math 11% / reading 31%, grade F, #225 of 424 statewide, top 54%, 1,905 students, 38% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 674 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,458 units permitted in Paulding County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Paulding County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 19y 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

  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $247,034 (16.3% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.84%
Cap rate
6.55%
Cash-on-cash
0.90%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (median comp)
$298,814
List price
$295,000
Delta
-1.28%
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
11 Fern Leaf Ct 0.35mi 3/2.0 (-1) 1,608 (+7%) 1mo $350,000 $218 65
172 Mona Pl 0.12mi 3/1.5 (-1) 1,275 (-15%) 2mo $255,500 $200 62
89 Mona 0.03mi 4/2.0 1,275 (-15%) 15mo $325,000 $255 61
406 Marty Ln 0.37mi 4/2.5 1,677 (+12%) 0mo $250,000 $149 60
52 Stevenson Trl 0.30mi 3/2.0 (-1) 1,396 (-7%) 12mo $315,000 $226 60
280 Johnstons Way 0.36mi 3/2.5 (-1) 1,563 (+4%) 16mo $325,000 $208 56
49 Allison Dr 0.40mi 3/2.0 (-1) 1,580 (+6%) 14mo $367,000 $232 56
64 Acorn Dr 0.57mi 3/1.5 (-1) 1,523 (+2%) 10mo $242,700 $159 55
120 Hosiery Mill Rd 0.32mi 3/1.5 (-1) 1,275 (-15%) 8mo $230,000 $180 47
55 New Hope Ct 0.64mi 3/2.5 (-1) 1,390 (-7%) 23mo $340,000 $245 32

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 · 1.84% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.43×
Total profit
$-46,758
Equity at exit
$43,985
10-year hold
IRR
-9.8%
Equity multiple
0.43×
Total profit
$-47,277
Equity at exit
$25,506

Cash invested: $82,600 (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 30132

Home prices YoY
-33.1%
Rents YoY
1.8%
Active inventory
674
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,470 high interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$220 /mo · $2,635/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$519
Net cashflow
$62

Break-even live

Break-even rent $2,392
Max offer price $295,000
Occupancy floor 92%

Sensitivity live

Price -10% $229 -5% $146 +0% $62 +5% $-21 +10% $-105
Rent -10% $-133 -5% $-36 +0% $62 +5% $160 +10% $257
Rate -1.0pp $211 -0.5pp $137 base $62 +0.5pp $-14 +1.0pp $-92

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
$73,750
Closing costs
$8,850
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
167 Bickers Rd Dallas, GA 3.0 2.5 1676 $2,250 $1.34 23d 1 0.18mi
118 Jade Ln Dallas, GA 3.0 2.5 1790 $2,000 $1.12 45d 1 0.54mi
87 Acorn Dr Dallas, GA 3.0 2.0 1209 $1,900 $1.57 45d 1 0.55mi
103 Walnut Way Dallas, GA 3.0 2.0 1559 $1,951 $1.25 0d 1 0.72mi
97 Summer Creek Dr Dallas, GA 4.0 3.0 1614 $2,095 $1.30 7d 1 0.91mi
209 Kelly Ct Dallas, GA 4.0 2.0 1661 $1,711 $1.03 26d 1 1.00mi
10 Silvercharm Way Dallas, GA 3.0–4.0 2.5 2082 $3,158 $1.52 0d 11 1.26mi

Listing history 42 events

  1. 2026-06-21
    statusdays on market $295,000 Pending 37 DOM
  2. 2026-06-18
    days on market $295,000 Active Under Contract 36 DOM
  3. 2026-06-17
    status $295,000 Active Under Contract 35 DOM
  4. 2026-06-17
    days on market $295,000 Active 35 DOM
  5. 2026-06-16
    days on market $295,000 Active 34 DOM
  6. 2026-06-15
    days on market $295,000 Active 33 DOM
  7. 2026-06-13
    days on market $295,000 Active 31 DOM
  8. 2026-06-13
    statusdays on market $295,000 Active 30 DOM
  9. 2026-06-10
    status $295,000 Active Under Contract 27 DOM
  10. 2026-06-09
    days on market $295,000 Active 27 DOM
    Show marketing remark (1249 chars)

    Welcome home to 53 Mona Place, a fully renovated, move-in ready 4-bedroom ranch located in the convenient and growing area of East Dallas. As you approach the home, you're greeted by a charming covered front porch, perfect for rocking chairs and relaxing summer evenings. Step inside to a bright, open-concept floor plan featuring a spacious living, dining, and kitchen area ideal for both everyday living and entertaining. The updated kitchen features white shaker cabinets, granite countertops, recently updated stainless steel appliances, and plenty of cabinet and countertop space. You'll find a desirable split-bedroom or roommate-style layout, with the primary suite located on the left side of the home and three additional bedrooms with a full bathroom on the right. Both bathrooms and the kitchen have been recently renovated with modern finishes. Outside, enjoy a large private backyard and covered concrete patio, perfect for entertaining or relaxing and easily screened in for additional outdoor living space. Recent updates include newer HVAC, roof, water heater, gutters, and siding. With no HOA, this home could be a great investment opportunity. Don't miss the chance to own a fully updated home at this price point in East Paulding.

  11. 2026-06-08
    days on market $295,000 Active 26 DOM
  12. 2026-06-07
    days on market $295,000 Active 25 DOM
  13. 2026-06-04
    days on market $295,000 Active 22 DOM
  14. 2026-06-03
    days on market $295,000 Active 21 DOM
  15. 2026-06-02
    days on market $295,000 Active 20 DOM
  16. 2026-06-01
    days on market $295,000 Active 19 DOM
  17. 2026-05-31
    days on market $295,000 Active 18 DOM
  18. 2026-05-13
    listed $300,000 New 1249-char remark
    Show marketing remark (1249 chars)

    Welcome home to 53 Mona Place, a fully renovated, move-in ready 4-bedroom ranch located in the convenient and growing area of East Dallas. As you approach the home, you're greeted by a charming covered front porch, perfect for rocking chairs and relaxing summer evenings. Step inside to a bright, open-concept floor plan featuring a spacious living, dining, and kitchen area ideal for both everyday living and entertaining. The updated kitchen features white shaker cabinets, granite countertops, recently updated stainless steel appliances, and plenty of cabinet and countertop space. You'll find a desirable split-bedroom or roommate-style layout, with the primary suite located on the left side of the home and three additional bedrooms with a full bathroom on the right. Both bathrooms and the kitchen have been recently renovated with modern finishes. Outside, enjoy a large private backyard and covered concrete patio, perfect for entertaining or relaxing and easily screened in for additional outdoor living space. Recent updates include newer HVAC, roof, water heater, gutters, and siding. With no HOA, this home could be a great investment opportunity. Don't miss the chance to own a fully updated home at this price point in East Paulding.

  19. 2026-05-13
    listed $300,000 Active 1261-char remark
    Show marketing remark (1249 chars)

    Welcome home to 53 Mona Place, a fully renovated, move-in ready 4-bedroom ranch located in the convenient and growing area of East Dallas. As you approach the home, you're greeted by a charming covered front porch, perfect for rocking chairs and relaxing summer evenings. Step inside to a bright, open-concept floor plan featuring a spacious living, dining, and kitchen area ideal for both everyday living and entertaining. The updated kitchen features white shaker cabinets, granite countertops, recently updated stainless steel appliances, and plenty of cabinet and countertop space. You'll find a desirable split-bedroom or roommate-style layout, with the primary suite located on the left side of the home and three additional bedrooms with a full bathroom on the right. Both bathrooms and the kitchen have been recently renovated with modern finishes. Outside, enjoy a large private backyard and covered concrete patio, perfect for entertaining or relaxing and easily screened in for additional outdoor living space. Recent updates include newer HVAC, roof, water heater, gutters, and siding. With no HOA, this home could be a great investment opportunity. Don't miss the chance to own a fully updated home at this price point in East Paulding.

  20. 2023-03-01
    soldstatus $275,000
  21. 2023-02-28
    soldstatus $275,000 Closed
    Show marketing remark (985 chars)

    Stunning renovation – check! Perfect location – check! Great schools – check! What are you waiting for? You will love this beautifully updated home with rocking chair front porch in a great part of Dallas close to shopping, dining and schools. The new master bedroom with full bath and laundry makes it four bedrooms, very rare at this price point in this area. New features include – roof, gutters, HVAC system, water heater, siding, kitchen with new white shaker cabinets, granite countertops, backsplash and stainless steel appliances, plumbing and electrical fixtures, paint inside and out, completely new master bath and updated secondary bath with new vanity, stylish luxury vinyl plank flooring and plush carpet. Sit on your covered back patio and look out over your large peaceful backyard surrounded by woods for privacy. You’ll be proud to call it home! No HOA. No Rental Restrictions! Owner has not lived in the property so limited disclosures.

  22. 2023-02-28
    soldstatus $275,000 Sold
    Show marketing remark (985 chars)

    Stunning renovation – check! Perfect location – check! Great schools – check! What are you waiting for? You will love this beautifully updated home with rocking chair front porch in a great part of Dallas close to shopping, dining and schools. The new master bedroom with full bath and laundry makes it four bedrooms, very rare at this price point in this area. New features include – roof, gutters, HVAC system, water heater, siding, kitchen with new white shaker cabinets, granite countertops, backsplash and stainless steel appliances, plumbing and electrical fixtures, paint inside and out, completely new master bath and updated secondary bath with new vanity, stylish luxury vinyl plank flooring and plush carpet. Sit on your covered back patio and look out over your large peaceful backyard surrounded by woods for privacy. You’ll be proud to call it home! No HOA. No Rental Restrictions! Owner has not lived in the property so limited disclosures.

  23. 2023-02-07
    status Pending
    Show marketing remark (985 chars)

    Stunning renovation – check! Perfect location – check! Great schools – check! What are you waiting for? You will love this beautifully updated home with rocking chair front porch in a great part of Dallas close to shopping, dining and schools. The new master bedroom with full bath and laundry makes it four bedrooms, very rare at this price point in this area. New features include – roof, gutters, HVAC system, water heater, siding, kitchen with new white shaker cabinets, granite countertops, backsplash and stainless steel appliances, plumbing and electrical fixtures, paint inside and out, completely new master bath and updated secondary bath with new vanity, stylish luxury vinyl plank flooring and plush carpet. Sit on your covered back patio and look out over your large peaceful backyard surrounded by woods for privacy. You’ll be proud to call it home! No HOA. No Rental Restrictions! Owner has not lived in the property so limited disclosures.

  24. 2023-02-04
    status Under Contract
    Show marketing remark (985 chars)

    Stunning renovation – check! Perfect location – check! Great schools – check! What are you waiting for? You will love this beautifully updated home with rocking chair front porch in a great part of Dallas close to shopping, dining and schools. The new master bedroom with full bath and laundry makes it four bedrooms, very rare at this price point in this area. New features include – roof, gutters, HVAC system, water heater, siding, kitchen with new white shaker cabinets, granite countertops, backsplash and stainless steel appliances, plumbing and electrical fixtures, paint inside and out, completely new master bath and updated secondary bath with new vanity, stylish luxury vinyl plank flooring and plush carpet. Sit on your covered back patio and look out over your large peaceful backyard surrounded by woods for privacy. You’ll be proud to call it home! No HOA. No Rental Restrictions! Owner has not lived in the property so limited disclosures.

  25. 2023-02-04
    historical Active Under Contract
    Show marketing remark (985 chars)

    Stunning renovation – check! Perfect location – check! Great schools – check! What are you waiting for? You will love this beautifully updated home with rocking chair front porch in a great part of Dallas close to shopping, dining and schools. The new master bedroom with full bath and laundry makes it four bedrooms, very rare at this price point in this area. New features include – roof, gutters, HVAC system, water heater, siding, kitchen with new white shaker cabinets, granite countertops, backsplash and stainless steel appliances, plumbing and electrical fixtures, paint inside and out, completely new master bath and updated secondary bath with new vanity, stylish luxury vinyl plank flooring and plush carpet. Sit on your covered back patio and look out over your large peaceful backyard surrounded by woods for privacy. You’ll be proud to call it home! No HOA. No Rental Restrictions! Owner has not lived in the property so limited disclosures.

  26. 2023-01-13
    listed $275,000 Active
    Show marketing remark (985 chars)

    Stunning renovation – check! Perfect location – check! Great schools – check! What are you waiting for? You will love this beautifully updated home with rocking chair front porch in a great part of Dallas close to shopping, dining and schools. The new master bedroom with full bath and laundry makes it four bedrooms, very rare at this price point in this area. New features include – roof, gutters, HVAC system, water heater, siding, kitchen with new white shaker cabinets, granite countertops, backsplash and stainless steel appliances, plumbing and electrical fixtures, paint inside and out, completely new master bath and updated secondary bath with new vanity, stylish luxury vinyl plank flooring and plush carpet. Sit on your covered back patio and look out over your large peaceful backyard surrounded by woods for privacy. You’ll be proud to call it home! No HOA. No Rental Restrictions! Owner has not lived in the property so limited disclosures.

  27. 2023-01-13
    listed $275,000 New
    Show marketing remark (985 chars)

    Stunning renovation – check! Perfect location – check! Great schools – check! What are you waiting for? You will love this beautifully updated home with rocking chair front porch in a great part of Dallas close to shopping, dining and schools. The new master bedroom with full bath and laundry makes it four bedrooms, very rare at this price point in this area. New features include – roof, gutters, HVAC system, water heater, siding, kitchen with new white shaker cabinets, granite countertops, backsplash and stainless steel appliances, plumbing and electrical fixtures, paint inside and out, completely new master bath and updated secondary bath with new vanity, stylish luxury vinyl plank flooring and plush carpet. Sit on your covered back patio and look out over your large peaceful backyard surrounded by woods for privacy. You’ll be proud to call it home! No HOA. No Rental Restrictions! Owner has not lived in the property so limited disclosures.

  28. 2023-01-12
    historical
  29. 2022-12-15
    price $279,900
  30. 2022-11-12
    listed $280,000 New
  31. 2022-11-11
    historical
  32. 2022-10-28
    price $280,000
  33. 2022-10-06
    price $285,000
  34. 2022-09-09
    price $290,000
  35. 2022-09-02
    price $294,000
  36. 2022-08-25
    status Back On Market
  37. 2022-08-18
    status Under Contract
  38. 2022-08-11
    listed $295,000 New
  39. 2022-04-04
    soldstatus $140,000
  40. 2008-04-30
    soldstatus $99,200
  41. 2008-04-25
    soldstatus $95,896
  42. 2007-12-26
    listed $95,900

ⓘ 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
$2,635 · $220/mo
Projected year-2 tax
$2,714 · $226/mo
Expected delta
+$79/yr (+$7/mo · 3.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$29,644
− Mortgage interest
−$16,525
− Property taxes
−$2,635
− Insurance
−$1,475
− Repairs & maintenance
−$2,372
− Management
−$2,372
− Depreciation
−$8,582
Taxable loss
−$4,316
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,036
After-tax cash flow
$1,780/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
Paulding County
NCES district ID
1304020
Math proficiency
39% ▼ -6.00%
Reading proficiency
42% ▼ -7.00%
Median HH income
$61,447
Composite
36.0/100
National rank
#4784
State rank
#33 of 174 in GA

Livability — Dallas

Score
66/100
State rank
#192
US rank
#11802

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Paulding County · 134,013 people
City population
106,793
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
53,348
Household income
$109,914
Rent vs Own
20.2% rent · 79.8% own
Severe rent burden
593.0

Population outlook (Paulding County) Hauer SSP2

Today (2025)
175,714 people
By 2030
186,082 · +5.9%
By 2040
204,414 · +16.3%
By 2050
217,040 · +23.5%
By 2075
236,980 · +34.9%
By 2100
238,314 · +35.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 19% Hispanic / Latino 9% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
8% · Canada, China
Languages at home
91% English-only · Spanish 5% Other Indo-European 1% Tagalog/Filipino 1%

Political lean MEDSL · Paulding

2024 margin
Strong R (+24.1) · D 37.6% · R 61.7%
2008→2024 swing
+14.4pp toward D · 2008: -38.5pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+29.1 2016: R+41.2 2012: R+43.6 2008: R+38.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.85%
Current HPI
187.6553
Rent YoY
▲ 1.84%
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

+207.6% since first listed
32 events — show timeline
  • 2026-06-17 Contingent FMLS
  • 2026-06-11 Relisted GAMLS
  • 2026-06-10 Relisted FMLS
  • 2026-06-09 Pending GAMLS
  • 2026-06-09 Contingent FMLS
  • 2026-05-28 Price Changed $295,000 GAMLS
  • 2026-05-28 Price Changed $295,000 FMLS
  • 2026-05-13 Listed $300,000 GAMLS
  • 2026-05-13 Listed $300,000 FMLS
  • 2023-03-01 Sold (Public Records) $275,000 Public Records
  • 2023-02-28 Sold (MLS) $275,000 GAMLS
  • 2023-02-28 Sold (MLS) $275,000 FMLS
  • 2023-02-07 Pending FMLS
  • 2023-02-04 Pending GAMLS
  • 2023-02-04 Contingent FMLS
  • 2023-01-13 Listed $275,000 GAMLS
  • 2023-01-13 Listed $275,000 FMLS
  • 2023-01-12 Listing Removed GAMLS
  • 2022-12-15 Price Changed $279,900 GAMLS
  • 2022-11-12 Listed $280,000 GAMLS
  • 2022-11-11 Listing Removed GAMLS
  • 2022-10-28 Price Changed $280,000 GAMLS
  • 2022-10-06 Price Changed $285,000 GAMLS
  • 2022-09-09 Price Changed $290,000 GAMLS
  • 2022-09-02 Price Changed $294,000 GAMLS
  • 2022-08-25 Relisted GAMLS
  • 2022-08-18 Pending GAMLS
  • 2022-08-11 Listed $295,000 GAMLS
  • 2022-04-04 Sold (Public Records) $140,000 Public Records
  • 2008-04-30 Sold (Public Records) $99,200 Public Records
  • 2008-04-25 Sold (MLS) $95,896 FMLS
  • 2007-12-26 Listed $95,900 FMLS

Property tax history

+6.6%/yr

Latest (2025): $2,635 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…