CashFlowRE
Sign in Sign up
20 Eagle Mountain Villa Ct
D+ Composite 49.88
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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.3/10.0
  • Livability +3.6/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,500

20 Eagle Mountain Villa Ct · Ellijay, GA 30540
2 bd · 2.0 ba · 864 sqft · SingleFamily public records · 77 Days on market
Built 1988 0.30 ac lot $161/sqft · 57% below area $90/mo HOA · 6% of rent ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

Key facts

  • 0.3 acre lot
  • Community pool
  • Built 1988

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 2-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $153 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $131k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 1.8% in Ellijay — 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 71/100 on livability (#85 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, schools D-, amenities F.
  • Gilmer County (rural): math 39% / reading 36% proficiency, ranked #56 of 174 in GA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 971 active listings in the ZIP; 176 units permitted in Gilmer County in 2024 (74 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $964 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Gilmer County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $60k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,130 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.03%
Cap rate
7.61%
Cash-on-cash
4.69%
DSCR
1.21
GRM
8.1

CMA / ARV

ARV (median comp)
$323,537
List price
$139,500
Delta
-56.88%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
151 Oneida Cir Unit 1,330 SF 0.47mi 2/2.5 900 (+4%) 7mo $360,000 $400 63

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-12,841
Equity at exit
$20,800
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$1,485
Equity at exit
$12,061

Cash invested: $39,060 (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 30540

Home prices YoY
-11.0%
Active inventory
971
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,438 medium interval (Pro) →
Mortgage (P&I)
$732
Tax from tax record
$104 /mo · $1,243/yr
Insurance
$58
HOA
$90
Vacancy / Maint / Mgmt
$302
Net cashflow
$153

Break-even live

Break-even rent $1,245
Max offer price $139,500
Occupancy floor 84%

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
$34,875
Closing costs
$4,185
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.

HOA detail

Monthly dues
$90 · $1,080/yr
Likely covers
landscapingpoolsecurity

Listing history 35 events

  1. 2026-06-18
    days on market $139,500 Active 77 DOM
  2. 2026-06-17
    days on market $139,500 Active 76 DOM
  3. 2026-06-16
    days on market $139,500 Active 75 DOM
  4. 2026-06-15
    days on market $139,500 Active 74 DOM
  5. 2026-06-14
    days on market $139,500 Active 72 DOM
  6. 2026-06-13
    days on market $139,500 Active 71 DOM
  7. 2026-06-10
    days on market $139,500 Active 69 DOM
  8. 2026-06-09
    days on market $139,500 Active 68 DOM
  9. 2026-06-08
    days on market $139,500 Active 67 DOM
  10. 2026-06-07
    days on market $139,500 Active 66 DOM
  11. 2026-06-05
    days on market $139,500 Active 63 DOM
  12. 2026-06-03
    days on market $139,500 Active 62 DOM
  13. 2026-06-02
    days on market $139,500 Active 61 DOM
  14. 2026-06-01
    days on market $139,500 Active 60 DOM
  15. 2026-06-01
    price $139,500 Active 59 DOM
  16. 2026-05-31
    days on market $149,500 Active 59 DOM
  17. 2026-05-31
    days on market $149,500 Active 58 DOM
  18. 2026-04-02
    status Active 1548-char remark
    Show marketing remark (1557 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  19. 2026-04-02
    status Active 1557-char remark
    Show marketing remark (1557 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  20. 2026-03-31
    historical 1548-char remark
    Show marketing remark (1557 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  21. 2026-03-31
    historical 1557-char remark
    Show marketing remark (1557 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  22. 2026-03-17
    price $149,500 1548-char remark
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  23. 2026-03-17
    price $149,500
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  24. 2026-02-28
    price $159,500 1548-char remark
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  25. 2026-02-28
    price $159,500
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  26. 2026-01-06
    price $164,500 1548-char remark
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  27. 2026-01-06
    price $164,500
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  28. 2025-12-12
    price $170,000 1548-char remark
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  29. 2025-12-12
    price $170,000
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  30. 2025-11-25
    price $180,000 1548-char remark
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  31. 2025-10-29
    price $190,000
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  32. 2025-10-29
    price $190,000 1548-char remark
    Show marketing remark (1548 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  33. 2025-09-27
    listed $200,000 Active 1548-char remark
    Show marketing remark (1557 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  34. 2025-09-27
    listed $149,500 1557-char remark
    Show marketing remark (1557 chars)

    Charming 2-Bedroom, 2-Bath Cabin in River Resort Community - A Fixer-Upper with Great Potential! Discover an incredible opportunity to own a cabin in one of Ellijay's most sought-after gated river resort communities. This 2-bedroom, 2-bath cabin is ready for your vision and updates — perfect for buyers looking to invest sweat equity and create their dream mountain retreat. The home offers an open living area with rustic charm, and while it needs work, it's a blank canvas for your personal touches. Enjoy the serenity of the North Georgia mountains and all the outdoor adventures the region is known for. Resort-Style Amenities Include: • Beaver Lake Fishing Pond • Sparkling community pool • Tennis and pickleball courts • Camping areas and playgrounds • Scenic hiking and nature trails This gated community provides a safe, welcoming environment for full-time residents and vacation homeowners alike. With a little TLC, this cabin could become your perfect getaway or a lucrative investment property in a popular destination. Location Highlights: • Situated in the heart of Ellijay, GA — famous for its apple orchards, festivals, and mountain charm • Close to shops, dining, and outdoor adventures • A fantastic opportunity to build equity in a thriving mountain community Bring your imagination and tools — with some updates and care, this cabin can shine! Don't miss this chance to secure your spot in a desirable resort neighborhood with amazing amenities.

  35. 2025-09-25
    listed $200,000 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
$1,243 · $104/mo
Projected year-2 tax
$1,283 · $107/mo
Expected delta
+$41/yr (+$3/mo · 3.3%)

ⓘ 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 5/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$17,256
− Mortgage interest
−$7,814
− Property taxes
−$1,243
− Insurance
−$698
− Repairs & maintenance
−$1,380
− Management
−$1,380
− HOA
−$1,080
− Depreciation
−$4,058
Taxable loss
−$397
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$95
After-tax cash flow
$1,929/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
Gilmer County
NCES district ID
1302340
Math proficiency
39% ▼ -7.00%
Reading proficiency
36% ▼ -6.00%
Median HH income
$40,473
Composite
31.53/100
National rank
#5961
State rank
#56 of 174 in GA

Livability — Ellijay

Score
71/100
State rank
#85
US rank
#7087

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
20,145

Population outlook (Gilmer County) Hauer SSP2

Today (2025)
31,466 people
By 2030
32,199 · +2.3%
By 2040
33,034 · +5.0%
By 2050
33,266 · +5.7%
By 2075
33,686 · +7.1%
By 2100
33,792 · +7.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 12% Two or more races 6% Native American 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 4% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Gilmer

2024 margin
Solid R (+62.6) · D 18.5% · R 81.0%
2008→2024 swing
-10.6pp toward R · 2008: -52.0pp · 2024: -62.6pp
All cycles
2024: R+62.6 2020: R+63.5 2016: R+66.9 2012: R+63.3 2008: R+52.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.49%
Current HPI
270.796
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

-25.2% since first listed
18 events — show timeline
  • 2026-04-02 Relisted GCAR
  • 2026-04-02 Relisted REALTRACS as Distributed by MLS Grid
  • 2026-03-31 Delisted GCAR
  • 2026-03-31 Listing Removed REALTRACS as Distributed by MLS Grid
  • 2026-03-17 Price Changed $149,500 GCAR
  • 2026-03-17 Price Changed $149,500 GAMLS
  • 2026-02-28 Price Changed $159,500 GCAR
  • 2026-02-28 Price Changed $159,500 GAMLS
  • 2026-01-06 Price Changed $164,500 GCAR
  • 2026-01-06 Price Changed $164,500 GAMLS
  • 2025-12-12 Price Changed $170,000 GCAR
  • 2025-12-12 Price Changed $170,000 GAMLS
  • 2025-11-25 Price Changed $180,000 GCAR
  • 2025-10-29 Price Changed $190,000 GAMLS
  • 2025-10-29 Price Changed $190,000 GCAR
  • 2025-09-27 Listed $200,000 GCAR
  • 2025-09-27 Listed $149,500 REALTRACS as Distributed by MLS Grid
  • 2025-09-25 Listed $200,000 GAMLS

Property tax history

+18.1%/yr

Latest (2025): $1,243 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…