CashFlowRE
Sign in Sign up
424 Mountain Oak Trl
C- Composite 51.85
Why this score? — see what drove the C- 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 +19.5/30.0
  • ARV discount +10.4/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.1/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$274,900

424 Mountain Oak Trl · Ball Ground, GA 30143
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 132 Days on market
Built 1996 1.63 ac lot $220/sqft · 7% below area Est $294k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If mountain living is calling your name, this 3 bedroom, 2 bath home in Jasper answers loud and clear. Featuring seasonal long-range mountain views, front and back decks, and a cozy gas fireplace, this home was made for relaxed North Georgia living. The kitchen shines with solid surface countertops, stainless steel appliances, and a gas range-because real cooks know gas is king. A generator offers extra peace of mind during mountain weather, while the comfortable layout makes everyday living easy. Solid surface countertops in kitchen and bathrooms. 10X12 Shed with loft. The seller has updated the windows, the roof and the Hvac in the last couple of years! Whether you're downsizing, investing, or looking for a peaceful escape, this home proves you don't have to give up style or views to keep life simple.

Key facts

  • Cozy gas fireplace
  • Front and back decks
  • Gas range

Tags

FRONT AND BACK DECKSCOZY GAS FIREPLACESOLID SURFACE COUNTERTOPSSTAINLESS STEEL APPLIANCESGAS RANGEGENERATOR

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 manufactured listed at $275k.

Deal economics

  • At list price, monthly cash flow is $313 ($4k/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 $250k (9.1% below list).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 1.5% in Ball Ground — 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 (#80 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Pickens County (rural): math 35% / reading 35% proficiency, ranked #59 of 174 in GA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 713 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 260 units permitted in Pickens 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 $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 132 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 21 sale attempts since 10y ago; this cycle's ask has dropped $28k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $194k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $241,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  6. 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.
  7. 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
0.91%
Cap rate
7.66%
Cash-on-cash
4.88%
DSCR
1.22
GRM
9.2

CMA / ARV

ARV (median comp)
$294,103
List price
$274,900
Delta
-6.53%
Verdict
FAIR
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-8.8%
Equity multiple
0.68×
Total profit
$-24,722
Equity at exit
$40,988
10-year hold
IRR
0.7%
Equity multiple
1.05×
Total profit
$3,699
Equity at exit
$23,768

Cash invested: $76,972 (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 30143

Home prices YoY
-14.4%
Active inventory
713
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$106 /mo · $1,271/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$313

Break-even live

Break-even rent $2,104
Max offer price $274,900
Occupancy floor 82%

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
$68,725
Closing costs
$8,247
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
148 Holly Hill Rd Jasper, GA 3.0 2.0 1128 $2,500 $2.22 16d 1 0.57mi

Listing history 50 events

  1. 2026-06-18
    days on market $274,900 Active 132 DOM
  2. 2026-06-17
    days on market $274,900 Active 131 DOM
  3. 2026-06-16
    days on market $274,900 Active 130 DOM
  4. 2026-06-15
    pricedays on market $274,900 Active 129 DOM
  5. 2026-06-13
    days on market $289,000 Active 127 DOM
  6. 2026-06-13
    days on market $289,000 Active 126 DOM
  7. 2026-06-09
    days on market $289,000 Active 123 DOM
  8. 2026-06-08
    days on market $289,000 Active 122 DOM
  9. 2026-06-07
    days on market $289,000 Active 121 DOM
  10. 2026-06-04
    days on market $289,000 Active 118 DOM
  11. 2026-06-03
    days on market $289,000 Active 117 DOM
  12. 2026-06-02
    days on market $289,000 Active 116 DOM
  13. 2026-06-01
    days on market $289,000 Active 115 DOM
  14. 2026-05-31
    days on market $289,000 Active 114 DOM
  15. 2026-05-11
    price $289,000 814-char remark
    Show marketing remark (815 chars)

    If mountain living is calling your name, this 3 bedroom, 2 bath home in Jasper answers loud and clear. Featuring seasonal long-range mountain views, front and back decks, and a cozy gas fireplace, this home was made for relaxed North Georgia living. The kitchen shines with solid surface countertops, stainless steel appliances, and a gas range-because real cooks know gas is king. A generator offers extra peace of mind during mountain weather, while the comfortable layout makes everyday living easy. Solid surface countertops in kitchen and bathrooms. 10X12 Shed with loft. The seller has updated the windows, the roof and the Hvac in the last couple of years! Whether you're downsizing, investing, or looking for a peaceful escape, this home proves you don't have to give up style or views to keep life simple.

  16. 2026-05-11
    price $289,000 815-char remark
    Show marketing remark (815 chars)

    If mountain living is calling your name, this 3 bedroom, 2 bath home in Jasper answers loud and clear. Featuring seasonal long-range mountain views, front and back decks, and a cozy gas fireplace, this home was made for relaxed North Georgia living. The kitchen shines with solid surface countertops, stainless steel appliances, and a gas range-because real cooks know gas is king. A generator offers extra peace of mind during mountain weather, while the comfortable layout makes everyday living easy. Solid surface countertops in kitchen and bathrooms. 10X12 Shed with loft. The seller has updated the windows, the roof and the Hvac in the last couple of years! Whether you're downsizing, investing, or looking for a peaceful escape, this home proves you don't have to give up style or views to keep life simple.

  17. 2026-02-18
    price $295,000 815-char remark
    Show marketing remark (814 chars)

    If mountain living is calling your name, this 3 bedroom, 2 bath home in Jasper answers loud and clear. Featuring seasonal long-range mountain views, front and back decks, and a cozy gas fireplace, this home was made for relaxed North Georgia living. The kitchen shines with solid surface countertops, stainless steel appliances, and a gas range-because real cooks know gas is king. A generator offers extra peace of mind during mountain weather, while the comfortable layout makes everyday living easy. Solid surface countertops in kitchen and bathrooms. 10X12 Shed with loft. The seller has updated the windows, the roof and the Hvac in the last couple of years! Whether you're downsizing, investing, or looking for a peaceful escape, this home proves you don't have to give up style or views to keep life simple.

  18. 2026-02-18
    price $295,000 814-char remark
    Show marketing remark (814 chars)

    If mountain living is calling your name, this 3 bedroom, 2 bath home in Jasper answers loud and clear. Featuring seasonal long-range mountain views, front and back decks, and a cozy gas fireplace, this home was made for relaxed North Georgia living. The kitchen shines with solid surface countertops, stainless steel appliances, and a gas range-because real cooks know gas is king. A generator offers extra peace of mind during mountain weather, while the comfortable layout makes everyday living easy. Solid surface countertops in kitchen and bathrooms. 10X12 Shed with loft. The seller has updated the windows, the roof and the Hvac in the last couple of years! Whether you're downsizing, investing, or looking for a peaceful escape, this home proves you don't have to give up style or views to keep life simple.

  19. 2026-02-05
    listed $303,000 Active 814-char remark
    Show marketing remark (815 chars)

    If mountain living is calling your name, this 3 bedroom, 2 bath home in Jasper answers loud and clear. Featuring seasonal long-range mountain views, front and back decks, and a cozy gas fireplace, this home was made for relaxed North Georgia living. The kitchen shines with solid surface countertops, stainless steel appliances, and a gas range-because real cooks know gas is king. A generator offers extra peace of mind during mountain weather, while the comfortable layout makes everyday living easy. Solid surface countertops in kitchen and bathrooms. 10X12 Shed with loft. The seller has updated the windows, the roof and the Hvac in the last couple of years! Whether you're downsizing, investing, or looking for a peaceful escape, this home proves you don't have to give up style or views to keep life simple.

  20. 2026-02-05
    listed $303,000 Active 815-char remark
    Show marketing remark (815 chars)

    If mountain living is calling your name, this 3 bedroom, 2 bath home in Jasper answers loud and clear. Featuring seasonal long-range mountain views, front and back decks, and a cozy gas fireplace, this home was made for relaxed North Georgia living. The kitchen shines with solid surface countertops, stainless steel appliances, and a gas range-because real cooks know gas is king. A generator offers extra peace of mind during mountain weather, while the comfortable layout makes everyday living easy. Solid surface countertops in kitchen and bathrooms. 10X12 Shed with loft. The seller has updated the windows, the roof and the Hvac in the last couple of years! Whether you're downsizing, investing, or looking for a peaceful escape, this home proves you don't have to give up style or views to keep life simple.

  21. 2023-04-25
    soldstatus $194,000
  22. 2023-04-24
    soldstatus $194,000 Closed
  23. 2023-04-24
    soldstatus $194,000 Sold
  24. 2023-04-24
    soldstatus $194,000 Sold
  25. 2022-08-22
    status Pending
  26. 2022-08-15
    historical Active Under Contract
  27. 2022-08-14
    status Under Contract
  28. 2022-08-14
    status Pending
  29. 2022-07-15
    price $199,000
  30. 2022-07-15
    price $199,000
  31. 2022-07-15
    price $199,000
  32. 2022-07-08
    price $207,900
  33. 2022-07-08
    price $207,900
  34. 2022-07-08
    price $207,900
  35. 2022-07-01
    price $209,900
  36. 2022-07-01
    price $209,900
  37. 2022-07-01
    price $209,900
  38. 2022-06-21
    status Back On Market
  39. 2022-06-21
    status Active
  40. 2022-06-21
    status Active
  41. 2022-06-19
    historical Active Under Contract
  42. 2022-06-19
    status Under Contract
  43. 2022-06-19
    status Pending
  44. 2022-06-14
    status Back On Market
  45. 2022-06-14
    status Active
  46. 2022-06-14
    status Active
  47. 2022-06-14
    status Pending
  48. 2022-06-07
    historical Active Under Contract
  49. 2022-06-07
    status Under Contract
  50. 2022-06-07
    status Pending

ⓘ 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
$1,271 · $106/mo
Projected year-2 tax
$2,529 · $211/mo
Expected delta
+$1,258/yr (+$105/mo · 99.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$30,000
− Mortgage interest
−$15,399
− Property taxes
−$1,271
− Insurance
−$1,374
− Repairs & maintenance
−$2,400
− Management
−$2,400
− Depreciation
−$7,997
Taxable loss
−$841
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$202
After-tax cash flow
$3,957/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
Pickens County
NCES district ID
1304110
Math proficiency
35% ▼ -11.00%
Reading proficiency
35% ▼ -5.00%
Median HH income
$53,760
Composite
30.72/100
National rank
#6165
State rank
#59 of 174 in GA

Livability — Ball Ground

Score
71/100
State rank
#80
US rank
#6900

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
19,134
Population (ZIP)
26,738

Population outlook (Pickens County) Hauer SSP2

Today (2025)
32,161 people
By 2030
32,815 · +2.0%
By 2040
33,427 · +3.9%
By 2050
33,077 · +2.8%
By 2075
31,291 · -2.7%
By 2100
27,205 · -15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 5% Serbian 2% Romanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Pickens

2024 margin
Solid R (+65.8) · D 16.8% · R 82.6%
2008→2024 swing
-7.8pp toward R · 2008: -57.9pp · 2024: -65.8pp
All cycles
2024: R+65.8 2020: R+65.7 2016: R+69.2 2012: R+67.6 2008: R+57.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.27%
Current HPI
280.6731
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

+1782.7% since first listed
78 events — show timeline
  • 2026-05-11 Price Changed $289,000 NEGBOR
  • 2026-05-11 Price Changed $289,000 FMLS
  • 2026-02-18 Price Changed $295,000 FMLS
  • 2026-02-18 Price Changed $295,000 NEGBOR
  • 2026-02-05 Listed $303,000 FMLS
  • 2026-02-05 Listed $303,000 NEGBOR
  • 2023-04-25 Sold (Public Records) $194,000 Public Records
  • 2023-04-24 Sold (MLS) $194,000 GAMLS
  • 2023-04-24 Sold (MLS) $194,000 NEGBOR
  • 2023-04-24 Sold (MLS) $194,000 FMLS
  • 2022-08-22 Pending FMLS
  • 2022-08-15 Contingent FMLS
  • 2022-08-14 Pending GAMLS
  • 2022-08-14 Pending NEGBOR
  • 2022-07-15 Price Changed $199,000 NEGBOR
  • 2022-07-15 Price Changed $199,000 GAMLS
  • 2022-07-15 Price Changed $199,000 FMLS
  • 2022-07-08 Price Changed $207,900 NEGBOR
  • 2022-07-08 Price Changed $207,900 GAMLS
  • 2022-07-08 Price Changed $207,900 FMLS
  • 2022-07-01 Price Changed $209,900 NEGBOR
  • 2022-07-01 Price Changed $209,900 GAMLS
  • 2022-07-01 Price Changed $209,900 FMLS
  • 2022-06-21 Relisted GAMLS
  • 2022-06-21 Relisted FMLS
  • 2022-06-21 Relisted NEGBOR
  • 2022-06-19 Contingent FMLS
  • 2022-06-19 Pending GAMLS
  • 2022-06-19 Pending NEGBOR
  • 2022-06-14 Relisted GAMLS
  • 2022-06-14 Relisted NEGBOR
  • 2022-06-14 Relisted FMLS
  • 2022-06-14 Pending FMLS
  • 2022-06-07 Contingent FMLS
  • 2022-06-07 Pending GAMLS
  • 2022-06-07 Pending NEGBOR
  • 2022-06-02 Relisted FMLS
  • 2022-06-02 Relisted GAMLS
  • 2022-06-02 Relisted NEGBOR
  • 2022-06-02 Contingent FMLS
  • 2022-06-02 Pending GAMLS
  • 2022-06-01 Pending NEGBOR
  • 2022-05-30 Price Changed $214,900 NEGBOR
  • 2022-05-30 Price Changed $214,900 FMLS
  • 2022-05-30 Price Changed $214,900 GAMLS
  • 2022-05-25 Price Changed $220,000 NEGBOR
  • 2022-05-25 Price Changed $220,000 FMLS
  • 2022-05-25 Relisted FMLS
  • 2022-05-25 Relisted GAMLS
  • 2022-05-25 Price Changed $220,000 GAMLS
  • 2022-05-25 Relisted NEGBOR
  • 2022-05-19 Pending FMLS
  • 2022-05-18 Price Changed $235,000 NEGBOR
  • 2022-05-18 Pending NEGBOR
  • 2022-05-18 Contingent FMLS
  • 2022-05-18 Pending GAMLS
  • 2022-05-18 Price Changed $235,000 FMLS
  • 2022-05-18 Price Changed $235,000 GAMLS
  • 2022-05-05 Listed $220,000 NEGBOR
  • 2022-05-04 Listed $220,000 GAMLS
  • 2022-05-04 Listed $220,000 FMLS
  • 2017-05-11 Sold (Public Records) $81,800 Public Records
  • 2017-05-03 Sold (MLS) $81,750 FMLS
  • 2017-05-02 Sold (MLS) $81,750 GAMLS
  • 2017-04-04 Pending GAMLS
  • 2017-03-23 Contingent FMLS
  • 2017-03-15 Price Changed $79,900 GAMLS
  • 2017-02-23 Relisted GAMLS
  • 2017-02-23 Relisted FMLS
  • 2017-02-21 Pending GAMLS
  • 2017-02-21 Contingent FMLS
  • 2016-11-18 Price Changed $84,900 GAMLS
  • 2016-11-18 Price Changed $84,900 FMLS
  • 2016-11-10 Listed $89,900 GAMLS
  • 2016-11-10 Listed $89,900 FMLS
  • 2016-04-18 Sold (Public Records) $25,000 Public Records
  • 1998-09-10 Sold (Public Records) $62,000 Public Records
  • 1995-05-26 Sold (Public Records) $15,350 Public Records

Property tax history

+5.4%/yr

Latest (2025): $1,271 · -6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…