CashFlowRE
Sign in Sign up
7074 Oakhill Cir
B- Composite 67.16
Why this score? — see what drove the B- 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 +24.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.0/10.0
  • 1% rule +7.0/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,000

7074 Oakhill Cir · Mableton, GA 30168
3 bd · 3.5 ba · 1,662 sqft · Townhouse public records · 44 Days on market
Built 1983 561 sqft lot $105/sqft · 36% below area Est $272k · 36% under $150/mo HOA · 7% of rent

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

Listing remarks MLS

Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

Key facts

  • $150 HOA
  • 2 parking spots
  • Built 1983

Property features AI

Finance

  • Other: Property legal description: OAKHILL TOWNHOMES LOT 18 UNIT 1
  • Financial info: Multi-family info: single unit in community
  • HOA & community: Homeowners association with an annual fee of $1,800; HOA covers grounds maintenance, sewer, and water

Exterior

  • Parking: Two assigned parking spaces
  • Utilities: Public water; Public sewer; Other utilities
  • Home design: Townhome / multi-level property with three or more levels; Fee simple ownership; Resale condition; Composition roof
  • Construction: Vinyl siding; Foundation: see remarks
  • Exterior features: Deck; Other exterior features

Interior

  • Kitchen: Dishwasher; Garbage disposal; Electric range; Microwave; Refrigerator; Kitchen features: Other
  • Bedrooms: Three bedrooms on the upper level; Bedroom features: Other
  • Flooring: Carpet; Laminate
  • Bathrooms: Three full bathrooms; One half bathroom (main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: One factory-built fireplace in the living room; Aluminum-framed windows; Other interior features; Shared wall with one neighboring unit; Finished basement with interior and exterior entry and a finished full bathroom; Basement includes a bonus room
  • Laundry & utility: Laundry located in the basement; Air purifier

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/3.5-bath townhouse listed at $174k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $174k).
  • Recommended offer: $169k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.0% in Mableton — 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 70/100 on livability (#94 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, crime B+; Watch: amenities F, commute D-.
  • Cobb County (suburban): math 39% / reading 45% proficiency, ranked #25 of 174 in GA (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: City View Elementary School (math 10% / reading 13%, grade F, #1,069 of 1,228 statewide, top 87%, 883 students, 91% FRL); Lindley Middle School (math 15% / reading 22%, grade F, #372 of 470 statewide, top 80%, 1,096 students, 82% FRL); Pebblebrook High School (math 23% / reading 30%, grade F, #171 of 424 statewide, top 41%, 2,511 students, 70% FRL) — zoned schools average 81% FRL vs 39% district-wide (42 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 19% at this address vs 42% district-wide (-23 pts) — the specific schools serving this property underperform the Cobb County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 131 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,625 units permitted in Cobb County in 2024 (389 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Cobb County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 7y 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: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $168,780 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.20%
Cap rate
8.80%
Cash-on-cash
8.95%
DSCR
1.40
GRM
7.0

CMA / ARV

ARV (median comp)
$272,422
List price
$174,000
Delta
-36.13%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
295 Sweetshrub Dr #2 0.13mi 3/2.5 1,672 (+1%) 6mo $265,900 $159 84
7112 Fringe Flower Dr #19 0.06mi 3/2.5 1,703 (+2%) 9mo $255,000 $150 82
7240 Kings Cv #11 0.16mi 3/3.0 1,650 (-1%) 10mo $232,835 $141 82
7116 Fringe Flower Dr #19 0.06mi 2/2.5 (-1) 1,672 (+1%) 13mo $249,900 $149 77
7177 Fringe Flower Dr 0.10mi 3/2.5 1,838 (+11%) 11mo $255,000 $139 65
323 Sweetshrub Dr 0.13mi 3/2.5 1,838 (+11%) 12mo $280,000 $152 62
1402 Sweetshrub Pl #32 0.12mi 3/2.5 1,418 (-15%) 9mo $362,740 $256 58
7282 Rockhouse Rd #5 0.52mi 3/2.5 1,843 (+11%) 6mo $297,000 $161 49
7298 Rockhouse Rd #5 0.51mi 3/2.5 1,829 (+10%) 8mo $295,000 $161 48
236 Kinship Dr 0.74mi 3/2.5 1,801 (+8%) 7mo $377,348 $210 42
232 Kinship Dr 0.75mi 3/2.5 1,800 (+8%) 7mo $384,900 $214 42
215 Kinship Dr 0.75mi 3/2.5 1,801 (+8%) 8mo $403,005 $224 41

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 · 0.77% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-9,553
Equity at exit
$25,944
10-year hold
IRR
1.2%
Equity multiple
1.08×
Total profit
$3,843
Equity at exit
$15,044

Cash invested: $48,720 (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 30168

Home prices YoY
-25.5%
Rents YoY
0.8%
Active inventory
131
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,086 high interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$150 /mo · $1,795/yr
Insurance
$72
HOA
$150
Vacancy / Maint / Mgmt
$438
Net cashflow
$363

Break-even live

Break-even rent $1,626
Max offer price $174,000
Occupancy floor 78%

Sensitivity live

Price -10% $462 -5% $413 +0% $363 +5% $314 +10% $265
Rent -10% $199 -5% $281 +0% $363 +5% $446 +10% $528
Rate -1.0pp $451 -0.5pp $408 base $363 +0.5pp $318 +1.0pp $272

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
$43,500
Closing costs
$5,220
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7072 Shenandoah Trl Austell, GA 4.0 3.0 1928 $1,861 $0.97 17d 1 0.20mi
7076 Shenandoah Trl Austell, GA 4.0 2.5 1928 $2,165 $1.12 45d 1 0.22mi
7050 Silver Bend Ct Austell, GA 3.0 2.5 1888 $2,190 $1.16 0d 1 0.35mi
7069 Silver Bend Overlook Austell, GA 3.0 2.5 1888 $2,140 $1.13 7d 1 0.36mi
325 Riverside Pkwy SW Austell, GA 1.0–3.0 1.0–2.0 1029 $1,630 $1.58 45d 9 0.39mi
7160 Silver Mine Xing Austell, GA 3.0 2.5 1888 $2,130 $1.13 18d 1 0.58mi
7440 Riverside Pkwy SW Austell, GA 2.0–3.0 2.0 1145 $1,645 $1.44 0d 9 0.60mi
411 Clearstream Ln Austell, GA 4.0 2.5 2164 $2,299 $1.06 4d 1 0.65mi
595 Riverside Pkwy Austell, GA 1.0–2.0 1.0 973 $1,059 $1.09 7d 7 0.65mi
6660 Mableton Pkwy SE Mableton, GA 1.0–3.0 1.0–2.0 900 $1,638 $1.82 0d 8 0.70mi
597 S Gordon Rd SW Mableton, GA 3.0 1.0 1118 $4,500 $4.03 45d 1 0.76mi
6761 Armonia Dr Mableton, GA 3.0 2.5 1800 $2,475 $1.38 0d 1 0.79mi
214 Kinship Dr Mableton, GA 3.0 2.5 1800 $2,500 $1.39 45d 1 0.79mi
6719 Armonia Dr Mableton, GA 3.0 2.5 1800 $2,600 $1.44 45d 1 0.81mi
6715 Armonia Dr Mableton, GA 3.0 2.5 1800 $2,500 $1.39 14d 1 0.81mi
859 Springchase Dr Austell, GA 3.0 2.0 1530 $5,800 $3.79 45d 1 0.81mi
6512 Mitchell Ln SW Mableton, GA 3.0 2.0 2120 $2,490 $1.17 0d 1 1.07mi
6710 Stoneleigh Way Mableton, GA 3.0 2.5 1876 $2,150 $1.15 14d 1 1.16mi
847 Howard Ct SW Mableton, GA 3.0 2.0 1435 $1,000 $0.70 0d 1 1.16mi
848 Howard Ct SW Mableton, GA 3.0 2.0 1435 $1,045 $0.73 7d 1 1.19mi
6877 Slate Stone Way SE Mableton, GA 3.0 2.5 1860 $2,200 $1.18 5d 1 1.22mi
879 Howard Ct SW Mableton, GA 3.0 2.0 1435 $1,250 $0.87 21d 1 1.23mi
1032 Winterglen Way Austell, GA 3.0 2.5 1506 $2,075 $1.38 45d 1 1.28mi
26 Nellie Brook Dr SW Mableton, GA 3.0 2.0 1253 $2,000 $1.60 26d 1 1.33mi
1047 Winterglen Way Austell, GA 3.0 2.0 1390 $1,879 $1.35 4d 1 1.34mi
1138 Summerstone Trce Austell, GA 3.0 2.5 1500 $1,696 $1.13 0d 1 1.34mi
6508 Mountain Home Way SE Mableton, GA 3.0 2.5 1500 $2,200 $1.47 45d 1 1.47mi

HOA detail

Monthly dues
$150 · $1,800/yr

Listing history 50 events

  1. 2026-06-21
    days on market $174,000 Active 44 DOM
  2. 2026-06-18
    days on market $174,000 Active 41 DOM
  3. 2026-06-17
    days on market $174,000 Active 40 DOM
  4. 2026-06-16
    days on market $174,000 Active 39 DOM
  5. 2026-06-15
    days on market $174,000 Active 38 DOM
  6. 2026-06-13
    days on market $174,000 Active 36 DOM
  7. 2026-06-13
    days on market $174,000 Active 35 DOM
  8. 2026-06-09
    days on market $174,000 Active 32 DOM
  9. 2026-06-08
    days on market $174,000 Active 31 DOM
  10. 2026-06-07
    days on market $174,000 Active 30 DOM
  11. 2026-06-04
    days on market $174,000 Active 27 DOM
  12. 2026-06-03
    days on market $174,000 Active 26 DOM
  13. 2026-06-02
    days on market $174,000 Active 25 DOM
  14. 2026-06-01
    days on market $174,000 Active 24 DOM
  15. 2026-05-31
    days on market $174,000 Active 23 DOM
  16. 2026-05-06
    listed $174,000 Active 802-char remark
  17. 2026-05-02
    status Back On Market 812-char remark
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  18. 2026-05-01
    historical 812-char remark
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  19. 2026-01-27
    price $174,000 812-char remark
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  20. 2025-11-18
    price $175,000 812-char remark
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  21. 2025-10-28
    historical
  22. 2022-06-07
    soldstatus $176,000
  23. 2022-05-12
    soldstatus $176,000 Closed
  24. 2022-05-12
    soldstatus $176,000 Sold
  25. 2022-04-11
    status Pending
  26. 2022-04-11
    status Under Contract
  27. 2022-04-07
    status Active
  28. 2022-04-04
    historical
  29. 2022-04-04
    status Active
  30. 2022-03-16
    status Pending
  31. 2022-03-16
    status Under Contract
  32. 2022-03-11
    listed $180,000 New 812-char remark
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  33. 2022-03-11
    listed $180,000 New
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  34. 2022-03-11
    listed $165,000 Active
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  35. 2022-03-11
    listed $165,000 New
    Show marketing remark (812 chars)

    Spacious End-Unit Townhome | 1,662 Sq Ft | Prime Austell Location! This updated 3 bedroom, 3.5 bath end-unit townhome offers plenty of space and flexibility with a finished terrace level featuring two bonus rooms and a full bath-perfect for guests, a home office, or recreation space. The main level features an open layout, a bright kitchen, and access to a large deck ideal for entertaining. Upstairs you'll find three comfortable bedrooms and two full baths, including a private primary suite. The terrace level also opens to a second deck overlooking the wooded backyard. With no rental restrictions, this property is a fantastic opportunity for investors or owner-occupants alike. Conveniently located near shopping, dining, I-20-this one checks all the boxes for comfort, location, and potential!

  36. 2019-10-17
    soldstatus $45,000
  37. 2019-09-17
    soldstatus $45,000 Closed
  38. 2019-09-17
    soldstatus $45,000 Sold
  39. 2019-08-21
    status Under Contract
  40. 2019-08-21
    status Pending
  41. 2019-04-16
    price $60,000
  42. 2019-04-15
    price $60,000
  43. 2019-04-09
    price $70,000
  44. 2019-04-02
    status Back on Market
  45. 2019-04-02
    status Active
  46. 2019-03-19
    status Under Contract
  47. 2019-03-14
    status Pending
  48. 2019-02-28
    listed $75,000 New
  49. 2019-01-17
    price $75,000
  50. 2019-01-08
    listed $85,000 Active

ⓘ 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
$1,795 · $150/mo
Projected year-2 tax
$1,795 · $150/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% 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
$25,030
− Mortgage interest
−$9,747
− Property taxes
−$1,795
− Insurance
−$870
− Repairs & maintenance
−$2,002
− Management
−$2,002
− HOA
−$1,800
− Depreciation
−$5,062
Taxable income
$1,752
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$421
After-tax cash flow
$3,939/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
Cobb County
NCES district ID
1301290
Math proficiency
39% ▼ -15.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$68,845
Composite
37.93/100
National rank
#4308
State rank
#25 of 174 in GA

Livability — Mableton

Score
70/100
State rank
#94
US rank
#7534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cobb County · 777,758 people
City population
41,829
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
26,612
Household income
$64,059
Rent vs Own
50.0% rent · 50.0% own
Severe rent burden
993.0

Population outlook (Cobb County) Hauer SSP2

Today (2025)
868,385 people
By 2030
929,614 · +7.1%
By 2040
1,047,533 · +20.6%
By 2050
1,155,537 · +33.1%
By 2075
1,405,030 · +61.8%
By 2100
1,555,058 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Black 63% Hispanic / Latino 21% White 10% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Italian 4% Hispanic 1%
Foreign-born
19% · Canada
Languages at home
74% English-only · Spanish 20% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Cobb

2024 margin
D (+14.9) · D 56.9% · R 42.0% · Other 1.1%
2008→2024 swing
+24.3pp toward D · 2008: -9.4pp · 2024: 14.9pp
All cycles
2024: D+14.9 2020: D+14.3 2016: D+2.1 2012: R+12.6 2008: R+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.55%
Current HPI
246.7995
Rent YoY
▲ 0.77%
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

+166.5% since first listed
38 events — show timeline
  • 2026-05-06 Listed $174,000 FMLS
  • 2026-05-02 Relisted GAMLS
  • 2026-05-01 Listing Removed GAMLS
  • 2026-01-27 Price Changed $174,000 GAMLS
  • 2025-11-18 Price Changed $175,000 GAMLS
  • 2025-10-28 Listing Removed GAMLS
  • 2022-06-07 Sold (Public Records) $176,000 Public Records
  • 2022-05-12 Sold (MLS) $176,000 GAMLS
  • 2022-05-12 Sold (MLS) $176,000 FMLS
  • 2022-04-11 Pending FMLS
  • 2022-04-11 Pending GAMLS
  • 2022-04-07 Relisted GAMLS
  • 2022-04-04 Listing Removed GAMLS
  • 2022-04-04 Relisted FMLS
  • 2022-03-16 Pending FMLS
  • 2022-03-16 Pending GAMLS
  • 2022-03-11 Listed $165,000 GAMLS
  • 2022-03-11 Listed $165,000 FMLS
  • 2022-03-11 Listed $180,000 GAMLS
  • 2022-03-11 Listed $180,000 GAMLS
  • 2019-10-17 Sold (Public Records) $45,000 Public Records
  • 2019-09-17 Sold (MLS) $45,000 GAMLS
  • 2019-09-17 Sold (MLS) $45,000 FMLS
  • 2019-08-21 Pending GAMLS
  • 2019-08-21 Pending FMLS
  • 2019-04-16 Price Changed $60,000 GAMLS
  • 2019-04-15 Price Changed $60,000 FMLS
  • 2019-04-09 Price Changed $70,000 FMLS
  • 2019-04-02 Relisted GAMLS
  • 2019-04-02 Relisted FMLS
  • 2019-03-19 Pending GAMLS
  • 2019-03-14 Pending FMLS
  • 2019-02-28 Listed $75,000 GAMLS
  • 2019-01-17 Price Changed $75,000 FMLS
  • 2019-01-08 Listed $85,000 FMLS
  • 2002-12-18 Sold (Public Records) $89,900 Public Records
  • 2002-04-11 Sold (Public Records) $83,000 Public Records
  • 1992-08-14 Sold (Public Records) $65,300 Public Records

Property tax history

+3.4%/yr

Latest (2025): $1,795 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…