7074 Oakhill Cir · Mableton, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 21.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -5.4%
- Equity multiple
- 0.80×
- Total profit
- $-9,553
- Equity at exit
- $25,944
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $174,000 Active 44 DOM
-
2026-06-18days on market $174,000 Active 41 DOM
-
2026-06-17days on market $174,000 Active 40 DOM
-
2026-06-16days on market $174,000 Active 39 DOM
-
2026-06-15days on market $174,000 Active 38 DOM
-
2026-06-13days on market $174,000 Active 36 DOM
-
2026-06-13days on market $174,000 Active 35 DOM
-
2026-06-09days on market $174,000 Active 32 DOM
-
2026-06-08days on market $174,000 Active 31 DOM
-
2026-06-07days on market $174,000 Active 30 DOM
-
2026-06-04days on market $174,000 Active 27 DOM
-
2026-06-03days on market $174,000 Active 26 DOM
-
2026-06-02days on market $174,000 Active 25 DOM
-
2026-06-01days on market $174,000 Active 24 DOM
-
2026-05-31days on market $174,000 Active 23 DOM
-
2026-05-06$174,000 Active 802-char remark
-
2026-05-02status 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!
-
2026-05-01historical 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!
-
2026-01-27price $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!
-
2025-11-18price $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!
-
2025-10-28historical
-
2022-06-07soldstatus $176,000
-
2022-05-12soldstatus $176,000 Closed
-
2022-05-12soldstatus $176,000 Sold
-
2022-04-11status Pending
-
2022-04-11status Under Contract
-
2022-04-07status Active
-
2022-04-04historical
-
2022-04-04status Active
-
2022-03-16status Pending
-
2022-03-16status Under Contract
-
2022-03-11$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!
-
2022-03-11$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!
-
2022-03-11$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!
-
2022-03-11$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!
-
2019-10-17soldstatus $45,000
-
2019-09-17soldstatus $45,000 Closed
-
2019-09-17soldstatus $45,000 Sold
-
2019-08-21status Under Contract
-
2019-08-21status Pending
-
2019-04-16price $60,000
-
2019-04-15price $60,000
-
2019-04-09price $70,000
-
2019-04-02status Back on Market
-
2019-04-02status Active
-
2019-03-19status Under Contract
-
2019-03-14status Pending
-
2019-02-28$75,000 New
-
2019-01-17price $75,000
-
2019-01-08$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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+166.5% since first listed38 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%/yrLatest (2025): $1,795 · -1.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…