CashFlowRE
Sign in Sign up
162 Topaz Dr
C- Composite 50.77
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • 1% rule +3.8/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

162 Topaz Dr · Hiram, GA 30132
3 bd · 2.5 ba · 1,651 sqft · SingleFamily public records · 1 Days on market
Built 2005 3,920 sqft lot $151/sqft · 17% below area Est $301k · 17% under

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

Listing remarks MLS

Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

Key facts

  • Community pool
  • 3,920 sq ft lot
  • Garage

Tags

DEDICATED LAUNDRY ROOMCOMMUNITY POOLCONVENIENT ACCESS TO SHOPPINGCONVENIENT ACCESS TO DININGCONVENIENT ACCESS TO PARKSAMPLE SPACE FOR PARKING

Property features AI

Finance

  • Other: Lot approximately 0.09 acre
  • HOA & community: Community association with fees that include swimming and other amenities; Community amenities: pool, playground, sidewalks

Exterior

  • Parking: Attached garage with 2 parking spaces; Kitchen-level garage access
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Sewer connected; Water available
  • Home design: Single-family house; Two levels; Resale property; Subdivision: Cottage Cove
  • Construction: Built in 2005; Vinyl siding; Composition roof; Slab foundation
  • Exterior features: Deck; Patio; Porch; Fenced yard; Private lot

Interior

  • Kitchen: Breakfast area; Pantry; Solid surface counters; Dishwasher; Gas water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Hardwood
  • Bathrooms: 2 full bathrooms and 1 half bathroom (total 3 bathrooms)
  • Heating & cooling: Natural gas forced-air heating; Electric central air conditioning
  • Interior features: Tray ceilings; Factory-built fireplace with gas starter in family room; Foyer and family room
  • Laundry & utility: Hall laundry

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $76 ($911/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 $219k (12.3% below list).
  • Recommended offer: $219k (12.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.8% in Hiram — 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 68/100 on livability (#152 in GA) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities D+, crime F, commute F.
  • Paulding County (suburban): math 39% / reading 42% proficiency, ranked #33 of 174 in GA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dallas Elementary School (math 22% / reading 17%, grade F, #878 of 1,228 statewide, top 75%, 502 students, 74% FRL); P. B. Ritch Middle School (math 29% / reading 42%, grade F, #185 of 470 statewide, top 40%, 755 students, 60% FRL); East Paulding High School (math 11% / reading 31%, grade F, #225 of 424 statewide, top 54%, 1,905 students, 38% FRL) — zoned schools average 57% FRL vs 33% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 40% district-wide (-15 pts) — the specific schools serving this property underperform the Paulding County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.8%/yr); 652 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,458 units permitted in Paulding County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Paulding County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 12y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $84k; list at $250k implies a 198% gain — meaningful room to come down on a strong offer.

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 $219,234 (12.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
0.88%
Cap rate
6.66%
Cash-on-cash
1.30%
DSCR
1.06
GRM
9.5

CMA / ARV

ARV (median comp)
$301,082
List price
$249,900
Delta
-10.36%
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
183 Arrowhead Dr 0.21mi 3/2.5 1,650 (-0%) 6mo $272,500 $165 85
67 Granite Ct 0.22mi 3/2.0 1,724 (+4%) 4mo $265,000 $154 77
53 Granite Ct 0.21mi 3/2.5 1,528 (-8%) 12mo $277,500 $182 67
128 Sharon Ct 0.72mi 3/2.0 1,628 (-1%) 2mo $282,000 $173 60
118 Wheelan School Rd 0.34mi 4/2.5 (+1) 1,750 (+6%) 12mo $299,000 $171 59
401 Mount Tabor Church Rd 0.67mi 3/2.0 1,668 (+1%) 12mo $249,000 $149 55
82 Stephens Mill Dr 0.66mi 3/2.5 1,733 (+5%) 7mo $320,000 $185 55
108 Debbie Ln 0.64mi 3/1.5 1,686 (+2%) 10mo $250,000 $148 55
1238 Macland Rd 0.36mi 3/2.0 1,843 (+12%) 11mo $324,000 $176 53
119 Appalachian Trl 0.74mi 3/2.0 1,782 (+8%) 8mo $337,000 $189 43
222 Mount Laurel Dr 0.74mi 3/3.0 1,513 (-8%) 10mo $306,000 $202 41
174 Tammy Dr 0.69mi 4/2.0 (+1) 1,456 (-12%) 4mo $294,000 $202 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.84% rent growth · sell at horizon

5-year hold
IRR
-15.5%
Equity multiple
0.45×
Total profit
$-38,202
Equity at exit
$37,261
10-year hold
IRR
-9.0%
Equity multiple
0.47×
Total profit
$-37,226
Equity at exit
$21,607

Cash invested: $69,972 (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 30132

Home prices YoY
-33.1%
Rents YoY
1.8%
Active inventory
652
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,192 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$241 /mo · $2,897/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$76

Break-even live

Break-even rent $2,096
Max offer price $249,900
Occupancy floor 92%

Sensitivity live

Price -10% $217 -5% $147 +0% $76 +5% $5 +10% $-66
Rent -10% $-97 -5% $-11 +0% $76 +5% $162 +10% $249
Rate -1.0pp $202 -0.5pp $139 base $76 +0.5pp $11 +1.0pp $-55

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
$62,475
Closing costs
$7,497
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
103 Topaz Dr Dallas, GA 3.0 2.0 1377 $1,750 $1.27 44d 1 0.05mi
74 Slate Dr Dallas, GA 3.0 2.5 1528 $2,250 $1.47 44d 1 0.10mi
551 Arrowhead Dr Dallas, GA 4.0 2.5 1971 $2,081 $1.06 44d 1 0.10mi
199 Arrowhead Dr Dallas, GA 3.0 2.5 1670 $1,789 $1.07 44d 1 0.20mi
705 Charles Hardy Pkwy Unit B2 Dallas, GA 2.0 2.0 1231 $2,258 $1.83 44d 1 0.47mi
705 Charles Hardy Pkwy Dallas, GA 1.0–2.0 1.5–2.0 1189 $2,867 $2.41 6d 11 0.47mi
75 Log Cabin Dr Dallas, GA 1.0–3.0 1.0–2.0 1061 $2,151 $2.03 2d 14 0.51mi
350 WI Pkwy Unit 12 Dallas, GA 2.0 1.5 1200 $1,349 $1.12 25d 1 0.70mi
32 Brookvalley Ct W Dallas, GA 4.0 2.5 2150 $2,000 $0.93 44d 1 0.71mi
170 Ireland Ln Dallas, GA 4.0 2.5 2228 $2,379 $1.07 25d 1 0.74mi
350 WI Pkwy Unit 16 Dallas, GA 2.0 1.5 1200 $1,349 $1.12 44d 1 0.74mi
426 W I Pkwy Dallas, GA 2.0 1.5 1088 $1,325 $1.22 44d 1 0.76mi
46 Crescent Woode Way Dallas, GA 3.0 2.5 2157 $2,139 $0.99 3d 1 0.86mi
135 Limerick Way Dallas, GA 4.0 2.5 2228 $2,379 $1.07 44d 1 0.88mi
118 Crescent Woode Way Dallas, GA 4.0 2.5 2104 $1,920 $0.91 25d 1 0.90mi
65 Timberland Trace Way Dallas, GA 4.0 2.5 2142 $2,100 $0.98 3d 1 0.92mi
483 Ireland Ln Dallas, GA 4.0 2.5 1714 $2,309 $1.35 13d 1 0.98mi
725 Ireland Ln Powder Springs, GA 4.0 2.5 1862 $2,309 $1.24 13d 1 1.04mi
584 Ireland Ln Dallas, GA 4.0 2.5 2228 $2,479 $1.11 11d 1 1.04mi
673 Ireland Ln Dallas, GA 4.0 2.5 1714 $2,269 $1.32 2d 1 1.05mi
652 Ireland Ln Dallas, GA 4.0 2.5 1714 $2,169 $1.27 18d 1 1.09mi
39 Crescent Chase Dallas, GA 3.0 2.5 1964 $2,100 $1.07 44d 1 1.10mi
64 Hill Crest Cir Hiram, GA 3.0 2.0 1373 $2,100 $1.53 13d 1 1.12mi
64 Hill Crest Cir Hiram, GA 3.0 2.0 1373 $2,100 $1.53 44d 1 1.12mi
2300 Paris Rd Dallas, GA 3.0–4.0 2.5 2092 $2,350 $1.12 6d 9 1.18mi
98 High Point Way Hiram, GA 3.0 2.5 1345 $1,895 $1.41 2d 1 1.19mi
107 Highland Falls Dr Hiram, GA 3.0 2.5 1745 $2,000 $1.15 6d 1 1.25mi
107 Highland Falls Dr Hiram, GA 3.0 2.5 1745 $2,000 $1.15 22d 1 1.25mi
162 High Point Way Hiram, GA 3.0 2.0 1322 $1,865 $1.41 45d 1 1.25mi
494 Darbys Run Ct Hiram, GA 4.0 2.5 2250 $2,275 $1.01 44d 1 1.35mi
1068 Merchants Dr Dallas, GA 2.0–3.0 2.0 1300 $1,825 $1.40 3d 12 1.36mi
58 Macland Mill Ct Dallas, GA 4.0 2.5 2102 $2,650 $1.26 44d 1 1.37mi
77 Rosemont Ct Hiram, GA 3.0 2.5 2095 $2,070 $0.99 13d 1 1.39mi
39 Crestview Dr Dallas, GA 4.0 2.5 2002 $2,185 $1.09 13d 1 1.41mi
100 Rosemont Ct Hiram, GA 3.0 2.5 1375 $1,875 $1.36 44d 1 1.42mi
420 Stone Ridge Cir Hiram, GA 2.0–3.0 2.5–3.5 1554 $2,174 $1.40 3d 10 1.43mi
324 Greystone Pkwy Hiram, GA 3.0 2.0 1196 $1,750 $1.46 44d 1 1.43mi
204 Sage Woods Way Dallas, GA 3.0 2.0 1733 $2,495 $1.44 44d 1 1.49mi

Listing history 32 events

  1. 2026-06-04
    status $249,900 Under Contract 1 DOM
  2. 2026-06-02
    remarks 699-char remark
  3. 2026-06-02
    pricestatusdays on marketlisting id $249,900 New 1 DOM
  4. 2026-03-25
    listed $269,900 New 627-char remark
  5. 2024-03-14
    historical $1,743
  6. 2024-03-01
    listed $1,743
  7. 2024-02-29
    historical $1,680
  8. 2024-02-23
    price $1,680
  9. 2024-02-09
    price $1,700
  10. 2024-01-19
    listed $1,705
  11. 2024-01-19
    historical $1,705
  12. 2024-01-05
    price $1,705
  13. 2024-01-05
    listed $1,695
  14. 2024-01-05
    historical $1,695
  15. 2023-12-30
    listed $1,695
  16. 2022-08-24
    price $1,650
  17. 2015-03-17
    price $83,950 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  18. 2015-03-16
    historical 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  19. 2015-03-16
    soldstatus $84,000
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  20. 2015-03-12
    price $97,200 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  21. 2015-03-12
    soldstatus $83,950 Sold 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  22. 2015-01-15
    historical Pending 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  23. 2015-01-09
    status Pending Offer Approval 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  24. 2015-01-06
    price $97,200 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  25. 2015-01-02
    listed $108,000 Active 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  26. 2014-12-30
    historical 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  27. 2014-12-23
    status Active 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  28. 2014-12-04
    status Pending 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  29. 2014-11-25
    status Pending Offer Approval 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  30. 2014-11-07
    status Active 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  31. 2014-11-04
    status Pending Offer Approval 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

  32. 2014-10-23
    listed $108,000 Active 436-char remark
    Show marketing remark (436 chars)

    Fabulous 2 Story Just off Dallas Hwy & 278* Low Maintenance Living At It's Best* Swim (HOA) Community Features: Pool* Playground * Covered Front Porch & Level Fenced Backyard Ready For Pets & Pals To Play* Spacious Family Room With Corner Fireplace* Awesome Kitchen With Stained Cabinets* Hardwoods & Dining Area* Owners Suite With Trey Ceiling & Garden Tub* This One Just Feels Like Home* Don't Delay Call Us Today*

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$2,897 · $241/mo
Projected year-2 tax
$2,897 · $241/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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,308
− Mortgage interest
−$13,998
− Property taxes
−$2,897
− Insurance
−$1,250
− Repairs & maintenance
−$2,105
− Management
−$2,105
− Depreciation
−$7,270
Taxable loss
−$3,316
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$796
After-tax cash flow
$1,706/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Paulding County
NCES district ID
1304020
Math proficiency
39% ▼ -6.00%
Reading proficiency
42% ▼ -7.00%
Median HH income
$61,447
Composite
36.0/100
National rank
#4784
State rank
#33 of 174 in GA

Livability — Hiram

Score
68/100
State rank
#152
US rank
#9861

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Paulding County · 134,013 people
City population
27,220
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
53,348
Household income
$109,914
Rent vs Own
20.2% rent · 79.8% own
Severe rent burden
593.0

Population outlook (Paulding County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

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

Political lean MEDSL · Paulding

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

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.85%
Current HPI
187.6553
Rent YoY
▲ 1.84%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+149.9% since first listed
32 events — show timeline
  • 2026-06-04 Pending GAMLS
  • 2026-05-25 Listing Removed GAMLS
  • 2026-03-25 Listed $269,900 GAMLS
  • 2026-03-25 Listed $249,900 GAMLS
  • 2024-03-14 Rental Removed $1,743 APPFOLIO
  • 2024-03-01 Listed for Rent $1,743 APPFOLIO
  • 2024-02-29 Rental Removed $1,680 GAMLS
  • 2024-02-23 Price Changed $1,680 GAMLS
  • 2024-02-09 Price Changed $1,700 GAMLS
  • 2024-01-19 Listed for Rent $1,705 GAMLS
  • 2024-01-19 Rental Removed $1,705 APPFOLIO
  • 2024-01-05 Price Changed $1,705 APPFOLIO
  • 2024-01-05 Listed for Rent $1,695 APPFOLIO
  • 2024-01-05 Rental Removed $1,695 GAMLS
  • 2023-12-30 Listed for Rent $1,695 GAMLS
  • 2022-08-24 Price Changed $1,650 APPFOLIO
  • 2015-03-17 Price Changed $83,950 FMLS
  • 2015-03-16 Listing Removed FMLS
  • 2015-03-16 Sold (Public Records) $84,000 Public Records
  • 2015-03-12 Sold (MLS) $83,950 FMLS
  • 2015-03-12 Price Changed $97,200 FMLS
  • 2015-01-15 Contingent FMLS
  • 2015-01-09 Pending FMLS
  • 2015-01-06 Price Changed $97,200 FMLS
  • 2015-01-02 Listed $108,000 FMLS
  • 2014-12-30 Listing Removed FMLS
  • 2014-12-23 Relisted FMLS
  • 2014-12-04 Pending FMLS
  • 2014-11-25 Pending FMLS
  • 2014-11-07 Relisted FMLS
  • 2014-11-04 Pending FMLS
  • 2014-10-23 Listed $108,000 FMLS

Property tax history

+3.8%/yr

Latest (2025): $2,897 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…