CashFlowRE
Sign in Sign up
226 Chivalry Ln
C- Composite 53.75
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 +20.2/30.0
  • ARV discount +11.1/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.4/10.0
  • 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

$215,000

226 Chivalry Ln · Ball Ground, GA 30107
3 bd · 2.0 ba · 1,215 sqft · Manufactured public records · 50 Days on market
Built 2001 1.15 ac lot $177/sqft · 8% below area Est $234k · 8% under

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

Listing remarks MLS

Charming opportunity in Ball Ground! This 3 bedroom, 2 bathroom 2001 mobile home sits on a permanent foundation and offers approximately 1,215 square feet of living space on a 1.15-acre lot. Inside, you'll find newer luxury vinyl plank flooring throughout, along with a newer roof and updated appliances-providing a strong starting point for future improvements. The home is nestled on a unique, steep, tiered lot that offers potential for creative landscaping and outdoor living spaces, though it will require some additional maintenance. Whether you're an investor or a buyer looking to add your personal touch, this property presents a great opportunity with upside in a growing area.

Key facts

  • Updated appliances
  • Creative landscaping
  • Unique tiered lot

Tags

PERMANENT FOUNDATIONUNIQUE TIERED LOTCREATIVE LANDSCAPINGOUTDOOR LIVING SPACESUPDATED APPLIANCES

Property features AI

Exterior

  • Parking: Driveway; Open parking available
  • Utilities: Public water; Septic tank; Electricity available (110 volts)
  • Home design: Double wide mobile home; Single-level (one story); Resale property
  • Construction: Vinyl siding; Composition roof; Block foundation
  • Exterior features: Private entrance; Private yard; Front porch; Gazebo; Outbuilding

Interior

  • Kitchen: Pantry; Electric range
  • Bedrooms: Master bedroom on the main level; Three bedrooms on the main level
  • Flooring: Luxury vinyl flooring
  • Bathrooms: Two full bathrooms; Two main-level bathrooms; Double vanity in master bath
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Double vanity; No shared/common walls; Open concept dining area; Other flexible room type
  • Laundry & utility: Laundry located on the main level

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 $215k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/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 $202k (6.2% below list).
  • Recommended offer: $202k (6.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: amenities F, commute F, health & safety D-.
  • 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.
  • Zoned schools: Tate Elementary School (math 37% / reading 27%, grade F, #582 of 1,228 statewide, top 50%, 482 students, 51% FRL); Pickens County Junior High School (math 35% / reading 38%, grade F, #167 of 470 statewide, top 38%, 611 students, 45% FRL); Pickens County High School (math 34% / reading 28%, grade F, #127 of 424 statewide, top 30%, 1,259 students, 36% FRL) — zoned schools at 44% FRL track the district average.
  • Market conditions: 319 active listings in the ZIP; high-income renter base; 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $173k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,580 (6.2% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.94%
Cap rate
7.81%
Cash-on-cash
5.42%
DSCR
1.24
GRM
8.9

CMA / ARV

ARV (median comp)
$233,839
List price
$215,000
Delta
-8.06%
Verdict
FAIR
Comps
18 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-7.9%
Equity multiple
0.71×
Total profit
$-17,578
Equity at exit
$32,057
10-year hold
IRR
1.6%
Equity multiple
1.11×
Total profit
$6,723
Equity at exit
$18,589

Cash invested: $60,200 (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 30107

Home prices YoY
-18.9%
Active inventory
319
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,016 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$103 /mo · $1,239/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$272

Break-even live

Break-even rent $1,671
Max offer price $215,000
Occupancy floor 82%

Sensitivity live

Price -10% $394 -5% $333 +0% $272 +5% $211 +10% $150
Rent -10% $113 -5% $193 +0% $272 +5% $352 +10% $431
Rate -1.0pp $380 -0.5pp $327 base $272 +0.5pp $216 +1.0pp $160

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
$53,750
Closing costs
$6,450
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.

Listing history 30 events

  1. 2026-06-21
    days on market $215,000 Active 50 DOM
  2. 2026-06-18
    days on market $215,000 Active 47 DOM
  3. 2026-06-17
    days on market $215,000 Active 46 DOM
  4. 2026-06-16
    days on market $215,000 Active 45 DOM
  5. 2026-06-15
    days on market $215,000 Active 44 DOM
  6. 2026-06-13
    days on market $215,000 Active 42 DOM
  7. 2026-06-13
    days on market $215,000 Active 41 DOM
  8. 2026-06-09
    days on market $215,000 Active 38 DOM
  9. 2026-06-08
    days on market $215,000 Active 37 DOM
  10. 2026-06-07
    days on market $215,000 Active 36 DOM
  11. 2026-06-04
    days on market $215,000 Active 33 DOM
  12. 2026-06-03
    days on market $215,000 Active 32 DOM
  13. 2026-06-02
    days on market $215,000 Active 31 DOM
  14. 2026-06-02
    price $215,000 Active 30 DOM
  15. 2026-06-01
    days on market $224,900 Active 30 DOM
    Show marketing remark (688 chars)

    Charming opportunity in Ball Ground! This 3 bedroom, 2 bathroom 2001 mobile home sits on a permanent foundation and offers approximately 1,215 square feet of living space on a 1.15-acre lot. Inside, you'll find newer luxury vinyl plank flooring throughout, along with a newer roof and updated appliances-providing a strong starting point for future improvements. The home is nestled on a unique, steep, tiered lot that offers potential for creative landscaping and outdoor living spaces, though it will require some additional maintenance. Whether you're an investor or a buyer looking to add your personal touch, this property presents a great opportunity with upside in a growing area.

  16. 2026-05-31
    days on market $224,900 Active 29 DOM
  17. 2026-05-02
    listed $229,900 New 688-char remark
    Show marketing remark (688 chars)

    Charming opportunity in Ball Ground! This 3 bedroom, 2 bathroom 2001 mobile home sits on a permanent foundation and offers approximately 1,215 square feet of living space on a 1.15-acre lot. Inside, you'll find newer luxury vinyl plank flooring throughout, along with a newer roof and updated appliances-providing a strong starting point for future improvements. The home is nestled on a unique, steep, tiered lot that offers potential for creative landscaping and outdoor living spaces, though it will require some additional maintenance. Whether you're an investor or a buyer looking to add your personal touch, this property presents a great opportunity with upside in a growing area.

  18. 2026-05-02
    listed $229,900 Active 700-char remark
    Show marketing remark (688 chars)

    Charming opportunity in Ball Ground! This 3 bedroom, 2 bathroom 2001 mobile home sits on a permanent foundation and offers approximately 1,215 square feet of living space on a 1.15-acre lot. Inside, you'll find newer luxury vinyl plank flooring throughout, along with a newer roof and updated appliances-providing a strong starting point for future improvements. The home is nestled on a unique, steep, tiered lot that offers potential for creative landscaping and outdoor living spaces, though it will require some additional maintenance. Whether you're an investor or a buyer looking to add your personal touch, this property presents a great opportunity with upside in a growing area.

  19. 2025-05-09
    soldstatus $173,000 Sold
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  20. 2025-05-09
    soldstatus $173,000 Closed
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  21. 2025-05-09
    soldstatus $173,000
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  22. 2025-04-17
    historical $1,200
  23. 2025-04-15
    status Under Contract
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  24. 2025-04-15
    historical Active Under Contract
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  25. 2025-04-07
    listed $1,200
  26. 2025-03-24
    price $175,000
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  27. 2025-03-24
    price $175,000
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  28. 2025-03-16
    listed $195,000 New
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  29. 2025-03-16
    listed $195,000 Active
    Show marketing remark (523 chars)

    This 3 bedroom, 2 bathroom home in Ball Ground is a great opportunity for buyers looking to put their personal touch on a property. The home features newer luxury vinyl plank flooring throughout, a newer roof, and updated appliances, providing a solid foundation for future improvements. Sitting on a unique, steep, tiered lot, this property offers potential for creative landscaping and outdoor living but will require additional maintenance. A solid choice for investors or buyers looking for a project with upside.

  30. 2000-08-30
    soldstatus $22,000

ⓘ 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
$1,239 · $103/mo
Projected year-2 tax
$1,978 · $165/mo
Expected delta
+$739/yr (+$62/mo · 59.6%)

ⓘ 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 5/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$24,190
− Mortgage interest
−$12,043
− Property taxes
−$1,239
− Insurance
−$1,075
− Repairs & maintenance
−$1,935
− Management
−$1,935
− Depreciation
−$6,255
Taxable loss
−$293
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$70
After-tax cash flow
$3,336/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

County
Cherokee County · 289,977 people
City population
19,134
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
19,134
Household income
$110,811
Rent vs Own
10.6% rent · 89.4% own
Severe rent burden
93.0

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 (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 4% Asian 2% Black 1%
Common ancestry
Slovak 3% Lithuanian 2% Serbian 2%
Foreign-born
4% · Canada, China, Jamaica
Languages at home
96% English-only · Spanish 3%

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
▼ -65.64%
Current HPI
282.4155
Rent YoY
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

+877.3% since first listed
18 events — show timeline
  • 2026-06-01 Price Changed $215,000 GAMLS
  • 2026-06-01 Price Changed $215,000 FMLS
  • 2026-05-24 Price Changed $224,900 GAMLS
  • 2026-05-24 Price Changed $224,900 FMLS
  • 2026-05-02 Listed $229,900 FMLS
  • 2026-05-02 Listed $229,900 GAMLS
  • 2025-05-09 Sold (Public Records) $173,000 Public Records
  • 2025-05-09 Sold (MLS) $173,000 FMLS
  • 2025-05-09 Sold (MLS) $173,000 GAMLS
  • 2025-04-17 Rental Removed $1,200 BUILDIUM
  • 2025-04-15 Pending GAMLS
  • 2025-04-15 Contingent FMLS
  • 2025-04-07 Listed for Rent $1,200 BUILDIUM
  • 2025-03-24 Price Changed $175,000 GAMLS
  • 2025-03-24 Price Changed $175,000 FMLS
  • 2025-03-16 Listed $195,000 FMLS
  • 2025-03-16 Listed $195,000 GAMLS
  • 2000-08-30 Sold (Public Records) $22,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,239 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…