CashFlowRE
Sign in Sign up
5 Granite Ct
D- Composite 39.83
Why this score? — see what drove the D- 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).

  • ARV discount +11.3/15.0
  • Cash flow +10.1/30.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Rent growth +3.0/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$270,000

5 Granite Ct · Hiram, GA 30132
3 bd · 2.5 ba · 1,528 sqft · SingleFamily public records · 269 Days on market
Built 2002 4,791 sqft lot $177/sqft · 8% below area Est $295k · 8% under $150/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section-the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

Key facts

  • Open floor plan
  • Corner-lot home
  • Fully fenced

Tags

CORNER-LOT HOMEOPEN FLOOR PLANFIREPLACEFARMHOUSE SINKPRIVATE OASISFULLY FENCED

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-159 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (10.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $220k (18.6% below list).
  • Recommended offer: $220k (18.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% 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+, schools D, crime 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.
  • Market conditions: Rents rising (+1.8%/yr); 652 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 $8k 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

  • It's been on market 269 days — a 12% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y ago; this cycle's ask has dropped $55k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $219,769 (18.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 269 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.81%
Cap rate
5.59%
Cash-on-cash
-2.52%
DSCR
0.89
GRM
10.2

CMA / ARV

ARV (median comp)
$294,653
List price
$270,000
Delta
-8.37%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
53 Granite Ct 0.04mi 3/2.5 1,528 (0%) 12mo $277,500 $182 88
565 Arrowhead Dr 0.15mi 3/2.5 1,529 (+0%) 12mo $270,000 $177 83
183 Arrowhead Dr 0.15mi 3/2.5 1,650 (+8%) 6mo $272,500 $165 74
67 Granite Ct 0.06mi 3/2.0 1,724 (+13%) 4mo $265,000 $154 71
144 Cobbler Cove Dr 0.11mi 3/2.0 1,344 (-12%) 10mo $271,500 $202 64
21 Venetian Way 0.20mi 3/2.0 1,344 (-12%) 10mo $260,000 $193 60
111 Topaz Dr 0.17mi 3/2.0 1,344 (-12%) 12mo $278,000 $207 60
222 Mount Laurel Dr 0.66mi 3/3.0 1,513 (-1%) 10mo $306,000 $202 57
97 Cathie Dr 0.63mi 3/2.0 1,400 (-8%) 4mo $300,000 $214 52
118 Wheelan School Rd 0.44mi 4/2.5 (+1) 1,750 (+14%) 12mo $299,000 $171 40
82 Stephens Mill Dr 0.68mi 3/2.5 1,733 (+13%) 7mo $320,000 $185 40
108 Debbie Ln 0.71mi 3/1.5 1,686 (+10%) 10mo $250,000 $148 38

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
-21.8%
Equity multiple
0.25×
Total profit
$-56,336
Equity at exit
$40,258
10-year hold
IRR
-18.6%
Equity multiple
0.05×
Total profit
$-72,020
Equity at exit
$23,345

Cash invested: $75,600 (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
10.2×

Monthly cashflow live

Estimated rent
$2,198 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$216 /mo · $2,596/yr
Insurance
$112
HOA
$150
Vacancy / Maint / Mgmt
$462
Net cashflow
$-159

Break-even live

Break-even rent $2,398
Max offer price $241,988
Occupancy floor

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
$67,500
Closing costs
$8,100
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
74 Slate Dr Dallas, GA 3.0 2.5 1528 $2,250 $1.47 43d 1 0.12mi
551 Arrowhead Dr Dallas, GA 4.0 2.5 1971 $2,081 $1.06 43d 1 0.19mi
103 Topaz Dr Dallas, GA 3.0 2.0 1377 $1,750 $1.27 43d 1 0.19mi
199 Arrowhead Dr Dallas, GA 3.0 2.5 1670 $1,789 $1.07 43d 1 0.20mi
705 Charles Hardy Pkwy Unit B2 Dallas, GA 2.0 2.0 1231 $2,258 $1.83 43d 1 0.48mi
705 Charles Hardy Pkwy Dallas, GA 1.0–2.0 1.5–2.0 1189 $2,867 $2.41 5d 11 0.48mi
75 Log Cabin Dr Dallas, GA 1.0–3.0 1.0–2.0 1061 $2,151 $2.03 2d 14 0.63mi
32 Brookvalley Ct W Dallas, GA 4.0 2.5 2150 $2,000 $0.93 43d 1 0.72mi
350 WI Pkwy Unit 12 Dallas, GA 2.0 1.5 1200 $1,349 $1.12 24d 1 0.74mi
350 WI Pkwy Unit 16 Dallas, GA 2.0 1.5 1200 $1,349 $1.12 43d 1 0.75mi
426 W I Pkwy Dallas, GA 2.0 1.5 1088 $1,325 $1.22 43d 1 0.81mi
46 Crescent Woode Way Dallas, GA 3.0 2.5 2157 $2,139 $0.99 3d 1 0.81mi
118 Crescent Woode Way Dallas, GA 4.0 2.5 2104 $1,920 $0.91 24d 1 0.83mi
170 Ireland Ln Dallas, GA 4.0 2.5 2228 $2,379 $1.07 24d 1 0.88mi
64 Hill Crest Cir Hiram, GA 3.0 2.0 1373 $2,100 $1.53 12d 1 0.95mi
64 Hill Crest Cir Hiram, GA 3.0 2.0 1373 $2,100 $1.53 43d 1 0.95mi
135 Limerick Way Dallas, GA 4.0 2.5 2228 $2,379 $1.07 43d 1 0.97mi
98 High Point Way Hiram, GA 3.0 2.5 1345 $1,895 $1.41 2d 1 1.01mi
2300 Paris Rd Dallas, GA 3.0–4.0 2.5 2092 $2,350 $1.12 5d 9 1.01mi
39 Crescent Chase Dallas, GA 3.0 2.5 1964 $2,100 $1.07 43d 1 1.04mi
162 High Point Way Hiram, GA 3.0 2.0 1322 $1,865 $1.41 44d 1 1.07mi
65 Timberland Trace Way Dallas, GA 4.0 2.5 2142 $2,100 $0.98 3d 1 1.09mi
107 Highland Falls Dr Hiram, GA 3.0 2.5 1745 $2,000 $1.15 22d 1 1.09mi
107 Highland Falls Dr Hiram, GA 3.0 2.5 1745 $2,000 $1.15 5d 1 1.09mi
483 Ireland Ln Dallas, GA 4.0 2.5 1714 $2,309 $1.35 12d 1 1.09mi
725 Ireland Ln Powder Springs, GA 4.0 2.5 1862 $2,309 $1.24 12d 1 1.14mi
494 Darbys Run Ct Hiram, GA 4.0 2.5 2250 $2,275 $1.01 43d 1 1.15mi
673 Ireland Ln Dallas, GA 4.0 2.5 1714 $2,269 $1.32 2d 1 1.16mi
584 Ireland Ln Dallas, GA 4.0 2.5 2228 $2,479 $1.11 10d 1 1.17mi
652 Ireland Ln Dallas, GA 4.0 2.5 1714 $2,169 $1.27 17d 1 1.20mi
77 Rosemont Ct Hiram, GA 3.0 2.5 2095 $2,070 $0.99 12d 1 1.22mi
420 Stone Ridge Cir Hiram, GA 2.0–3.0 2.5–3.5 1554 $2,174 $1.40 2d 10 1.23mi
100 Rosemont Ct Hiram, GA 3.0 2.5 1375 $1,875 $1.36 43d 1 1.24mi
324 Greystone Pkwy Hiram, GA 3.0 2.0 1196 $1,750 $1.46 43d 1 1.24mi
1068 Merchants Dr Dallas, GA 2.0–3.0 2.0 1300 $1,825 $1.40 3d 12 1.33mi
58 Macland Mill Ct Dallas, GA 4.0 2.5 2102 $2,650 $1.26 43d 1 1.36mi
1175 Old Harris Rd Dallas, GA 1.0–3.0 1.0–2.0 1049 $1,707 $1.63 1d 30 1.44mi
204 Sage Woods Way Dallas, GA 3.0 2.0 1733 $2,495 $1.44 43d 1 1.46mi
39 Crestview Dr Dallas, GA 4.0 2.5 2002 $2,185 $1.09 12d 1 1.48mi

HOA detail

Monthly dues
$150 · $1,800/yr
Likely covers
landscapingpool

Listing history 40 events

  1. 2026-06-18
    days on market $270,000 Active 269 DOM
  2. 2026-06-17
    days on market $270,000 Active 268 DOM
  3. 2026-06-16
    days on market $270,000 Active 267 DOM
  4. 2026-06-15
    days on market $270,000 Active 266 DOM
  5. 2026-06-13
    days on market $270,000 Active 264 DOM
  6. 2026-06-13
    days on market $270,000 Active 263 DOM
  7. 2026-06-09
    days on market $270,000 Active 260 DOM
  8. 2026-06-08
    days on market $270,000 Active 259 DOM
  9. 2026-06-07
    pricedays on market $270,000 Active 258 DOM
  10. 2026-06-04
    days on market $285,000 Active 255 DOM
  11. 2026-06-03
    days on market $285,000 Active 254 DOM
  12. 2026-06-02
    days on market $285,000 Active 253 DOM
  13. 2026-06-01
    days on market $285,000 Active 252 DOM
  14. 2026-05-31
    days on market $285,000 Active 251 DOM
  15. 2026-04-28
    price $285,000 1227-char remark
    Show marketing remark (1227 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section-the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  16. 2026-04-27
    price $285,000 1233-char remark
    Show marketing remark (1233 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section—the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  17. 2025-12-24
    price $298,000 1227-char remark
    Show marketing remark (1233 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section—the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  18. 2025-12-24
    price $298,000 1233-char remark
    Show marketing remark (1233 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section—the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  19. 2025-10-21
    price $320,900 1227-char remark
    Show marketing remark (1233 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section—the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  20. 2025-10-21
    price $320,900 1233-char remark
    Show marketing remark (1233 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section—the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  21. 2025-09-20
    listed $325,000 New 1227-char remark
    Show marketing remark (1233 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section—the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  22. 2025-09-20
    listed $325,000 Active 1233-char remark
    Show marketing remark (1233 chars)

    Welcome to 5 Granite Court, a stunning corner-lot home that's a true gem in Dallas, GA. This beautiful 3-bedroom, 2.5-bathroom residence offers a perfect blend of modern upgrades featuring professional landscape and comfortable living. The open floor plan is perfect for both daily life and entertaining, with a cozy living room featuring a fireplace. The kitchen is perfect for chefs at heart, complete with a farmhouse sink, providing the perfect space for preparing meals and gathering with loved ones. Outside, the property is a private oasis. The backyard is fully fenced, featuring a charming tiled patio section—the ideal spot for grilling, relaxing, and enjoying the outdoors. The landscaping is a gardener's dream, with a variety of beautiful plants and trees, including a blue juniper cypress, red dragon Japanese maples, and hydrangeas. As part of the Cottage Cove subdivision, you'll also have access to fantastic community amenities, including a pool, clubhouse, and playground. This home is more than just a place to live; it's a place to thrive, offering comfort, style, and a wonderful sense of community. Don't miss your chance to see this incredible property and ask about the special 100% financing program!

  23. 2023-05-12
    soldstatus $300,000 Sold
  24. 2023-05-12
    soldstatus $300,000 Closed
  25. 2023-05-01
    status Under Contract
  26. 2023-05-01
    status Pending
  27. 2023-04-30
    historical
  28. 2023-04-19
    price $295,900
  29. 2023-04-19
    price $295,000
  30. 2023-03-29
    price $309,900
  31. 2023-03-29
    price $309,900
  32. 2023-03-08
    price $319,900
  33. 2023-03-08
    price $319,900
  34. 2023-03-01
    status Active
  35. 2023-03-01
    status Back On Market
  36. 2023-02-28
    historical
  37. 2023-02-28
    historical
  38. 2023-01-30
    listed $330,000 New
  39. 2023-01-30
    listed $330,000 Active
  40. 2001-09-05
    soldstatus $27,000

ⓘ 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
$2,596 · $216/mo
Projected year-2 tax
$2,596 · $216/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 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
$26,372
− Mortgage interest
−$15,124
− Property taxes
−$2,596
− Insurance
−$1,350
− Repairs & maintenance
−$2,110
− Management
−$2,110
− HOA
−$1,800
− Depreciation
−$7,855
Taxable loss
−$6,572
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,577
After-tax cash flow
$-326/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

+955.6% since first listed
26 events — show timeline
  • 2026-04-28 Price Changed $285,000 GAMLS
  • 2026-04-27 Price Changed $285,000 FMLS
  • 2025-12-24 Price Changed $298,000 GAMLS
  • 2025-12-24 Price Changed $298,000 FMLS
  • 2025-10-21 Price Changed $320,900 GAMLS
  • 2025-10-21 Price Changed $320,900 FMLS
  • 2025-09-20 Listed $325,000 FMLS
  • 2025-09-20 Listed $325,000 GAMLS
  • 2023-05-12 Sold (MLS) $300,000 FMLS
  • 2023-05-12 Sold (MLS) $300,000 GAMLS
  • 2023-05-01 Pending GAMLS
  • 2023-05-01 Pending FMLS
  • 2023-04-30 Listing Removed GAMLS
  • 2023-04-19 Price Changed $295,900 GAMLS
  • 2023-04-19 Price Changed $295,000 FMLS
  • 2023-03-29 Price Changed $309,900 GAMLS
  • 2023-03-29 Price Changed $309,900 FMLS
  • 2023-03-08 Price Changed $319,900 GAMLS
  • 2023-03-08 Price Changed $319,900 FMLS
  • 2023-03-01 Relisted FMLS
  • 2023-03-01 Relisted GAMLS
  • 2023-02-28 Listing Removed FMLS
  • 2023-02-28 Listing Removed GAMLS
  • 2023-01-30 Listed $330,000 FMLS
  • 2023-01-30 Listed $330,000 GAMLS
  • 2001-09-05 Sold (Public Records) $27,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $2,596 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…