CashFlowRE
Sign in Sign up
3755 Mulkey Cir
D Composite 40.89
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).

  • Cash flow +14.2/30.0
  • 1% rule +4.9/10.0
  • DSCR +4.3/10.0
  • ARV discount +4.3/15.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

3755 Mulkey Cir · Mableton, GA 30008
2 bd · 1.0 ba · 972 sqft · Condo public records · 65 Days on market
Built 1973 $174/sqft · 7% above area Est $158k · 7% over

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

Listing remarks MLS

Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

Key facts

  • 2 parking spots
  • Built 1973
  • Listed 64 days

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 2-bed/1.0-bath condo listed at $169k.

Deal economics

  • At list price, monthly cash flow is $28 ($339/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 $168k (0.7% below list).
  • Recommended offer: $159k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% 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: schools F, 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.
  • Market conditions: Rents rising (+3.2%/yr); 175 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 1,625 units permitted in Cobb County in 2024 (389 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 $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 65 days — a 6% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 8y 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.
  • Current owner paid $60k; list at $169k implies a 182% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,860 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.99%
Cap rate
6.49%
Cash-on-cash
0.72%
DSCR
1.03
GRM
8.4

CMA / ARV

ARV (median comp)
$157,865
List price
$169,000
Delta
7.05%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.25% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.47×
Total profit
$-25,056
Equity at exit
$25,198
10-year hold
IRR
-5.6%
Equity multiple
0.63×
Total profit
$-17,327
Equity at exit
$14,612

Cash invested: $47,320 (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 30008

Rents YoY
3.2%
Active inventory
175
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,678 high interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$128 /mo · $1,533/yr
Insurance
$70
HOA est. from 1 same-building comp
$213
Vacancy / Maint / Mgmt
$352
Net cashflow
$28

Break-even live

Break-even rent $1,642
Max offer price $169,000
Occupancy floor 93%

Sensitivity live

Price -10% $124 -5% $76 +0% $28 +5% $-20 +10% $-67
Rent -10% $-104 -5% $-38 +0% $28 +5% $95 +10% $161
Rate -1.0pp $113 -0.5pp $71 base $28 +0.5pp $-16 +1.0pp $-60

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
$42,250
Closing costs
$5,070
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1899 Mulkey Rd Austell, GA 1.0–3.0 1.0–2.0 990 $1,416 $1.43 4d 7 0.11mi
1820 Mulkey Rd Austell, GA 1.0–3.0 1.0–2.0 970 $1,468 $1.51 2d 19 0.23mi
3755 Medical Park Dr Austell, GA 1.0–2.0 1.0–2.0 979 $1,636 $1.67 6d 13 0.41mi
2222 East-West Connector Austell, GA 1.0–3.0 1.0–2.0 1143 $1,450 $1.27 44d 30 0.48mi
4236 Austell Rd Austell, GA 1.0–2.0 1.0–2.0 1050 $1,623 $1.55 0d 17 0.62mi
2105 Mesa Valley Way Austell, GA 1.0–3.0 1.0–2.0 1102 $1,692 $1.53 0d 35 0.70mi
3753 Austell Rd SW Unit A1 Austell, GA 1.0 1.0 718 $1,884 $2.62 3d 1 0.79mi
3753 Austell Rd SW Unit B2 Austell, GA 2.0 2.0 1094 $2,279 $2.08 3d 1 0.79mi
3753 Austell Rd Austell, GA 1.0–3.0 1.0–2.0 1110 $2,199 $1.98 0d 87 0.79mi
3890 Floyd Rd Austell, GA 1.0–3.0 1.0–2.5 1061 $2,222 $2.09 0d 47 0.85mi
2051 Lenoa Ln Austell, GA 2.0 2.5 1078 $1,600 $1.48 6d 1 0.97mi
1650 Anderson Mill Rd Austell, GA 1.0–3.0 1.0–2.0 1026 $1,518 $1.48 0d 22 0.97mi
3890 Floyd Rd Unit A1 Austell, GA 1.0 1.0 620 $1,567 $2.53 4d 1 0.98mi
3890 Floyd Rd Unit B2 Austell, GA 2.0 2.0 1094 $2,393 $2.19 44d 1 0.98mi
3890 Floyd Rd Unit A4 Austell, GA 1.0 1.0 853 $1,961 $2.30 4d 1 0.98mi
3890 Floyd Rd Unit 2305 Austell, GA 1.0 1.0 637 $1,460 $2.29 25d 1 0.98mi
3641 Nature Walk Trl SW Marietta, GA 3.0 2.0 1100 $1,100 $1.00 44d 1 1.43mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
watersewertrash
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-21
    days on market $169,000 Active 65 DOM
  2. 2026-06-18
    days on market $169,000 Active 62 DOM
  3. 2026-06-17
    days on market $169,000 Active 61 DOM
  4. 2026-06-16
    days on market $169,000 Active 60 DOM
  5. 2026-06-15
    days on market $169,000 Active 59 DOM
  6. 2026-06-13
    days on market $169,000 Active 57 DOM
  7. 2026-06-13
    days on market $169,000 Active 56 DOM
  8. 2026-06-09
    days on market $169,000 Active 53 DOM
  9. 2026-06-08
    days on market $169,000 Active 52 DOM
  10. 2026-06-07
    days on market $169,000 Active 51 DOM
  11. 2026-06-04
    days on market $169,000 Active 48 DOM
  12. 2026-06-03
    days on market $169,000 Active 47 DOM
  13. 2026-06-02
    days on market $169,000 Active 46 DOM
  14. 2026-06-01
    days on market $169,000 Active 45 DOM
  15. 2026-05-31
    days on market $169,000 Active 44 DOM
  16. 2026-05-12
    status Active 1136-char remark
    Show marketing remark (1130 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you're seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  17. 2026-05-12
    status Back On Market 1130-char remark
    Show marketing remark (1130 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you're seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  18. 2026-04-27
    status Under Contract 1130-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  19. 2026-04-27
    status Pending 1136-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  20. 2026-04-20
    historical Active Under Contract 1130-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  21. 2026-04-20
    historical Active Under Contract 1136-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  22. 2026-04-09
    status Back On Market 1130-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  23. 2026-04-09
    status Active 1136-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  24. 2026-04-09
    historical Active Under Contract 1130-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  25. 2026-04-09
    historical Active Under Contract 1136-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  26. 2026-04-02
    listed $169,000 Active 1136-char remark
    Show marketing remark (1130 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you're seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  27. 2026-04-02
    listed $169,000 New 1130-char remark
    Show marketing remark (1130 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you're seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  28. 2026-04-01
    historical $169,000 1130-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  29. 2026-04-01
    historical $169,000 1136-char remark
    Show marketing remark (1136 chars)

    Move-In Ready Remodeled Condo! Perfect for First-Time Buyers, Downsizers & Investors Beautifully Remodeled Interior Discover this modern 2-bedroom, 1-bath condo that has been completely updated with stylish features throughout. The kitchen is equipped with granite countertops and crisp white cabinets, creating a fresh and inviting space. The bathroom has been renovated with new tile, providing a clean and contemporary feel. Durable vinyl plank flooring runs throughout every room, adding both elegance and easy maintenance. Comfort and Convenience Enjoy year-round comfort thanks to a brand new HVAC system. This home is move-in ready and perfectly situated in a desirable area close to hospitals, shopping, dining, and scenic parks. Whether you’re seeking convenience or a relaxing environment, this location offers both. Affordable Living Utilities such as trash, water, and sewer are included in the HOA fees, simplifying your monthly expenses and making life more affordable. This condo seamlessly combines contemporary comfort with an unbeatable location, presenting an excellent opportunity to make it your new home.

  30. 2026-01-26
    price $164,000
  31. 2026-01-26
    historical
  32. 2026-01-25
    price $170,500
  33. 2026-01-16
    status Back On Market
  34. 2025-12-17
    status Back On Market
  35. 2025-12-17
    historical On Hold
  36. 2025-11-29
    historical Active Under Contract
  37. 2025-11-09
    price $164,000
  38. 2025-10-24
    listed $168,000 New
  39. 2025-10-01
    historical
  40. 2018-08-08
    soldstatus $60,000 Sold
  41. 2018-07-29
    soldstatus $60,000 Sold
  42. 2018-07-10
    soldstatus $60,000
  43. 2018-07-08
    status Pending
  44. 2018-06-28
    status Under Contract
  45. 2018-06-19
    status Back on Market
  46. 2018-06-19
    status Active
  47. 2018-02-15
    status Under Contract
  48. 2018-02-15
    status Pending
  49. 2018-01-11
    listed $62,500 Active
  50. 2018-01-11
    listed $62,500 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
$1,533 · $128/mo
Projected year-2 tax
$1,555 · $130/mo
Expected delta
+$21/yr (+$2/mo · 1.4%)

ⓘ 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 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$20,138
− Mortgage interest
−$9,467
− Property taxes
−$1,533
− Insurance
−$845
− Repairs & maintenance
−$1,611
− Management
−$1,611
− HOA
−$2,556
− Depreciation
−$4,916
Taxable loss
−$2,402
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$576
After-tax cash flow
$916/yr

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

Schools (NCES district)

District
Cobb County
NCES district ID
1301290
Math proficiency
39% ▼ -15.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$68,845
Composite
37.93/100
National rank
#4308
State rank
#25 of 174 in GA

Livability — Mableton

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

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cobb County · 777,758 people
City population
39,313
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
35,547
Household income
$74,877
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
1407.0

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 0.69)
Race & ethnicity
Black 39% Hispanic / Latino 35% White 18% Two or more races 8% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Estonian 2% Serbian 1% Slovak 1%
Foreign-born
26% · Canada, Vietnam, China
Languages at home
62% English-only · Spanish 31% Other Indo-European 2% Chinese 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
▼ -205.66%
Current HPI
257.5596
Rent YoY
▲ 3.25%
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

+443.4% since first listed
37 events — show timeline
  • 2026-05-12 Relisted FMLS
  • 2026-05-12 Relisted GAMLS
  • 2026-04-27 Pending GAMLS
  • 2026-04-27 Pending FMLS
  • 2026-04-20 Contingent GAMLS
  • 2026-04-20 Contingent FMLS
  • 2026-04-09 Relisted GAMLS
  • 2026-04-09 Relisted FMLS
  • 2026-04-09 Contingent GAMLS
  • 2026-04-09 Contingent FMLS
  • 2026-04-02 Listed $169,000 FMLS
  • 2026-04-02 Listed $169,000 GAMLS
  • 2026-04-01 Coming Soon $169,000 GAMLS
  • 2026-04-01 Coming Soon $169,000 FMLS
  • 2026-01-26 Price Changed $164,000 GAMLS
  • 2026-01-26 Listing Removed GAMLS
  • 2026-01-25 Price Changed $170,500 GAMLS
  • 2026-01-16 Relisted GAMLS
  • 2025-12-17 Relisted GAMLS
  • 2025-12-17 Delisted GAMLS
  • 2025-11-29 Contingent GAMLS
  • 2025-11-09 Price Changed $164,000 GAMLS
  • 2025-10-24 Listed $168,000 GAMLS
  • 2025-10-01 Coming Soon GAMLS
  • 2018-08-08 Sold (MLS) $60,000 GAMLS
  • 2018-07-29 Sold (MLS) $60,000 FMLS
  • 2018-07-10 Sold (Public Records) $60,000 Public Records
  • 2018-07-08 Pending FMLS
  • 2018-06-28 Pending GAMLS
  • 2018-06-19 Relisted GAMLS
  • 2018-06-19 Relisted FMLS
  • 2018-02-15 Pending GAMLS
  • 2018-02-15 Pending FMLS
  • 2018-01-11 Listed $62,500 GAMLS
  • 2018-01-11 Listed $62,500 FMLS
  • 2005-05-31 Sold (Public Records) $56,000 Public Records
  • 1988-07-08 Sold (Public Records) $31,100 Public Records

Property tax history

+14.5%/yr

Latest (2025): $1,533 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…