Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Rocky Face Duplex Investment Opportunity Title is generated by Realmo AI

    1735 Westside Circle, Rocky Face, GA 30740

    View on Map
    Claim this Listing
    For Sale
    $230,000

    MULTI_FAMILY - ROCKY FACE, GA

    Type:Condominium
    Property size:
    2,013 SF
    Lot size:
    0.36 Acres
    Price / SF:
    $114/SF
    Added:
    Mar 6, 2026
    Days on Market:
    77
    Last Refresh:
    May 22 at 2:06 am

    Property Features for 1735 Westside Circle

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Condominium
    Bedrooms
    4
    Bathrooms
    2
    Rooms
    Bathroom 2, Bedroom 3, Bathroom 1, Bedroom 1, Laundry Room, Bedroom 2, Bedroom 4
    Interior features
    Ceiling Fan(s), Laundry-Other
    Basement
    Crawl Space
    Appliances
    Microwave Built-in, Oven/Range, Refrigerator
    Standard status
    Active
    APN
    12-153-11-007
    Size
    2,013 SF
    Lot size
    0.36 Acres

    Taxes and HOA fees

    Tax Year
    2024
    Tax Annual Amount
    1937

    Utilities

    Sewer type
    Septic Tank
    Heating system
    Central
    Cooling system
    Central Air
    Water source
    Public

    Building Details

    Year built
    1973
    Floors in Building
    1
    Number of units
    2
    Flooring type
    Vinyl
    Roof type
    Metal
    Additional Structures
    Other

    We can help!

    Listing Contact
    Christian Robinson

    Listing agent Christian Robinson

    Listing office Selling North Georgia Realty 2716 Cleveland Highway, Dalton, GA

    Listing date Mar 6, 2026

    MLS# 134035 Listing URL

    Copyright © 2026 Carpet Capital Association of REALTORS®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Duplex investment property with income potential.
    • Vacant and upgraded unit, offering immediate leasing or owner‑occupancy flexibility.
    • New plumbing and durable metal roof reduce maintenance concerns.
    • Each unit features 2 bedrooms and 1 bathroom.
    • Property includes a 2‑car carport, concrete driveway, and additional rear parking.
    • Located just outside of Dalton, GA.

    Overview

    Located in Rocky Face, GA, this duplex presents an investment opportunity. The property, situated on a 0.36-acre lot, contains 2,013 square feet of living space. Each of the two units features 2 bedrooms, 1 bathroom, and a front porch. One unit is currently occupied by a long-term tenant. The second unit has been upgraded and is vacant. Recent improvements include new plumbing and a metal roof. Exterior features include a 2-car carport, a concrete driveway, and additional parking in the rear.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $150.9K
    NOI $13,582 @ 9.00% cap · cautious / downside scenario
    Moderate
    $194.0K
    NOI $13,582 @ 7.00% cap · market / base-case scenario
    Aggressive
    $271.6K
    NOI $13,582 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $20.5k $10.20
    − Vacancy −$1.1k −$0.56
    EGI $19.4k $9.64
    − OpEx −$5.8k −$2.89
    NOI $13.6k $6.75
    2,013 SF · lease $10.20/SF/yr · vacancy 5.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $194.0K
    $169.8K – $226.4K (±1% cap)
    NOI $13,582 @ 7.0% cap · market cap 5.91%
    Second Best
    Apartment 5plus
    $174.9K
    $153.0K – $204.1K (±1% cap)
    NOI $12,243 @ 7.0% cap · market cap 5.32%
    Theoretical Best
    Office A
    $321.5K
    $281.3K – $375.0K (±1% cap)
    NOI $22,502 @ 7.0% cap · market cap 9.78%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Restaurant Gym & Fitness Center Hotel & Motel Department Store Daycare Center HVAC Service Barber Shop Clothing & Fashion Store Travel Agency Bed & Breakfast

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Rocky Face
    County
    Whitfield
    State
    Georgia
    Longitude
    -85.048527
    Latitude
    34.792171

    Nearby Similar for Sale

    • $1,000
      1,162 SF

      Rocky Face Quadplex Unit

      One-level apartment available for lease in Rocky Face, GA.
      200 England Drive, ROCKY FACE, GA 30740
      View Details
    • $879,900

      38-Acre Ranch with Pond

      Private ranch-style home with pool, barn, workshop, and pond.
      1710 Old Ringgold Road, ROCKY FACE, GA 30740
      View Details
    • $475,000
      15,000 SF

      Multi-Use Building in Rocky Face

      15,000 sq ft building with retail and storage.
      3264 Chattanooga Road, ROCKY FACE, GA 30740
      View Details
    • $799,000
      1,747 SF

      Personal Care Home Opportunity

      Personal care home in scenic northwest Georgia for sale.
      206 Blue Mountain Parkway, ROCKY FACE, GA 30740
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex in Rocky Face, GA with income potential.
    Where is this duplex located?
    The property is located at 1735 Westside Circle Rocky Face, GA.
    What is the asking price?
    The asking price for this property is $230,000.
    What are key features of this property?
    This property features: Duplex investment property with income potential.; Vacant and upgraded unit, offering immediate leasing or owner‑occupancy flexibility.; New plumbing and durable metal roof reduce maintenance concerns.
    (706) 271-6549
    We can help!
    Listing Contact
    Christian Robinson
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1735 Westside Circle, ROCKY FACE, GA 30740
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!