New search
Property profile & analytics
OFF-MARKET
Estimated value
$4,525,000
Garden apartment buildings
5030 Mtn St, Stone Mountain, GA 30083-2897
Entity Owned
3-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US22-0191512
Property profile
Verified
Property type
Garden apartment buildings
Use group
GARDEN APT, COURT APT (5+ UNITS)
Year built
1970
Total area
6,720 SF
Lot
5 ac (217,800 SF)
Zoning code
X
APN
18 091 04 007
UPID
US22-0191512
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
BNB Transformation Station Hair Salon Nail Salon
-
Brown Village Apartments Apartment Building
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$4.27M
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$3.00M
Blend (final)
Blend
$4.53M
Owner & transaction history
Brown Village Apartments LLC · 3 yrs held
Brown Village Apartments LLC
since 2023
Last sale
$4.8M
7 recorded transactions
Zoning & alternative use
X · Stone Mountain, GA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Stone Mountain submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Stone Mountain submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
$4,235,000
ML approach
$4,270,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$4.53M
Range $4.07M – $4.98M · ±10% · vs last sale $4.80M (May 17 2023)
Last sale anchor
$4.80M
May 17 2023
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$673 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$246,039
Tax year 2024
Assessed value
$2,886,760
Assessed 2024
Previous assessed
$2,266,480
+27.4% YoY
Effective rate
8.52%
On assessed value
Assessed land
$176,000
Assessed improvement
$2,710,760
Land market value
$440,000
Improvement market value
$6,776,900
Total market value
$7,216,900
Applied tax rate
4.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Garden apartment buildings
Use group
GARDEN APT, COURT APT (5+ UNITS)
Status
Off-Market
Year built
1970
Heating
NONE
Cooling
YES
Buildings
7
Stories
2
Units
48
Total area
6,720 SF
Lot
5 ac (217,800 SF)
Zoning code
X
APN
18 091 04 007
UPID
US22-0191512
Jurisdiction
DE KALB
Zoning & alternative use
X · Stone Mountain, GA
Zoning X · permitted uses
X · Stone Mountain, GA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Stone Mountain. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1970
Heating
NONE
Cooling
Yes
Stories
2
Buildings
7
Units
48
Lot
5 ac
Current owner
From public records · entity-resolved
Brown Village Apartments LLC
Entity
Mailing address
531 ROSELANE ST NW STE #400, MARIETTA, GA 30060-6971
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2023
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
17 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Sep 29, 2025
—
Brown Village Apartments LLC
—
Deed
related
$231,685 · Tower Keep Vi
Jan 24, 2024
—
Brown Village Apartments LLC
—
Deed
related
$262,000 · Brown Capital Group Holdings
Sep 6, 2023
—
Brown Village Apartments LLC
—
Deed
related
$330,000 · Ym Capital
May 17, 2023
$4,800,000
Brown Village Apartments LLC
5030 W Mountain St Pcpre LLC
Limited Warranty Deed
$5,270,000 · A&s Capital
Jul 7, 2021
$3,360,000
5030 W Mountain St Pcpre LLC
Westgate Ga Owner LLC
Limited Warranty Deed
$3,074,650 · Lima One Capital
Jul 7, 2021
—
Westgate Ga Owner LLC
Westgate Ga Owner LLC
Limited Warranty Deed
—
Jun 4, 2020
—
Ia West Gate LLC
Fannie Mae
Quit Claim Deed
related
—
Apr 21, 2020
—
Westgate Ga Owner LLC
—
Deed
related
$2,308,000 · Truist Bank
Apr 6, 2020
$2,250,000
Westgate Arko LLC
Ia West Gate LLC
Grant Deed
related
—
Dec 19, 2016
$1,780,000
Ia West Gate LLC
Bcga Holdings IV LLC
Grant Deed
$1,400,000 · Hunt Mtg Cap LLC
Dec 9, 2014
$1,100,000
Bcga Holdings IV LLC
Knights Star Dev INC
Grant Deed
related
$932,922 · Bc17 LLC
May 17, 2012
$615,000
Knight Star Development INC
Shoreline Capital Partners LLC
Grant Deed
$440,368 · Shoreline Capital Partners LLC
May 17, 2012
—
Shoreline Capital Partners LLC
West Fate Manor LLC
Grant Deed
related
—
Jul 23, 2004
—
Situs Mountain LLC
North Atlanta Natl Bk
Quit Claim Deed
related
—
Jun 28, 2004
—
West Gate Manor LLC
Situs Mountain LLC
Quit Claim Deed
related
—
Jun 28, 2004
$2,500,000
West Gate Manor LLC
Situs Mountain LLC
Grant Deed
$2,000,000 · Lasalle National Bank
—
—
Situs Mountain LLC
—
Deed Of Trust
related
$75,000 · North Atlanta Nat'l
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 5030 Mtn St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
