Georgia › Cobb County › Mableton › 5903 Buckner Creek Dr
5903 Buckner Creek Dr, Mableton, GA 30126
For sale at $504,900 with an assumable FHA loan recorded in December 2020. Rate 2.49%, from the loan's public records, against today's average of 7.32%.
- 2.49%rate from loan records
- $504,900list price
- FHAloan type
- Dec 2020loan recorded
See it on the map Photos on Zillow Print sheet Pro Ask an assumption expert No account needed. Create a free account to save this home.
The home
- Bedrooms
- 4
- Bathrooms
- 2
- Square feet
- 2,647
- Type
- House
- County
- Cobb County
- School district
- Cobb County schools. High schools score 84.6 out of 100 on Georgia's CCRPI, #20 of 179 districts (confirm schools with the district)
- On the market
- 77 days as of October 28, 2026
- Price as of
- October 12, 2026
What the low rate is worth
Every $100,000 of this loan costs about $459 a month at 2.49% over the 24 years left, against $687 for a new 30-year loan at 7.32%. That's about $228 a month less for each $100,000 you take over.
- Cash to assume
- $294,954
- Payment if assumed
- $964/mo
- Saves vs 7.32% today
- $478/mo
Most buyers don't pay all of that in cash. With 15% down ($75,735) and a 2nd loan for the other $219,219 at 8.5% over 20 years, it's about $2,867 a month: $81 less than a new loan with the same $75,735 down. Principal and interest only.
| Principal and interest | $964 |
|---|---|
| 2nd loan | $1,902 |
| FHA mortgage insurance (0.85% of the balance a year) | $149 |
| Property taxes (ZIP 30126 rate, 0.80% of the price a year) | $337 |
| Homeowners insurance (Georgia average for the price) | $298 |
Estimates. Taxes reset to the sale price after a sale in Georgia, and a city adds its own; get an insurance quote and the tax bill from the county before you count on these.
How this loan pays down
With about 24 years left at 2.49%, about half of each payment already goes to paying off the loan. On a new 30-year loan at 7.32%, it's about 1 dollar in 9.
- about 16%paid off in 5 years (a new loan: 6%)
- about 34%paid off in 10 years (a new loan: 14%)
- 2050paid off, about 24 years from now
For this home that's about $33,700 paid off in the first 5 years, against about $11,700 on a new loan, and about $70k of interest left to pay instead of about $309k.
This loan, 2.49% New 30-year loan at 7.32%
See the numbers
| After | This loan still owes | New loan still owes |
|---|---|---|
| 5 years (2031) | 84% | 94% |
| 10 years (2036) | 66% | 86% |
| 15 years (2041) | 45% | 75% |
| 20 years (2046) | 22% | 58% |
| 25 years (2051) | 0% | 34% |
Year by year
| Year | Paid to the loan | Paid in interest | Balance after |
|---|---|---|---|
| 2026 | $6,400 | $5,200 | $203,500 |
| 2027 | $6,600 | $5,000 | $197,000 |
| 2028 | $6,700 | $4,800 | $190,200 |
| 2029 | $6,900 | $4,700 | $183,300 |
| 2030 | $7,100 | $4,500 | $176,200 |
| 2031 | $7,300 | $4,300 | $168,900 |
| 2032 | $7,400 | $4,100 | $161,500 |
| 2033 | $7,600 | $3,900 | $153,900 |
| 2034 | $7,800 | $3,700 | $146,000 |
| 2035 | $8,000 | $3,500 | $138,000 |
| 2036 | $8,200 | $3,300 | $129,800 |
| 2037 | $8,400 | $3,100 | $121,300 |
| 2038 | $8,600 | $2,900 | $112,700 |
| 2039 | $8,900 | $2,700 | $103,800 |
| 2040 | $9,100 | $2,500 | $94,700 |
| 2041 | $9,300 | $2,300 | $85,400 |
| 2042 | $9,600 | $2,000 | $75,900 |
| 2043 | $9,800 | $1,800 | $66,100 |
| 2044 | $10,000 | $1,500 | $56,000 |
| 2045 | $10,300 | $1,300 | $45,700 |
| 2046 | $10,600 | $1,000 | $35,200 |
| 2047 | $10,800 | $800 | $24,400 |
| 2048 | $11,100 | $500 | $13,300 |
| 2049 | $11,400 | $200 | $1,900 |
| 2050 | $1,900 | $0 | $0 |
Principal and interest only; taxes, insurance, and FHA mortgage insurance are extra. The loan is assumed to end 30 years after it was recorded. Ask the listing agent for the servicer's payoff statement before you count on these numbers.
Before you make an offer
- Ask the listing agent to confirm the loan is an FHA loan and that the seller is open to an assumption.
- Get the exact balance, rate, and payment from the seller's loan servicer. Ours are estimates from public records.
- Plan how you'll cover the seller's equity: cash, or a second loan if the servicer allows one.
- FHA loan: you qualify with the servicer much like a new loan and have to live in the home. The servicer can charge up to $1,800 plus credit report costs. FHA assumption guide.
- The servicer's approval usually takes longer than closing a new loan, so ask early.
More in how it works and what to check.
Not sure you can make this work?
Ask about this loan before you call the listing agent: how much cash you'd really need, whether a 2nd loan is likely, and what the servicer will want from you. Free, by email, no account needed.
Talk to an assumption expert Answered by Joey Thompson, who runs Find Assumables. Not a real estate agent.
Sold, or something wrong here? Tell us · Listing agent? Confirm the loan · Your home? Ask us to take it down
Similar homes nearby
- 305 Saint Patrick Dr SW, Mableton · 2.5% · $464,900 · 4 bd · VA loan
- 6320 Brookwater Vw, Mableton · 2.75% · $415,000 · 3 bd · FHA loan
- 79 Nickajack Rd SE, Mableton · ≈2.83% · $425,000 · 4 bd · VA loan
- 1092 Mable St SW, Mableton · 3.75% · $199,000 · 3 bd · FHA loan
- 6243 David Ln SW, Mableton · 4.75% · $330,000 · 5 bd · FHA loan
- 4758 Shallow Ridge Rd NE, Kennesaw · 2.25% · $399,900 · 4 bd · VA loan
All 7 homes in Mableton · Cobb County · All of Georgia
Rates come from each loan's public records (HUD's FHA records or the lender's federal HMDA report) where we can match the loan; the rest are estimates from the average 30-year rate in the month the loan was recorded (VA loans usually came in lower; FHA loans landed on both sides). Balances are estimates: the original loan amount from public records, paid down to today. Prices are from the listing when we first found it; check the listing for the current price. Savings compare the same loan amount at today's average rate. Not a brokerage, lender, or advisor; confirm everything with the listing agent and the loan servicer.